UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549
_______________

FORM 8-K/A

AMENDMENT NO. 1 TO

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

Date of Report (Date of earliest event reported): July 27, 2007

SUPERIOR BANCORP
(Exact Name of Registrant as Specified in Charter)

Delaware
State or Other
Jurisdiction of
Incorporation

0-25033
 
63-1201350
(Commission
File Number)
 
(IRS Employer
Identification No.)
 
17 North 20th Street, Birmingham, Alabama
 
35203
(Address of Principal Executive Offices)
 
Zip Code)

(205) 327-1400
(Registrant’s Telephone Number, including Area Code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
o Pre-commencement communication pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 

 
Section 2 - Financial Information
 
Item 2.01. Completion of Acquisition or Disposition of Assets
 
On July 27, 2007, Superior Bancorp completed the acquisition of People’s Community Bancshares, Inc., which was merged with and into Superior Bancorp. As a result of the merger, Superior Bancorp now operates the three banking locations in the State of Florida previously owned by People’s Community Bancshares. The combination of the two community bank holding companies creates a banking franchise totaling $2.8 billion in assets that serves its customers through 63 banking offices from Huntsville, Alabama to Venice, Florida.
 
As a result of the merger, People’s Community Bancshares shareholders received 2.9036 shares of Superior Bancorp common stock for each share of People’s Community Bancshares stock they own.
 
Prior to completion of the merger, there were no material relationships among Superior Bancorp or any of its affiliates and People’s Community Bancshares or any of its affiliates except in respect of the merger.
 
This Amendment No. 1 to Current Report on Form 8-K is being filed to include the financial statements for the quarterly period ended June 30, 2007 described under Item 9.01(a) and the pro forma financial information described under Item 9.01(b) below.
 
Section 7 — Regulation FD 
 
Item 7.01. Regulation FD Disclosure. 
 
On July 27, 2007, Superior Bancorp issued a press release announcing the completion of the People’s Community Bancshares merger. The text of the press release is attached to this report as Exhibit 99. This information is furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that Section, unless we specifically incorporate it by reference in a documents filed under the Securities Act of 1933 or the Securities Exchange Act of 1934. By filing this report on Form 8-K and furnishing this information, we make no admission as to the materiality of any information in this report that is required to be disclosed solely by reason of Regulation FD.
 

 
Section 9 — Financial Statements and Exhibits 
 
Item 9.01. Financial Statements and Exhibits. 
 
(a) Financial Statements of businesses acquired
 
The financial statements of People’s Community Bancshares, Inc. required by Item 9.01(a) of Form 8-K for periods prior to the quarterly period ended June 30, 2007 have been filed on pages F-1 to F-27 of Superior Bancorp’s Registration Statement on Form S-4 (Registration No. 333-142533) and are hereby incorporated herein by reference. Financial statements for the quarterly period ended June 30, 2007 are included in this Amendment No. 1 on Form 8-K/A to Current Report on Form 8-K immediately following the signature page hereto.
 
(b) Pro Forma Financial Information
 
The pro forma financial information required by Item 9.01(b) of this Form 8-K is included in this Amendment No. 1 on Form 8-K/A to Current Report on Form 8-K immediately following the financial statements described in Item 9.01(a) above.
 
(d) Exhibits
 

Exhibit No.
 
Description
     
Exhibit 2
 
Agreement and Plan of Merger between People’s Community Bancshares, Inc. and Superior Bancorp, dated January 18, 2007, filed as Exhibit 10 to Superior Bancorp’s Current Report on Form 8-K dated January 19, 2007, is hereby incorporated by reference.
     
Exhibit 99
 
Press Release of Superior Bancorp dated July 27, 2007, filed as Exhibit 99 to Superior Bancorp’s Current Report on Form 8-K dated July 27, 2007, is hereby incorporated herein by reference


 
SIGNATURES 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Amendment No. 1 on Form 8-K/A to Current Report on Form 8-K to be signed on its behalf by the undersigned hereunto duly authorized.

     
 
SUPERIOR BANCORP
 
 
 
 
 
 
Date: October 10, 2007
By:   /s/ C. Stanley Bailey
 
C. Stanley Bailey
 
Chairman and Chief Executive Officer


 
People’s Community Bancshares, Inc. and Subsidiary
Condensed Consolidated Financial Statements
as of June 30, 2007


 
Page
   
Condensed Consolidated Balance Sheet
1
 
 
Condensed Consolidated Statements of Income
2
   
Condensed Consolidated Statements of Cash Flows
3
   
Note to Condensed Consolidated Financial Statements
4


 
People’s Community Bancshares, Inc. and Subsidiary
Condensed Consolidated Balance Sheet 
As of June 30, 2007 
(In thousands, except per share amounts) 
 
     
At June 30, 2007
 
     
(Unaudited) 
 
 
     
