ServisFirst Bancshares, Inc. - Quarter Report: 2008 June (Form 10-Q)

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

þ		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number 000-53149

SERVISFIRST BANCSHARES, INC.

(Exact Name of Registrant as Specified in Its Charter)

Delaware (State or Other Jurisdiction of Incorporation or Organization)		26-0734029 (I.R.S. Employer Identification No.)

(205) 949-0302
(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or Section 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definition of “large accelerated filer”, “accelerated filer”, and small reporting company” in Rule 12b-2 of the Exchange Act (Check one):

Large accelerated filer o		Accelerated filer o		Non-accelerated filer þ		Smaller reporting company o
			(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act) Yes o No þ

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practical date.

Class		Outstanding as of August 1, 2008
Common stock, $.001 par value		5,113,482

 

 

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION			3
Item 1. Financial Statements			3
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations			14
Item 3. Quantitative and Qualitative Disclosure about Market Risk			29
Item 4. Controls and Procedures			30
PART II. OTHER INFORMATION			31
Item 1 Legal Proceedings			31
Item 1A. Risk Factors			31
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds			31
Item 3. Defaults Upon Senior Securities			31
Item 4. Submission of Matters to a Vote of Security Holders			31
Item 5. Other Information			31
Item 6. Exhibits			32
EX-31.01 CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER
EX-31.02 CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER
EX-32.01 CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER
EX-32.02 CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

PART 1. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

SERVISFIRST BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands except share and per share amounts)

		June 30,				December 31,
Assets		2008				2007
		(Unaudited)
Cash and due from banks		$	26,994			$	15,756
Interest bearing balances due from depository institutions			55				34,068
Federal funds sold			72				16,598
Cash and cash equivalents			27,121				66,422
Securities available for sale			91,773				87,233
Restricted equity securities			2,658				1,202
Mortgage loans held for sale			3,869				2,463
Loans			836,520				675,281
Less allowance for loan losses			(9,438	)			(7,732	)
Loans, net			827,082				667,549
Premises and equipment, net			3,965				4,176
Accrued interest and dividends receivable			3,979				3,949
Deferred tax assets			3,566				2,432
Other real estate owned			8,202				1,623
Other assets			895				1,201
Total assets		$	973,110			$	838,250
Liabilities and Stockholders’ Equity
Liabilities:
Deposits:
Noninterest-bearing		$	97,066			$	85,018
Interest-bearing			750,359				677,665
Total deposits			847,425				762,683
Federal funds purchased			26,302				—
Other borrowings			20,320				73
Accrued interest payable			1,336				782
Other liabilities			2,857				2,465
Total liabilities			898,240				766,003
Stockholders’ equity:
Common stock, par value $.001 per share; 15,000,000 shares authorized;
5,113,482 shares issued and outstanding			5				5
Preferred stock, par value $.001 per share; 1,000,000 shares authorized; no shares outstanding.			—				—
Additional paid-in capital			63,479				63,159
Retained earnings			11,402				8,082
Accumulated other comprehensive income (loss)			(16	)			1,001
Total stockholders’ equity			74,870				72,247
Total liabilities and stockholders’ equity		$	973,110			$	838,250

See Notes to Unaudited Consolidated Financial Statements.

SERVISFIRST BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In Thousands, except per share amounts)

		Three Months Ended								Six Months Ended
		June 30,								June 30,
		2008				2007				2008				2007
Interest income:
Interest and fees on loans		$	11,938			$	10,435			$	24,312			$	19,904
Taxable securities			975				394				1,881				650
Nontaxable securities			229				159				444				292
Federal funds sold			164				1,140				437				2,093
Other interest and dividends			35				2				102				16
Total interest income			13,341				12,130				27,176				22,955
Interest expense:
Deposits			4,457				6,133				10,179				11,359
Borrowed funds			190				—				216				—
Total interest expense			4,647				6,133				10,395				11,359
Net interest income			8,694				5,997				16,781				11,596
Provision for loan losses			2,137				816				3,519				1,460
Net interest income after provision for loan losses			6,557				5,181				13,262				10,136
Noninterest income:
Service charges on deposit accounts			290				104				546				217
Other operating income			405				198				692				348
Total noninterest income			695				302				1,238				565
Noninterest expense:
Salaries and employee benefits			2,400				2,116				5,227				3,982
Equipment and occupancy			522				375				1,053				710
Professional services			259				129				575				230
Other operating expense			1,349				783				2,505				1,385
Total noninterest expense			4,530				3,403				9,360				6,307
Income before income taxes			2,722				2,080				5,140				4,394
Provision for income taxes			972				783				1,820				1,590
Net income		$	1,750			$	1,297			$	3,320			$	2,804
Basic earnings per share		$	0.34			$	0.29			$	0.65			$	0.63
Diluted earnings per share		$	0.33			$	0.29			$	0.63			$	0.62

See Notes to Unaudited Consolidated Financial Statements.

SERVISFIRST BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(In Thousands)

		Three Months Ended								Six Months Ended
		June 30,								June 30,
		2008				2007				2008				2007
Net income		$	1,750			$	1,297			$	3,320			$	2,804
Other comprehensive income (loss), net of tax:
Unrealized holding gains (losses) arising during the period from securities available for sale, net of tax (benefit) of $(818) and $(466) for the three and six months ended June 30, 2008, respectively, and $388 and $369 for the three months ended June 30, 2008, respectively			(1,592	)			753				(905	)			716
Unrealized gains(losses) arising during the period from derivative, net of tax (benefit) of $35 for the six months ended June 30, 2008, and $18 and $26 for the three and six months ended June 30, 2007, respectively			—				24				68				42
Reclassification adjustment for net gains realized on derivatives in net income, net of tax of $46 and $92 for the three and six months ended June 30, 2008, respectively			(90	)			—				(180	)			—
Other comprehensive income (loss)			(1,682	)			777				(1,017	)			758
Comprehensive income		$	68				2,074				2,303				3,562

See Notes to Unaudited Consolidated Financial Statements.

