Back to GetFilings.com



Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the Quarterly Period Ended June 30, 2004

Commission File No: 000-31225

Pinnacle Financial Partners, Inc.


(Exact name of registrant as specified in its charter)
     
Tennessee   62-1812853

 
 
 
(State or jurisdiction of
incorporation or organization)
  (I.R.S. Employer Identification No.)

The Commerce Center, 211 Commerce Street, Suite 300, Nashville, Tennessee 37201


(Address of principal executive offices)

(615) 744-3700


(Registrant’s telephone number, including area code)

Not Applicable


(Former name, former address
and former fiscal year,
if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for 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 [X] No [  ]

Indicate by check mark whether the registrant is an accelerated filer (as defined by Rule 12b-2 of the Act.)
Yes [  ] No [X]

As of July 31, 2004, there were 7,404,586 shares of common stock, $1.00 par value per share, issued and outstanding.

 


Pinnacle Financial Partners, Inc.
Report on Form 10-Q
June 30, 2004

TABLE OF CONTENTS

         
    Page No.
PART I:
       
Item 1. Consolidated Financial Statements (Unaudited)
    3  
    17  
    37  
    37  
       
    38  
    38  
    38  
    38  
    39  
    39  
    40  
 EX-31.1 SECTION 302 CERTIFICATION OF THE CEO
 EX-31.2 SECTION 302 CERTIFICATION OF THE CFO
 EX-32.1 SECTION 1350 CERTIFICATION OF THE CEO
 EX-32.2 SECTION 1350 CERTIFICATION OF THE CFO

FORWARD-LOOKING STATEMENTS

Pinnacle Financial Partners, Inc. (“Pinnacle Financial”) may from time to time make written or oral statements, including statements contained in this report which may constitute forward-looking statements within the meaning of Section 21E of the Securities Act of 1934 (the “Exchange Act”). The words “expect”, “anticipate”, “intend”, “consider”, “plan”, “believe”, “seek”, “should”, “estimate”, and similar expressions are intended to identify such forward-looking statements, but other statements may constitute forward-looking statements. These statements should be considered subject to various risks and uncertainties. Such forward-looking statements are made based upon management’s belief as well as assumptions made by, and information currently available to, management pursuant to “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Pinnacle Financial’s actual results may differ materially from the results anticipated in forward-looking statements due to a variety of factors. Such factors are described below and include, without limitation, (i) unanticipated deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses, (ii) increased competition with other financial institutions, (iii) lack of sustained growth in the economy in the Nashville, Tennessee area, (iv) rapid fluctuations or unanticipated changes in interest rates, (v) the inability of our bank subsidiary, Pinnacle National Bank (“Pinnacle National”) to satisfy regulatory requirements for its expansion plans, (vi) changes in the legislative and regulatory environment and (vii) the inability of Pinnacle Financial to successfully complete its recently announced public offering of common stock. Many of such factors are beyond Pinnacle Financial’s ability to control or predict, and readers are cautioned not to put undue reliance on such forward-looking statements. Pinnacle Financial does not intend to update or reissue any forward-looking statements contained in this report as a result of new information or other circumstances that may become known to Pinnacle Financial.

Page 2


Table of Contents

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)

                 
    June 30,   December 31,
    2004
  2003
ASSETS
               
Cash and noninterest-bearing due from banks
  $ 21,147,438     $ 13,768,278  
Interest-bearing due from banks
    747,081       1,180,371  
Federal funds sold
    24,613,281       32,235,401  
 
   
 
     
 
 
Cash and cash equivalents
    46,507,800       47,184,050  
Securities available-for-sale, at fair value
    137,892,209       139,944,238  
Securities held-to-maturity (fair value of $26,326,316)
    27,636,017        
Mortgage loans held-for-sale
    3,853,818       1,582,600  
Loans
    355,267,007       297,004,110  
Less allowance for loan losses
    (4,465,615 )     (3,718,598 )
 
   
 
     
 
 
Loans, net
    350,801,392       293,285,512  
Premises and equipment, net
    7,593,716       6,911,359  
Other assets
    12,028,192       9,512,899  
 
   
 
     
 
 
Total assets
  $ 586,313,144     $ 498,420,658  
 
   
 
     
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Deposits:
               
Noninterest-bearing demand
  $ 82,491,061     $ 60,796,396  
Interest-bearing demand
    35,845,391       31,407,213  
Savings and money market accounts
    162,334,853       140,383,878  
Time
    186,649,747       157,981,525  
 
   
 