SERVISFIRST BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited)
(In Thousands)

												Accumulated
				Additional								Other				Total
		Common		Paid-in				Retained				Comprehensive				Stockholders’
		Stock		Capital				Earnings				Income (Loss)				Equity
Balance December 31, 2007		$5		$	63,159			$	8,082			$	1,001			$	72,247
Other comprehensive loss		—			—				—				(1,017	)			(1,017	)
Stock based compensation expense		—			320				—				—				320
Net income		—			—				3,320				—				3,320
Balance June 30, 2008		$5			$   63,479				$  11,402				$   (16	)			$  74,870

See Notes to Unaudited Consolidated Financial Statements.

SERVISFIRST BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2008 AND 2007
(Unaudited)

(In Thousands)

		2008				2007
OPERATING ACTIVITIES
Net income		$	3,320			$	2,804
Adjustments to reconcile net income to net cash provided by operating activities:
Deferred tax benefit			(623	)			(1,415	)
Provision for loan losses			3,519				1,460
Depreciation and amortization			450				275
Net amortization (accretion) of investments			(174	)			(58	)
Amortized gain on derivative			272				—
Increase in accrued interest and dividends receivable			(30	)			(362	)
Stock compensation expense			320				257
Increase in accrued interest payable			554				149
Proceeds from sale of mortgages held for sale			(45,669	)			(22,452	)
Originations of mortgages held for sale			44,263				22,195
(Gain) loss on sale of other real estate			97				(15	)
Net change in other operating activities			(335	)			(180	)
Net cash provided by operating activities			5,965				2,656
INVESTING ACTIVITIES
Purchases of securities available for sale			(10,956	)			(26,829	)
Proceeds from maturities/calls, pay downs of securities available for sale			5,220				3,663
Increase in loans			(170,097	)			(86,990	)
Purchase of premises and equipment			(239	)			(1,027	)
Purchase of restricted equity securities			(1,457	)			(396	)
Proceeds from sale of other real estate			972				276
Net cash used in investing activities			(176,557	)			(111,303	)
FINANCING ACTIVITIES
Net increase in non-interest bearing deposits			12,048				19,398
Net increase in interest bearing deposits			72,694				152,153
Net increase in federal funds purchased			26,302				—
Proceeds from other borrowings			20,247				—
Net cash provided by financing activities			131,291				171,551
Net increase (decrease) in cash and cash equivalents			(39,301	)			62,904
Cash and cash equivalents at beginning of period			66,422				53,335
Cash and cash equivalents at end of period		$	27,121			$	116,239

See Notes to Unaudited Consolidated Financial Statements.

SERVISFIRST BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2008
(Unaudited)

NOTE 1 GENERAL

The accompanying condensed consolidated financial statements in this report have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission, including Regulation S-X and the instructions for Form 10-Q, and have not been audited. These consolidated financial statements do not include all of the information and footnotes required by U. S. generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary to present fairly the consolidated financial position and the consolidated results of operations for the interim periods have been made. All such adjustments are of a normal nature. The consolidated results of operations are not necessarily indicative of the consolidated results of operations which ServisFirst Bancshares, Inc. (the “Company”) may achieve for future interim periods or the entire year. For further information, refer to the consolidated financial statements and footnotes included in the Company’s registration statement on Form 10 effective on May 27, 2008.

All reported amounts are in thousands except share and per share data.

NOTE 2 CASH AND CASH FLOWS

Cash on hand, cash items in process of collection, amounts due from banks, and Federal funds sold are included in cash and cash equivalents. The following supplemental cash flow information addresses certain cash payments and noncash transactions for the six months ended June 30, 2008 and 2007, respectively.

		Six Months Ended
		June 30,
		2008				2007
		(In Thousands)
Interest paid		$	9,836			$	11,211
Income taxes paid		$	2,560			$	2,585
Transfers of loans to other real estate		$	6,857			$	—

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3 EARNINGS PER COMMON SHARE

Basic earnings per common share are computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per common share include the dilutive effect of additional potential common shares issuable under stock options and warrants.

		Three Months Ended								Six Months Ended
		June 30,								June 30,
		2008				2007				2008				2007
		(In Thousands, Except Share and Per Share Amounts)
Weighted average common shares outstanding			5,113,482				4,463,606				5,113,482				4,463,606
Net income		$	1,750			$	1,297			$	3,320			$	2,804
Basic earnings per common share		$	0.34			$	0.29			$	0.65			$	0.63
Weighted average common shares outstanding			5,113,482				4,463,606				5,113,482				4,463,606
Dilutive effects of assumed conversions and exercises of stock options and warrants			176,611				37,744				174,435				25,842
Weighted average common and dilutive potential common shares outstanding			5,290,093				4,501,351				5,287,917				4,489,449
Net income		$	1,750			$	1,297			$	3,320			$	2,804
Diluted earnings per common share		$	0.33			$	0.29			$	0.63			$	0.62

NOTE 4 EMPLOYEE AND DIRECTOR BENEFITS

Stock Options

At June 30, 2008, the Company has stock-based compensation plans, which are described below. The compensation cost that has been charged against income for the plan was approximately $159,000 and $320,000 for the three and six months ended June 30, 2008, and $137,000 and $257,000 for the three and six months ended June 30, 2007, respectively. Included in stock-based compensation for 2008 and 2007 is expense recognized related to option and warrants granted in 2005, the fair value of which were determined using a Black-Scholes-Merton valuation model.

Under the Company’s 2005 Amended and Restated Stock Option Plan (the “Plan”), there are 1,025,000 shares authorized for issuance. Option awards are generally granted with an exercise price equal to the estimated fair market value of the Company’s common stock at the date of grant. The maximum term of the options granted under the plan is ten years.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The Company has granted non-plan options to certain key relationships to purchase up to an aggregate amount of 55,000 shares of the Company’s common stock at between $15.00 and $20.00 per share for 10 years. These options are non-qualified and not part of the 2005 Amended and Restated Stock Option Plan.

The Company estimates the fair value of each stock option award using a Black-Scholes-Merton valuation model that uses the assumptions noted in the following table.

Expected volatilities are based on an index of Alabama traded community banks. The expected term for options granted is based on the short-cut method and represents the period of time that options granted are expected to be outstanding. The risk-free rate for periods within the contractual life of the option is based on the U. S. treasury yield curve in effect at the time of grant.

		June 30,
		2008				2007
Expected volatility			20.00	%			20.00	%
Expected dividends			.50	%			.50	%
Expected term in years		7 years				7 years
Risk-free rate			2.93	%			4.56	%

The following table summarizes stock option activity during the six months ended June 30, 2008:

										Weighted
						Weighted				Average
						Average				Remaining
						Exercise				Contractual				Aggregate
		Shares				Price				Term (years)				Intrinsic Value
														(In Thousands)
Outstanding January 1, 2008			712,500			$	13.12				8.43			$	4,905
Granted			13,500				20.00				—				—
Exercised			—				—				—				—
Forfeited			—				—				—				—
Outstanding at June 30, 2008			726,000			$	13.24				7.99				4,905
Exercisable at June 30, 2008			42,000			$	10.24				6.98			$	410

There were no stock options issued during the three months ended June 30, 2008.

Stock Warrants

In recognition of the efforts and financial risks undertaken by the Bank’s organizers in 2005, the Bank granted warrants to organizers to purchase a total 60,000 shares of common stock at a price of $10, which was the fair market value of the Bank’s common stock at the date of the grant. The warrants vest in equal annual increments over a three-year period commencing on the first anniversary date of the Bank’s incorporation and will terminate on the tenth anniversary of the incorporation date. The total number of warrants outstanding at June 30, 2008 and 2007 was 60,000.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The fair value of each stock warrants granted in 2005 was estimated on the date of grant using a Black-Scholes-Merton valuation model using the assumptions noted in the following table.

		Year Ended
		December 31,
		2005
Expected volatility			20.00	%
Expected dividends			0.00	%
Expected term (in years)		3 years
Risk-free rate			3.69	%

There were no stock warrants granted, exercised, or forfeited during the six months ended June 30, 2008. A total of 20,000 stock warrants became exercisable during the three months ended June 30, 2008.

NOTE 5 ADOPTION OF NEW ACCOUNTING INTERPRETATIONS

Effective January 1, 2008, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 159 The Fair Value Option for Financial Assets and Financial Liabilities — Including an Amendment of FASB Statement No. 115, which permits entities to choose to measure many financial instruments and certain other items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. Under SFAS No. 159, entities that elect the fair value option (by instrument) will report unrealized gains and losses in earnings at each subsequent reporting date. The fair value option election is irrevocable unless a new election date occurs. SFAS No. 159 establishes presentation and disclosure requirements to help financial statement users understand the effect of the entity’s election on its earnings, but does not eliminate disclosure requirements of other financial accounting standards. Assets and liabilities that are measured at fair value must be displayed on the face of the balance sheet. The Company chose not to elect the fair value option for its financial assets and financial liabilities existing at January 1, 2008 and did not elect the fair value option on financial assets and financial liabilities transacted in the six months ended June 30, 2008. Therefore, the adoption of SFAS No. 159 had no impact on the Company’s consolidated financial statements.

Effective January 1, 2008, the Company adopted SFAS No. 157 Fair Value Measurements, for financial assets and financial liabilities and any other assets and liabilities carried at fair value. This pronouncement defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. On November 14, 2007, FASB issued SFAS 157-2, Effective Date FASB Statement No. 157. FASB No. 157-2 delays the effective date of Statement No. 157 for other non-financial assets and non-financial liabilities until fiscal years beginning after November 15, 2008. The company’s adoption of SFAS No. 157 did not have a material effect on the Company’s consolidated financial statements for financial assets and financial liabilities and any other assets or liabilities carried at fair value.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 6 RECENT ACCOUNTING PRONOUNCEMENTS

In May 2008, the Financial Accounting Standards Board (FASB) issued Financial Accounting Standard (FAS) No. 162, “The Hierarchy of Generally Accepted Accounting Principles” (FAS 162). Under FAS 162, the GAAP hierarchy will now reside in the accounting literature established by the FASB. FAS162 identifies the sources of accounting principles and the framework for selecting the principles used in the preparation of financial statements in conformity with GAAP. FAS 162 is effective 60 days following the SEC’s approval of the Public Company Accounting Oversight Board Auditing amendments to AU Section 411 “The Meaning of Present Fairly in Conformity with Generally Accepted Accounting Principles.” FAS 162 will not impact our financial statements.

In March, 2008, the FASB issued FAS 161, Disclosures about Derivative Instruments and Hedging Activities-an amendment of FASB No. 133. This Statement changes the disclosure requirements for derivative instruments and hedging activities. Entities are required to provide enhanced disclosure about (a) how and why an entity uses derivative instruments, (b) how derivative instruments and related hedging items are accounted for under Statement 133 and its related interpretations, and (c) how derivative instruments and related hedging items affect an entity’s financial position, financial performance, and cash flows. This statement is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. The Company will adopt this Statement at the beginning of the Company’s fiscal year ending December 31, 2009. The Company has not determined the effect that the adoption of FAS 161 will have on its financial statement disclosures.

NOTE 7 FAIR VALUE MEASUREMENT

Effective January 1, 2008, the Company adopted the methods of fair value as described in SFAS No. 157, Fair value Measurements, to value its financial assets and financial liabilities measured at fair value. As defined in SFAS No. 157, fair value is based on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In order to increase consistency and comparability in fair value measurements, SFAS No.157 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three broad levels, which are described below:

			Level 1: Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs.
			Level 2: Observable prices that are based on inputs not quoted on active markets, but corroborated by market data.
			Level 3: Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs.