     
 
 
Total deposits
    467,321,052       390,569,012  
Securities sold under agreements to repurchase
    23,772,482       15,050,110  
Federal Home Loan Bank advances
    47,500,000       44,500,000  
Subordinated debt
    10,310,000       10,310,000  
Other liabilities
    2,284,513       3,655,155  
 
   
 
     
 
 
Total liabilities
    551,188,047       464,084,277  
Stockholders’ equity:
               
Preferred stock, no par value; 10,000,000 shares authorized; no shares issued and outstanding
           
Common stock, par value $1.00; 20,000,000 shares authorized; 7,404,586 issued and outstanding at June 30, 2004 and 7,384,106 issued and outstanding at December 31, 2003
    7,404,586       7,384,106  
Additional paid-in capital
    27,071,090       26,990,894  
Retained earnings (accumulated deficit)
    2,050,342       (189,155 )
Accumulated other comprehensive income (loss), net
    (1,400,921 )     150,536  
 
   
 
     
 
 
Total stockholders’ equity
    35,125,097       34,336,381  
 
   
 
     
 
 
Total liabilities and stockholders’ equity
  $ 586,313,144     $ 498,420,658  
 
   
 
     
 
 

See accompanying notes to consolidated financial statements.

Page 3


Table of Contents

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

                                 
    Three months ended   Six months ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
Interest income:
                               
Loans, including fees
  $ 4,505,938     $ 3,356,843     $ 8,452,510     $ 6,320,353  
Securities, available-for-sale
                               
Taxable
    1,555,145       930,427       3,106,004       1,833,697  
Tax-exempt
    99,010       42,523       184,985       85,162  
Federal funds sold and other
    65,364       39,690       148,081       76,101  
 
   
 
     
 
     
 
     
 
 
Total interest income
    6,225,457       4,369,483       11,891,580       8,315,313  
 
   
 
     
 
     
 
     
 
 
Interest expense:
                               
Deposits
    1,328,050       1,119,586       2,499,238       2,192,258  
Securities sold under agreements to repurchase
    11,380       12,170       20,673       26,966  
Federal funds purchased and other borrowings
    350,212       253,060       683,562       475,189  
 
   
 
     
 
     
 
     
 
 
Total interest expense
    1,689,642       1,384,816       3,203,473       2,694,413  
 
   
 
     
 
     
 
     
 
 
Net interest income
    4,535,815       2,984,667       8,688,107       5,620,900  
Provision for loan losses
    448,474       347,266       802,322       635,292  
 
   
 
     
 
     
 
     
 
 
Net interest income after provision for loan losses
    4,087,341       2,637,401       7,885,785       4,985,608  
Noninterest income:
                               
Service charges on deposit accounts
    231,208       120,360       395,053       222,113  
Investment services
    404,516       176,292       794,095       332,224  
Mortgage lending income
    265,902       197,906       457,822       244,093  
Gain on loan participations sold
    116,461       124,039       238,078       126,229  
Gain on sale of investment securities, net
          116,573       248,353       134,270  
Other noninterest income
    164,796       141,879       274,838       280,304  
 
   
 
     
 
     
 
     
 
 
Total noninterest income
    1,182,883       877,049       2,408,239       1,339,233  
 
   
 
     
 
     
 
     
 
 
Noninterest expense:
                               
Compensation and employee benefits
    2,319,763       1,693,685       4,587,105       3,128,597  
Equipment and occupancy
    535,053       445,961       1,040,743       842,786  
Marketing and other business development
    155,791       103,775       304,949       179,264  
Administrative
    315,709       183,692       536,407       321,913  
Postage and supplies
    124,125       106,229       223,264       179,491  
Other noninterest expense
    163,418       141,685       334,177       265,242  
 
   
 
     
 
     
 
     
 
 
Total noninterest expense
    3,613,859       2,675,027       7,026,645       4,917,293  
 
   
 
     
 
     
 
     
 
 
Income before income taxes
    1,656,365       839,423       3,267,379       1,407,548  
Income tax expense
    487,890       302,556       1,027,882       497,702  
 
   
 
     
 
     
 
     
 
 
Net income
  $ 1,168,475     $ 536,867     $ 2,239,497     $ 909,846  
 
   
 
     
 
     
 
     
 
 
Per share information:
                               
Basic net income per common share
  $ 0.16     $ 0.07     $ 0.30     $ 0.12  
 
   
 
     
 
     
 
     
 
 
Diluted net income per common share
  $ 0.14     $ 0.07     $ 0.27     $ 0.12  
 
   
 
     
 
     
 
     
 
 
Weighted average shares outstanding:
                               
Basic
    7,397,920       7,384,106       7,391,013       7,384,106  
Diluted
    8,279,114       7,761,284       8,246,422       7,722,274  

See accompanying notes to consolidated financial statements.