In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible, as well as considers counterparty credit risk in its assessment of fair value.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table presents the fair value hierarchy of financial assets and financial liabilities measured at fair value as of June 30, 2008:

Fair Value Measurement at June 30, 2008

Quoted Prices

Significant

in Active

Other

Significant

Markets for

Observable

Unobservable

Identical Assets

Inputs

Inputs

(Level 1)

(Level 2)

(Level 3)

Total

(Dollar amounts in thousands)

Assets Measured on a Recurring Basis:

Available-for-sale securities (1)

$

—

$

91,773

—

$

91,773

Assets measured on a Nonrecurring Basis:

Impaired loans

—

—

10,125

$

10,125

During the first and second quarter of 2008 the Company recognized losses related to certain assets that are measured at fair value on a nonrecurring basis (i.e. loans). Approximately $491,000 of losses related to loans were recognized as specific allocations to the allowance for loan losses in the six months ended June 30, 2008, including $433,000 in the three months ended June 30, 2008.

ITEM 2.		MANAGEMENTS DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis is designed to provide a better understanding of various factors relating to the results of operations and financial condition of ServisFirst Bancshares, Inc. (the “Company”) and its wholly-owned subsidiary, ServisFirst Bank. This discussion is intended to supplement and highlight information contained in the accompanying unaudited consolidated financial statements for the three months and six months ended June 30, 2008 and June 30, 2007.

Forward Looking Statements

We may from time to time make written or oral forward-looking statements, including statements contained in our filings with the Securities and Exchange Commission and reports to stockholders. Statements in this Form 10-Q that are not historical facts, including, but not limited to, statements concerning future operations, results or performance, are hereby identified as “forward looking statements” for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934 and Section 27A of the Securities Act of 1933. Such forward-looking statements are made based upon our management’s belief as well as assumptions made by, and information currently available to, our management. Our actual results may differ materially from the results anticipated in forward-looking statements due to a variety of factors, including governmental monetary and fiscal policies, deposit levels, loan demand, loan collateral values, securities portfolio values, interest rate risk management; general economic conditions, especially in the credit markets and in the Southeast; the performance of the capital markets; changes in interest rates, yield curves and interest rate spread relationships; changes in accounting and tax principles, policies or guidelines changes in the loan portfolio and our deposit base; the effects of competition in the banking business from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market funds and other financial institutions operating in our market area and elsewhere, including institutions operating through the Internet; changes in governmental regulation relating to the banking industry, including regulations relating to branching and acquisitions, failure of assumptions underlying the establishment of reserves for loan losses, including the value of collateral underlying delinquent loans and other factors. We caution that such factors are not exclusive. We do not undertake to update any forward-looking statement that may be made from time to time by, or on behalf of, us.

Business

We are a bank holding company within the meaning of the Bank Holding Company Act of 1956 headquartered in Birmingham, Alabama. Through our wholly-owned bank subsidiary, we operate seven full service banking offices located in Jefferson, Shelby, Madison and Montgomery counties in the metropolitan statistical areas (hereinafter, and more commonly, referred to as MSAs) of Birmingham-Hoover, Huntsville and Montgomery, Alabama.

We were originally incorporated as a Delaware corporation in August 2007 for the purpose of acquiring all of the common stock of ServisFirst Bank, an Alabama banking corporation (separately referred to herein as the “Bank”), that was formed on April 28, 2005 and commenced operations on May 2, 2005. On November 29, 2007, we became the sole shareholder of the Bank by virtue of a plan of reorganization and agreement of merger pursuant to which a wholly-owned subsidiary formed for the purpose of the reorganization was merged with and into the Bank with the Bank surviving and each shareholder of the Bank exchanging their shares of the Bank’s common stock for an equal number of shares of our common stock.

We were organized to facilitate the Bank’s ability to serve its customers’ requirements for financial services. The holding company structure provides flexibility for expansion of our banking business through the possible acquisition of other financial institutions, the provision

of additional banking-related services which the traditional commercial bank may not provide under present laws and additional financing alternatives such as the issuance of trust preferred securities. We have no present plans to acquire any operating subsidiaries in addition to the Bank, but we may make acquisitions in the future if we deem them to be in the best interest of our stockholders. Any such acquisitions would be subject to applicable regulatory approvals and requirements. However, we do plan to issue trust preferred securities for the purpose of increasing our capital base if and when we deem market conditions to be acceptable.

We are headquartered at 3300 Cahaba Road, Suite 300, Birmingham, Alabama 35223 (Jefferson County). In addition to the Jefferson County headquarters, the Bank currently operates through two offices in the Birmingham-Hoover, Alabama MSA (one office in Jefferson County and one office in North Shelby County), two offices in the Huntsville, Alabama MSA (Madison County) and two offices in the Montgomery, Alabama MSA (Montgomery County) which constitute our primary service areas. We also serve certain adjacent areas to our primary service areas. Our principal business is to accept deposits from the public and to make loans and other investments. Our principal source of funds for loans and investments are demand, time, savings, and other deposits (including negotiable orders of withdrawal, or NOW accounts) and the amortization and prepayment of loans and borrowings. Our principal sources of income are interest and fees collected on loans, interest and dividends collected on other investments and service charges. Our principal expenses are interest paid on savings and other deposits (including NOW accounts), interest paid on our other borrowings, employee compensation, office expenses and other overhead expenses.

Overview

As of June 30, 2008, the Company had total consolidated assets of $973,110,000 an increase of $134,860,000 or 16.09% over the $838,250,000 reported at December 31, 2007. Total loans were $836,520,000 at June 30, 2008, a $161,239,000 or 23.88% increase over the $675,281,000 at December 31, 2007. Total deposits were $847,425,000 at June 30, 2008, an increase of $84,742,000 or 11.11% over the $762,683,000 at December 31, 2007. The increase in loans and deposits was from organic growth in existing branches in Birmingham and Huntsville, Alabama, and our expansion into the Montgomery, Alabama market beginning in 2007.

Net income for the quarter ended June 30, 2008 was $1,750,000 an increase of $453,000 or 34.93% compared to the $1,297,000 for the quarter ended June 30, 2007. Basic earnings per common share were $0.34 for the three months ended June 30, 2008 compared with $0.29 for the same period in 2007.

Significant Accounting Policies

The accounting and financial policies of the Company conform to accounting principles generally accepted in the United States and to general practices within the banking industry. To prepare consolidated financial statements in conformity with accounting principles generally accepted in the United States, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and future results could differ. The allowance for loan losses, valuation of foreclosed real estate and fair value of financial instruments are particularly subject to change.

Financial Condition

Investment Securities

Investment securities available for sale totaled $91,773,000 at June 30, 2008, and $87,233,000 at December 31, 2007. The investment portfolio at June 30, 2008, and December 31, 2007 consisted of the following:

						Gross				Gross
		Amortized				Unrealized				Unrealized				Market
		Cost				Gain				Loss				Value
						(In Thousands)
As of June 30, 2008:
Securities available for sale:
Mortgage backed securities		$	59,650			$	140			$	(444	)		$	59,346
State and municipal securities			26,727				280				(132	)			26,875
Corporate bonds			5,964				—				(412	)			5,552
Total		$	92,341			$	420			$	(988	)		$	91,773
As of December 31, 2007:
Securities available for sale:
Mortgage backed securities		$	62,162			$	471			$	(30	)		$	62,603
State and municipal securities			24,271				374				(15	)			24,630
Total		$	86,433			$	845			$	(45	)		$	87,233

In analyzing an issuer’s financial condition, management considers whether the securities are issued by agencies of the federal government, whether downgrades by bond rating agencies has occurred, and industry analysts’ reports. As management has the ability to hold debt securities for the foreseeable future, no declines are deemed to be other than temporary.

The following table shows the amortized cost of the Company’s investment securities by their stated maturity at June 30, 2008.

		Less than				One year				Five years
		one				to five				to ten				More than
		year				years				years				ten years				Total
		(In Thousands)
As of June 30, 2008
Mortgage backed securities		$	—			$	28,301			$	26,754			$	4,595			$	59,650
State and municipal securities			—				1,564				13,282				11,881				26,727
Corporate bonds							—				4,034				1,930				5,964
Total		$	—			$	29,865			$	44,070			$	18,406			$	92,341

All securities held are traded in liquid markets. As of June 30, 2008, we owned certain restricted securities from the Federal Home Loan Bank with an aggregate book value and market value of $2,408,000 and First National Bankers Bank in which we invested $250,000. We had no investments in any one security, restricted or liquid, in excess of 10% of our stockholders’ equity.

The bank’s investment portfolio consists of mortgage-backed pass-thru securities, tax exempt securities and corporate bonds. The bank does not invest in collateral debt obligations (CDO’s). All tax exempt securities are issued by municipalities within the State of Alabama. All corporate bonds have a Standard and Poor’s or Moody’s rating of A-1 or better when purchased. The June 30, 2008 total investment portfolio has a combined average credit rating of AA+.

At June 30, 2008, we had $72,000 in federal funds sold, compared with $16,598,000 at December 31, 2007. The decrease in 2008 is due to the strong loan demand in the first half of 2008.

Loans

We had total loans of $836,520,000 at June 30, 2008 compared to $675,281,000 at December 31, 2007, an increase of $161,239,000 or 23.88%. At June 30, 2008, 63.90% of our loans were in our Birmingham offices, 25.89% in our Huntsville offices, and 10.21% in our Montgomery offices. The following table details our loans at June 30, 2008 and December 31, 2007:

		June 30,				December 31,
		2008				2007
		(In Thousands)
Commercial, financial and agricultural		$	260,763			$	219,684
Real estate — construction			223,377				195,238
Real estate — mortgage:
Owner occupied			128,466				89,014
1-4 family			99,630				64,325
Other			93,890				83,663
Total real estate mortgage			321,986				237,002
Consumer			30,394				23,357
Total loans			836,520				675,281
Less allowance for loan losses			(9,438	)			(7,732	)
Net loans		$	827,082			$	667,549

Asset Quality

The allowance for loan losses is established and maintained at levels management deems adequate to absorb anticipated credit losses from identified and otherwise inherent risks in the loan portfolio as of the balance sheet date. In assessing the adequacy of the allowance for loan losses management considers its evaluation of the loan portfolio, past due loan experience, collateral values, current economic conditions and other factors considered necessary to maintain the allowance at an adequate level. Management feels that the allowance is adequate at June 30, 2008.

The company has allocated 46.92% of the total loan loss reserve to real estate construction loans at June 30, 2008. Management is very aggressive with its portfolio monitoring to identify and deteriorating loans, act quickly to attempt workout, or, if need be, foreclose and write down the assets. Disposing of these assets quickly while limiting losses is our top priority to minimize the impact on capital.

The following table presents a summary of changes in the allowances for loan losses for the six months ended June 30, 2008 and 2007, respectively. The largest balance of our charge-offs are on real estate construction loans. Real estate construction loans represent 26.70% of our loan portfolio. Real estate construction charge offs were $1,469,000 in the second quarter of 2008.

		Three Months								Six Months
		Ended June 30								Ended June 30
		2008				2007				2008				2007
		(In Thousands)
Allowance for loan losses at beginning of period		$	8,852			$	6,038			$	7,732			$	5,418
Charge-offs
Commercial, financial and agricultural			—				(23	)			(1	)			(43	)
Real estate — construction			(1,469	)			—				(1,748	)			—
Real estate — mortgage							—				—				—
Owner occupied			—				—				—				—
1-4 family			(77	)			—				(77	)			—
Other			—				—				—				—
Total real estate mortgage			—				—				(77	)			—
Consumer			(5	)			(6	)			(6	)			(10	)
Total charge-offs			(1,551	)			(29	)			(1,832	)			(53	)
Recoveries
Commercial, financial and industrial			—				—				19				—
Real estate — construction			—				—				—				—
Real estate — mortgage			—				—				—				—
Owner occupied			—				—				—				—
1-4 family			—				—				—				—
Other			—				—				—				—
Total real estate mortgage			—				—				—				—
Consumer			—				—				—				—
Total recoveries			—				—				19				—
Net charge-offs			(1,551	)			(29	)			(1,813	)			(53	)
Provision for loan losses charged to expense			2,137				816				3,519				1,460
Allowance for loan losses at end of period		$	9,438			$	6,825			$	9,438			$	6,825
As a percentage of year to date average loans:
Annualized charge-offs			0.79	%			0.02	%			0.48	%			0.02	%
Annualized provision for loan losses			1.08	%			0.66	%			0.94	%			0.62	%

The following table presents the allocation of the allowance for loan losses for each respective loan category with the corresponding percent of loans in each category to total loans. The comprehensive allowance analysis developed by our credit administration group is in compliance with all current regulatory guidelines.