Page 4


Table of Contents

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
AND COMPREHENSIVE INCOME
(Unaudited)

For the six months ended June 30, 2004 and 2003

                                                 
                            Retained   Accumulated    
    Common Stock   Additional   Earnings   Other   Total
   
  Paid-in   (Accumulated   Comprehensive   Stockholders’
    Shares
  Amount
  Capital
  Deficit)
  Income (Loss)
  Equity
Balances, December 31, 2002
    7,384,106     $ 7,384,106     $ 26,990,894     $ (2,743,794 )   $ 772,441     $ 32,403,647  
Comprehensive income:
                                               
Net income
                      909,846             909,846  
Net unrealized holding gains on available-for-sale securities, net of deferred tax expense of $(665,789)
                            313,847       313,847  
 
                                           
 
 
Total comprehensive income
                                            1,223,693  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances, June 30, 2003
    7,384,106     $ 7,384,106     $ 26,990,894     $ (1,833,948 )   $ 1,086,288     $ 33,627,340  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances, December 31, 2003
    7,384,106     $ 7,384,106     $ 26,990,894     $ (189,155 )   $ 150,536     $ 34,336,381  
Exercise of employee incentive common stock options
    20,480       20,480       80,196                   100,676  
Comprehensive income:
                                               
Net income
                      2,239,497             2,239,497  
Net unrealized holding losses on available-for-sale securities, net of deferred tax benefit of $858,628
                            (1,551,457 )     (1,551,457 )
 
                                           
 
 
Total comprehensive income
                                            688,040  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances, June 30, 2004
    7,404,586     $ 7,404,586     $ 27,071,090     $ 2,050,342     $ (1,400,921 )   $ 35,125,097  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

Page 5


Table of Contents

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

                 
    Six months ended
    June 30,
    2004
  2003
Operating activities:
               
Net income
  $ 2,239,497     $ 909,846  
Adjustments to reconcile net income to net cash used in operating activities:
               
Net amortization of available-for-sale securities
    539,066       362,468  
Depreciation and amortization
    544,310       430,522  
Provision for loan losses
    802,322       635,292  
Gain on sale of investment securities, net
    (248,353 )     (134,270 )
Gain on participations sold
    (238,078 )     (126,229 )
Deferred tax expense (benefit)
    (433,932 )     497,702  
Mortgage loans held-for-sale:
               
Loans originated
    (26,905,608 )     (13,636,910 )
Loans sold
    24,634,390       11,325,210  
Increase in other assets
    (303,556 )     (123,512 )
Decrease in other liabilities
    (1,370,642 )     (1,099,446 )
 
   
 
     
 
 
Net cash used in operating activities
    (740,584 )     (959,327 )
 
   
 
     
 
 
Investing activities:
               
Activities in securities available-for-sale:
               
Purchases
    (69,273,714 )     (70,040,180 )
Sales
    21,876,953       18,945,243  
Maturities, prepayments and calls
    19,019,714       25,384,782  
 
   
 
     
 
 
 
    (28,377,047 )     (25,710,155 )
 
   
 
     
 
 
Net increase in loans
    (58,318,202 )     (45,828,598 )
Purchases of premises and equipment and software
    (1,105,555 )     (2,334,810 )
Purchases of other assets
    (709,950 )     (743,400 )
 
   
 
     
 
 
Net cash used in investing activities
    (88,510,754 )     (74,616,963 )
 
   
 
     
 
 
Financing activities:
               
Net increase in deposits
    76,752,040       75,072,989  
Net increase in securities sold under agreements to repurchase
    8,722,372       2,753,153  
Advances from Federal Home Loan Bank
               
Issuances
    14,000,000       20,000,000  
Payments
    (11,000,000 )     (500 )
Exercise of common stock options
    100,676        
 
   
 
     
 
 
Net cash provided by financing activities
    88,575,088       97,826,142  
 
   
 
     
 
 
Net increase (decrease) in cash and cash equivalents
    (676,250 )     22,249,852  
Cash and cash equivalents, beginning of period
    47,184,050       12,942,129  
 
   
 
     
 
 
Cash and cash equivalents, end of period
  $ 46,507,800     $ 35,191,981  
 
   
 
     
 
 
Supplemental disclosure:
               
Cash paid for interest
  $ 3,219,730     $ 2,727,802  
 
   
 
     
 
 
Cash paid for income taxes
  $ 1,521,817     $  
 
   
 
     
 
 
Transfers of securities available-for-sale to held-to-maturity
  $ 27,655,669     $  
 
   
 
     
 
 

See accompanying notes to consolidated financial statements.