		June 30,																December 31,
		2008								2007								2007
						Percentage of								Percentage of								Percentage of
						loans in each								loans in each								loans in each
						category of								category of								category of
		Amount				total loans				Amount				total loans				Amount				total loans
		(Dollars in Thousands)
Commercial, financial and agricultural		$	970				31.17	%		$	1,391				35.84	%		$	1,714				32.53	%
Real estate — construction			4,428				26.70	%			4,434				35.00	%			3,487				28.91	%
Real estate — mortgage			1,139				38.49	%			191				26.27	%			340				35.10	%
Consumer			33				3.64	%			199				2.89	%			12				3.46	%
Other			2,868				—				610				—				2,179				—
Total		$	9,438				100.00	%		$	6,825				100.00	%		$	7,732				100.00	%

Non-performing Assets

It is our policy to classify loans as non-accrual when they are past due in principal or interest payments for more than ninety days or if it is otherwise not reasonable to expect collection of principal and interest due under the original terms. Exceptions are allowed for ninety day past due loans when such loans are secured by real estate or negotiable collateral and in the process of collection. Generally, payments received on non-accrual loans are applied directly to principal.

We have adopted the principles of Financial Accounting Standards Board (FASB) SFAS No. 114 and No. 118 relating to accounting for impaired loans and as of June 30, 2008, our impaired loans, inclusive of non-accrual loans, totaled $10,125,000, and had associated reserves of approximately $1,861,000. This compares to impaired loans and associated reserves of $11,612,000 and $1,370,000, respectively at December 31, 2007. A loan is considered impaired when it is probable, based on current information and events; the company will be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement. Impaired loans are measured by either the present value of expected future cash flows discounted at the loans effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependant. The amount of impairment, if any, and subsequent changes are included in the allowance for loan losses. Interest on accruing impaired loans is recognized as long as such loans do not meet the criteria for nonaccrual status.

Non-performing assets, comprised of non-accrual loans, loans ninety days or more past due and still accruing, and other real estate owned totaled $13,195,000 at June 30, 2008, compared

to $6,094,000 at December 31, 2007. Non-accrual loans were $3,218,000 at June 30, 2008, a decrease of $1,066,000 from non-accrual loans of $4,284,000 at December 31, 2007. Loans ninety days past due and still accruing totaled $1,775,000 at June 30, 2008, compared to $187,000 at December 31, 2007. Other real estate owned totaled $8,202,000 as of June 30, 2008, compared to $1,623,000 at December 31, 2007.

A summary of nonperforming assets as of June 30, 2008, June 30, 2007 and December 31, 2007 follows:

		June 30,				December 31,				June 30,
		2008				2007				2007
		(Dollars in Thousands)
Non-accrual loans		$	3,218				4,284				2,484
Loans 90 days or more past due and still accruing			1,775				187				6
All other real estate owned			8,202				1,623				371
Total non-performing assets		$	13,195				6,094				2,861

The decrease to our non-accrual loans during the first half of 2008 is the net result of transfers to OREO.

Our OREO procedures currently determine disposition value, the value used to place the property into OREO, based on the most recent fair value appraisal of the property that we have at the time, less estimated costs to sell the property. Any difference between the disposition value and the loan balance is for charged off. Once the property is in OREO sales efforts begin.

Based on the change in economic conditions, in particular the slow down in the residential construction industry, non performing assets could increase due to the inability of customers to service their debt.

Deposits

Total deposits increased $84,742,000 or 11.11% to $847,425,000 at June 30, 2008 compared to $762,683,000 reported at December 31, 2007. The company experienced good deposit growth in the first half of 2008 as a result of our expansion into the Montgomery market in 2007 and expanded customer relationships in the Birmingham and Huntsville markets. We anticipate that deposit growth will closely match future loan demand in the second half of 2008. Management is reviewing the rate structure of their current deposit products and is making the necessary adjustments to further increase deposit growth, such as increasing certificate of deposit rates and expanding current deposit relationships through the efforts of our officers.

For amounts and rates of our deposits by category, see the table “Average Consolidated Balance Sheets and Net Interest Analysis on a Fully Tax Equivalent Basis” under the sub heading “Net Interest Income”

Other Borrowings

As of June 30, 2008, we had borrowed $320,000 under a $500,000 line of credit with a regional bank. The note is unsecured. The note is due in October 2008 and the interest rate varies at the lender’s base commercial lending rate. The interest rate at June 30, 2008 was 5.00%.

On March 19, 2008 we borrowed $20,000,000 from the Federal Home Loan Bank of Atlanta, of which $10,000,000 bears interest at 2.995%, and is payable on March 19, 2012, and $10,000,000 bears interest at 3.275%, and is payable on March 19, 2013.

Federal funds purchased were $26,302,000 at June 30, 2008. Management believes that fed funds purchased will decrease in the second half of 2008 based on deposit growth resulting from increases in deposit rates along with the funds generated by a potential trust preferred offering.

Liquidity

Liquidity is defined as our ability to generate sufficient cash to fund current loan demand, deposit withdrawals, or other cash demands and disbursement needs, and otherwise to operate on an ongoing basis.

The retention of existing deposits and attraction of new deposit sources through new and existing customers is critical to our liquidity position. In the event of compression in liquidity due to a run-off in deposits, we have a liquidity policy and procedure that provides for certain actions under varying liquidity conditions. These actions include borrowing from existing correspondent banks, selling or participating loans, and the curtailment of loan commitments and funding. At June 30, 2008, our liquid assets, represented by cash and due from banks, federal funds sold and available-for-sale securities, totaled $118,894,000. Additionally, our subsidiary bank had additional borrowing availability of approximately $52 million in unused federal funds lines of credit with regional banks, subject to certain restrictions and collateral requirements, and had additional borrowing availability of $105 million at the Federal Home Loan Bank of Atlanta to meet short term funding needs. We believe these sources of funding are adequate to meet immediate anticipated funding needs. Our management meets on a quarterly basis to review sources and uses of funding to determine the appropriate strategy to ensure an appropriate level of liquidity. At the current time, our long-term liquidity needs primarily relate to funds required to support loan originations and commitments and deposit withdrawals.

To finance our continued growth and planned expansion activities, before our reorganization into a holding company structure, the Bank issued 649,875 shares of common stock in September of 2007 for approximately $13 million in capital before offering expenses. Our regular sources of funding are from the growth of our deposit base, repayment of principal and interest on loans, the sale of loans and the renewal of time deposits. We are also exploring the possibility of issuing trust preferred securities if market conditions become favorable to us.

We are subject to general FDIC guidelines which require a minimum level of liquidity. Management believes our liquidity ratios meet or exceed these guidelines. Our management is not currently aware of any trends or demands that are reasonably likely to result in liquidity increasing or decreasing in any material manner.

The following table reflects the contractual maturities of our term liabilities as of June 30, 2008. The amounts shown do not reflect any early withdrawal or prepayment assumptions.

		Payments due by Period
		(In Thousands)
						Less than				1-3				4-5				More than
Contractual Obligations (1)		Total				1 Year				Years				Years				5 Years
Deposits without a stated maturity		$	702,834				702,834				—				—				—
Certificates of deposit (2)		$	144,591				132,620				8,883				3,088				—
FHLB borrowings		$	20,000				—				—				20,000				—
Federal funds purchased		$	26,302				26,302				—				—				—
Other borrowings		$	320				320				—				—				—
Operating lease commitments		$	5,971				915				1,509				1,085				2,462
Total		$	900,018				862,991				10,392				24,173				2,462

Capital Adequacy

     As of June 30, 2008, our most recent notification from the FDIC categorized us as well-capitalized under the regulatory framework for prompt corrective action. To remain categorized as well-capitalized, we must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as disclosed in the table below. Our management believes that we are well-capitalized under the prompt corrective action provisions as of June 30, 2008. Furthermore, the Alabama Banking Department has required that we maintain a leverage ratio of 8% for the first three years of our operations until May 2, 2008 and 7% thereafter.

     The following table sets forth (i) the capital ratios required by the FDIC and the Alabama Banking Department’s leverage ratio requirement to be maintained by us for the first three years of our operations and (ii) our actual ratios of capital to total regulatory or risk-weighted assets, as of June 30, 2008, December 31, 2007, and June 30, 2007.

														To Be Well
														Capitalized
														Under Prompt
										For Capital				Corrective
										Adequacy				Action
		Actual								Purposes				Provisions
		ServisFirst				ServisFirst
		Bancshares				Bank
June 30, 2008
Total Capital to Risk Weighted Assets			10.00	%			10.03	%			8.00	%			10.00	%
Tier 1 Capital to Risk Weighted Assets			8.88	%			8.91	%			4.00	%			6.00	%
Tier 1 Capital to Average Assets			7.92	%			7.94	%			4.00	%			5.00	%
December 31, 2007
Total Capital to Risk Weighted Assets			11.22	%			11.22	%			8.00	%			10.00	%
Tier 1 Capital to Risk Weighted Assets			10.12	%			10.12	%			4.00	%			6.00	%
Tier 1 Capital to Average Assets			8.40	%			8.40	%			4.00	%			5.00	%
June 30, 2007
Total Capital to Risk Weighted Assets			N/A				10.91	%			8.00	%			10.00	%
Tier 1 Capital to Risk Weighted Assets			N/A				9.72	%			4.00	%			6.00	%
Tier 1 Capital to Average Assets			N/A				8.55	%			4.00	%			5.00	%

Off-balance sheet arrangements

In the normal course of business we are a party to financial instruments with off-balance sheet risk to meet the financing needs of our customers. These financial instruments include commitments to extend credit beyond current fundings, credit card arrangements, standby letters of credit, and financial guarantees. Those instruments involve, to varying degrees,

elements of credit risk in excess of the amount recognized in the balance sheet. The contract or notional amounts of those instruments reflect the extent of involvement we have in those particular financial instruments.

Our exposure to credit loss in the event of non-performance by the other party to financial instruments for commitments to extend credit beyond current fundings, credit card arrangements, standby letters of credit and financial guarantees is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments.

Financial instruments whose contract amounts represent credit risk at June 30, 2008:

		(In Thousands)
Commitments to extend credit beyond current fundings		$	285,394
Credit card arrangements			8,270
Standby letters of credit and financial guarantees			26,026
Total		$	319,690

     Commitments to extend credit beyond current fundings are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Such commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by us upon extension of credit is based on our management’s credit evaluation. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.

     Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. All letters of credit are due within one year or less of the original commitment date. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.

Derivatives

Prior to 2008 we entered into an interest rate floor with a notional amount of $50 million in order to fix the minimum interest rate on a corresponding amount of our floating-rate loans. In our management’s opinion, market conditions were appropriate and the interest rate floor was sold in January 2008 and the related gain of $817,000 has been deferred and will be amortized to income over the remaining term of the original agreement which would have terminated on June 22, 2009. A gain of $136,000 and $272,000 was recognized in interest income for the three and six months ended June 30, 2008.