Page 6


Table of Contents

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Note 1. Summary of Significant Accounting Policies

     Nature of Business - Pinnacle Financial Partners, Inc. (Pinnacle Financial) was formed on February 28, 2000 (inception) and is a bank holding company whose business is conducted by its wholly-owned subsidiary, Pinnacle National Bank (Pinnacle National). Additionally, PFP Title Company is a wholly-owned subsidiary of Pinnacle National. Pinnacle National is a commercial bank located in Nashville, Tennessee. Pinnacle National provides a full range of banking services in its primary market area of Davidson County and the surrounding counties. Pinnacle National commenced its banking operations on October 27, 2000. PFP Title Company sells title insurance policies to Pinnacle National customers and others. Pinnacle Community Development, Inc. is a wholly-owned subsidiary of Pinnacle National and was established to be certified as a Community Development Entity by the Community Development Financial Institutions Fund of the United States Department of the Treasury. PNFP Statutory Trust I, a wholly-owned subsidiary of Pinnacle Financial, was created for the exclusive purpose of issuing capital trust preferred securities.

     Basis of Presentation - These consolidated financial statements include the accounts of Pinnacle Financial. Significant intercompany transactions and accounts are eliminated in consolidation, other than the accounts of PNFP Statutory Trust I which are included in these consolidated financial statements pursuant to the equity method of accounting.

     The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six months ended June 30, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004. For further information, refer to the consolidated financial statements and footnotes thereto included in Pinnacle Financial’s Form 10-KSB for the fiscal year ended December 31, 2003 as filed with the Securities and Exchange Commission.

     Use of Estimates - The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses.

     Income Per Common Share - Basic earnings per share (“EPS”) is computed by dividing net income by the weighted average common shares outstanding for the period. Diluted EPS reflects the dilution that could occur if securities or other contracts to issue common stock were exercised or converted. The difference between basic and diluted weighted average shares outstanding was attributable to common stock options and warrants.

     As of June 30, 2004 and 2003, there were common stock options outstanding to purchase up to 1,039,000 and 862,800 common shares, respectively. All but 700 of these shares have exercise prices which, when considered in relation to the average market price of Pinnacle Financial’s common stock for the respective reporting period, are considered dilutive and are considered in Pinnacle Financial’s diluted income per share calculation for the three and six months ended June 30, 2004 and 2003. Additionally, as of June 30, 2004, Pinnacle Financial had dilutive warrants outstanding to purchase 406,000 common shares which have also been considered in the calculation of Pinnacle Financial’s diluted income per share for the three and six months ended June 30, 2004 and 2003.

Page 7


Table of Contents

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

     The following is a summary of the basic and diluted earnings per share calculation for the three and six months ended June 30, 2004 and 2003:

                                 
    Three months ended   Six months ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
Basic earnings per share calculation:
                               
Numerator - Net income
  $ 1,168,475     $ 536,867     $ 2,239,497     $ 909,846  
Denominator - Average common shares outstanding
    7,397,920       7,384,106       7,391,013       7,384,106  
Basic net income per share
  $ 0.16     $ 0.07     $ 0.30     $ 0.12  
Diluted earnings per share calculation:
                               
Numerator - Net income
  $ 1,168,475     $ 536,867     $ 2,239,497     $ 909,846  
Denominator - Average common shares outstanding
    7,397,920       7,384,106       7,391,013       7,384,106  
Dilutive shares contingently issuable
    881,194       377,178       855,409       338,168  
 
   
 
     
 
     
 
     
 
 
Average dilutive common shares outstanding
    8,279,114       7,761,284       8,246,422       7,722,274  
Diluted net income per share
  $ 0.14     $ 0.07     $ 0.27     $ 0.12  

     On April 20, 2004, the Board of Directors of Pinnacle Financial approved a two for one stock split of the Company’s common stock payable as a 100% stock dividend on May 10, 2004 to shareholders of record on April 30, 2004. Pinnacle Financial has retroactively applied the impact of this stock split in these consolidated financial statements.