Net Income

Net income for the three months ended June 30, 2008 was $1,750,000, compared to net income of $1,297,000 for the three months ended June 30, 2007. Net income for the six months ended June 30, 2008 was $3,320,000, compared to net income of $2,804,000 for the six months ended June 30, 2007. The increases in net income are primarily attributable to a significant increase in net interest income due to significant growth of our deposits and loan portfolio resulting

from significant continued core growth in Birmingham and Huntsville and our expansion into Montgomery in 2007. These positive effects were partially offset by increases in the provision for loan losses, to $2,137,000 from $816,000 for the three months ended June 30, 2008, and 2007 respectively, and to $3,519,000 from $1,460,000 for the six months ended June 30, 2008 and 2007, respectively, and increases in non-interest expense, to $4,530,000 from $3,403,000 for the three months ended June 30, 2008 and 2007, respectively, and to $9,360,000 from $6,307,000 for the six months ended June 30, 2008 and 2007 respectively. The increase in provision for loan losses was the result of funding the loan loss reserve to match the growth in the loan portfolio and loan charge-offs. The increase in non-interest expense was due to an increase in personnel and general operating expenses due to our growth. Basic and diluted net income per common share were $0.34 and $0.33, respectively, for the three months ended June 30, 2008, compared to $0.29 per common share for both basic and diluted for the three months ended June 30, 2007. Basic and diluted net income per common share were $0.65 and $0.63, respectively, for the six months ended June 30, 2008, compared to $0.63 and $0.62 per common share for basic and diluted for the six months ended June 30, 2007. Return on average assets for the three months ended June 30, 2008 was 0.74%, compared to 0.80% in 2007, and return on average stockholders’ equity was 9.31% for the three months ended June 30, 2008, compared to 9.51% in 2007.

Net Interest Income

Net interest income is the difference between the income earned on interest-earning assets and interest paid on interest-bearing liabilities used to support such assets. The major factors which affect net interest income are changes in volumes, the yield on interest earning assets and the cost of interest bearing liabilities. Our management’s ability to respond to changes in interest rates by effective asset-liability management techniques is critical to maintaining the stability of the net interest margin and the momentum of our primary source of earnings.

Beginning in mid-2004, the Federal Reserve Open Market Committee, or FOMC, increased interest rates 400 basis points through mid-2006 where interest rates remained constant until September 2007 when the FOMC began lowering interest rates in reaction to the affects of the sub-prime credit crisis. Since September 2007, the FOMC has lowered interest rates 275 basis points including an emergency 75 basis point decrease in January 2008, 75 basis points at its March 18, 2008 meeting, and 25 basis points at its April 30, 2008 meeting. In anticipation of these decreases in interest rates, our management has placed us in a moderately liability sensitive position. This means that more liabilities are scheduled to reprice within the next year than assets, thereby taking advantage of the anticipated decrease in interest rates.

Net interest income increased $2,697,000, or 44.97%, to $8,694,000 for the three months ended June 30, 2008 from $5,997,000 for the three months ended June 30, 2007. This was due to an increase in total interest income of $1,211,000, or 9.98%, plus a decrease in total interest expense of $1,486,000 or 24.23%. Net interest income increased $5,185,000, or 44.71%, to $16,781,000 for the six months ended June 30, 2008 from $11,596,000 for the six months ended June 30, 2007. This was due to an increase in total interest income of $4,221,000, or 18.39%, plus a decrease in total interest expense of $964,000, or 8.49%. The increase in total interest income was primarily attributable to loan growth as a consequence of significant continued core growth in Birmingham and Huntsville and our expansion into Montgomery in 2007.

The following table shows for the three and six months ended June 30, 2008 and 2007, the average balances of each principal category of our assets, liabilities and stockholders’ equity,

and an analysis of net interest revenue. The table is presented on a tax equivalent basis if applicable.

		Average Consolidated Balance Sheet and Net Interest Analysis on a Fully Tax Equivalent Basis
		Three Months Ended June 30,
		2008												2007
		Average				Income/				Yield/				Average				Income/				Yield/
		Balance				Expense				Rate				Balance				Expense				Rate
		(Dollar Amounts In Thousands)
Assets:
Interest-earning assets:
Loans, net of unearned income(1)		$	791,383				11,896				6.03	%			494,836				10,409				8.44	%
Mortgage loans held for sale			2,871				42				5.87	%			1,758				26				5.93	%
Investment securities:
Taxable			68,930				975				5.66	%			28,583				394				5.51	%
Tax-exempt(2)(3)			23,342				329				5.64	%			16,198				229				5.65	%
Total investment securities(3)			92,272				1,304				5.65	%			44,781				623				5.56	%
Federal funds sold			30,353				164				2.16	%			87,855				1,140				5.19	%
Restricted equity securities			2,659				34				5.28	%			1,201				2				0.67	%
Interest bearing balances with banks			37				1				5.42	%			35				—				—
Total interest-earning assets			919,575				13,441				5.86	%			630,466				12,200				7.76	%
Non-interest earning assets
Cash and due from banks			17,167												13,527
Net fixed assets			3,972												3,085
Allowance for loan losses, accrued interest and other assets			5,105												(562	)
Total assets		$	945,819												646,516
Liabilities and stockholders’ equity:
Interest-bearing liabilities:
Interest bearing demand deposits		$	95,781				367				1.54	%			36,186				263				2.92	%
Savings deposits			431				1				0.52	%			243				1				1.65	%
Money market accounts			524,806				2,655				2.03	%			418,868				5,219				5.00	%
Time deposits			135,300				1,434				4.25	%			50,799				650				5.13	%
Federal funds purchased			5,041				30				2.39	%			—				—				—
Other borrowed funds			20,250				160				3.17	%			—				—				—
Total interest-bearing liabilities			781,609				4,647				2.38	%			506,096				6,133				4.86	%
Non-interest liabilities
Non-interest bearing demand deposits			86,019												82,910
Other liabilities			2,611												2,803
Stockholders’ equity			75,580												54,707
Total liabilities and stockholders’ equity		$	945,819												646,516
Net interest spread											3.48	%											2.90	%
Net interest margin											3.84	%											3.82	%