     Stock-Based Compensation - In December 2002, the FASB issued SFAS No. 148, “Accounting for Stock-Based Compensation — Transition and Disclosure, an amendment of FASB Statement No. 123". This Statement amends Statement No. 123, Accounting for Stock-Based Compensation, to provide alternative methods of transition for a voluntary change to the fair value method of accounting for stock-based employee compensation. In addition, this Statement amends the disclosure requirements of Statement No. 123 to require prominent disclosures in both annual and interim financial statements. Certain of the disclosure modifications are required for fiscal years ending after December 15, 2003 and are included below.

     Pinnacle Financial applies APB Opinion 25 and related interpretations in accounting for the equity incentive plans. All option grants carry exercise prices equal to or above the fair value of the common stock on the date of grant. Accordingly, no compensation cost has been recognized. Had compensation cost for Pinnacle Financial’s equity incentive plans been determined based on the fair value at the grant dates for awards under the plans consistent with the method prescribed in SFAS No. 123, “Accounting for Stock-Based Compensation,” Pinnacle Financial’s net income per share would have been adjusted to the pro forma amounts indicated below for the three and six months ended June 30, 2004 and 2003:

                                 
    Three months ended   Six months ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
Net income, as reported
  $ 1,168,475     $ 536,867     $ 2,239,497     $ 909,846  
Deduct: Total stock-based compensation expense determined under the fair value based method for all awards, net of related tax effects
    (73,305 )     (50,059 )     (139,925 )     (93,968 )
 
   
 
     
 
     
 
     
 
 
Pro forma net income
  $ 1,095,170     $ 486,808     $ 2,099,572     $ 815,878  
 
   
 
     
 
     
 
     
 
 
Per share information:
                               
Basic net income          As reported
  $ 0.16     $ 0.07     $ 0.30     $ 0.12  
Pro forma
  $ 0.15     $ 0.07     $ 0.28     $ 0.11  
Diluted net income        As reported
  $ 0.14     $ 0.07     $ 0.27     $ 0.12  
Pro forma
  $ 0.13     $ 0.06     $ 0.25     $ 0.11  

Page 8


Table of Contents

PINNACLE FINANCIAL PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

     For purposes of these calculations, the fair value of options granted for the six months ended June 30, 2004 and 2003 was estimated using the Black-Scholes option pricing model and the following assumptions:

                 
    2004
  2003
Risk free interest rate
    1.00 %     1.24 %
Expected life of the options
  5.0 years   5.0 years
Expected dividend yield
    0.00 %     0.00 %
Expected volatility
    28.5 %     40.3 %
Weighted average fair value
  $ 3.56     $ 2.49  

     Recent Accounting Pronouncements - In March 2004, the SEC issued Staff Accounting Bulletin No. 105, Application of Accounting Principles to Loan Commitments. Current accounting guidance requires the commitment to originate mortgage loans to be held for sale be recognized on the balance sheet at fair value from inception through expiration or funding. SAB 105 requires that the fair-value measurement include only differences between the guaranteed interest rate in the loan commitment and a market interest rate, excluding any expected future cash flows related to the customer relationship or loan servicing. SAB 105 was effective for commitments to originate mortgage loans to be held for sale entered into after March 31, 2004. Its adoption did not have a material impact on the consolidated financial position on results of operations of Pinnacle Financial.

     In March 2004, the FASB’s Emerging Issues Task Force reached a consensus on EITF Issue No. 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments. The guidance prescribes a three-step model for determining whether an investment is other-than-temporarily impaired and requires disclosures about unrealized losses on investments. The accounting guidance is effective for reporting periods beginning after June 15, 2004, while the disclosure requirements are effective for annual reporting periods ending after June 15, 2004. Pinnacle Financial has adopted the requirements of this EITF.

     Business Segments - Pinnacle Financial operates in one business segment, commercial banking, and has no individually significant business segments.

     Comprehensive Income (Loss) - Other comprehensive income refers to revenues, expenses, gains and losses that under generally accepted accounting principles are included in comprehensive income but excluded from net income. Currently, Pinnacle Financial’s other comprehensive income (loss) consists of unrealized gains and losses, net of deferred income taxes, on available-for-sale securities.

     Reclassifications - Certain prior period amounts have been reclassified to conform to the 2004 presentation. Such reclassifications had no impact on net income or loss during any period.

Note 2. Securities

     The amortized cost and fair value of securities at June 30, 2004 and December 31, 2003 are summarized as follows:

                                 
    June 30, 2004
            Gross   Gross    
    Amortized   Unrealized   Unrealized