ASSETS 
Cash and due from banks
 
$
8,666
 
Interest-bearing deposits with banks
   
336
 
Federal funds sold
   
3,170
 
Total cash and cash equivalents
   
12,172
 
Securities available for sale
   
28,453
 
Securities held to maturity
   
17,765
 
Loans, net of allowance for loan losses of $3,483
   
259,364
 
Federal Home Loan Bank stock, at cost
   
2,642
 
Premises and equipment, net
   
3,031
 
Accrued interest receivable
   
1,950
 
Cash surrender value of bank owned life insurance
   
3,529
 
Deferred income taxes
   
1,191
 
Other assets
   
1,478
 
Total assets 
 
$
331,575
 
 
     
LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities:
     
Noninterest-bearing demand deposits
 
$
34,729
 
Savings, NOW and money-market deposits
   
107,001
 
Time deposits
   
96,799
 
Total deposits
   
238,529
 
Junior subordinated debenture
   
4,124
 
Other borrowings
   
6,397
 
Line of credit
   
6,730
 
Federal Home Loan Bank advances
   
46,000
 
Official checks
   
439
 
Accrued interest payable and other liabilities
   
1,646
 
Total liabilities 
   
303,865
 
Stockholders’ equity: 
     
Preferred stock, no par value; 1,000,000 shares authorized, none issued or outstanding
   
 
Common stock, $.01 par value; 9,000,000 shares authorized, 2,291,261 shares issued and outstanding
   
23
 
Additional paid-in capital
   
25,820
 
Retained earnings
   
2,204
 
Accumulated other comprehensive loss
   
(337
)
Total stockholders’ equity 
   
27,710
 
Total liabilities and stockholders’ equity 
 
$
331,575
 
 
See Accompanying Note to Condensed Consolidated Financial Statements.

- 1 -

 
People’s Community Bancshares, Inc. and Subsidiary 
Condensed Consolidated Statements of Income
(In thousands) 
 
 
 
For The Three-Month
 
For The Six-Month
 
 
 
Period Ended
 
Period Ended
 
 
 
June 30,
 
June 30,
 
 
 
2007
 
2006
 
2007
 
2006
 
 
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
 
                 
Interest income:
                         
Loans
 
$
5,051
 
$
4,638
 
$
9,977
 
$
8,789
 
Securities
   
496
   
236
   
1,050
   
552
 
Other interest-earning assets
   
47
   
83
   
262
   
103
 
Total interest income
   
5,594
   
4,957
   
11,289
   
9,444
 
Interest expense:
                         
Deposits
   
2,353
   
1,567
   
4,823
   
2.954
 
Borrowings
   
648
   
640
   
1,246
   
1,096
 
Total interest expense
   
3,001
   
2,207
   
6,069
   
4,050
 
Net interest income
   
2,593
   
2,750
   
5,220
   
5,394
 
Provision for loan losses
   
104
   
157
   
207
   
277
 
Net interest income after provision for loan losses
   
2,489
   
2,593
   
5,013
   
5,117
 
Noninterest income:
                         
Service charges on deposit accounts
   
42
   
53
   
96
   
107
 
Other service charges and fees
   
22
   
25
   
104
   
76
 
Mortgage loan referral fees
   
149
   
137
   
260
   
359
 
Income from bank owned life insurance
   
43
   
43
   
79
   
71
 
Other
   
66
   
75
   
68
   
75
 
Total noninterest income
   
322
   
333
   
607
   
688
 
Noninterest expenses:
                         
Salaries and employee benefits
   
891
   
861
   
1,852
   
1,771
 
Occupancy and equipment
   
302
   
242
   
558
   
481
 
Printing and supplies
   
59
   
49
   
100
   
113
 
Professional fees
   
15
   
1
   
30
   
35
 
Advertising
   
14
   
8
   
40
   
40
 
Other
   
88
   
75
   
188
   
140
 
Total noninterest expenses
   
1,369
   
1,236
   
2,768
   
2,580
 
Income before income taxes
   
1,442
   
1,690
   
2,852
   
3,225
 
Income taxes
   
471
   
607
   
990
   
1,207
 
Net income
 
$
971
   
1,083
 
$
1,862
 
$
2,018
 
 
See Accompanying Note to Condensed Consolidated Financial Statements.
 
- 2 -

 
People’s Community Bancshares, Inc. and Subsidiary
Condensed Consolidated Statements of Cash Flows
(In thousands) 
 
 
 
For the Six-Month
 
 
 
Period Ended
 
 
 
June 30, 
 
 
 
2007 
 
2006 
 
 
 
(Unaudited) 
 
(Unaudited) 
 
 
           
Net cash provided by operating activities
 
$
1,883
 
$
2,632
 
Cash flows from investing activities:
         
Purchase of securities available for sale
   
(4,997
)
 
 
Purchase of securities held to maturity
   
   
(1,075
)
Repayments of securities available for sale
   
1,309
   
1,161
 
Net increase in loans
   
(12,930
)
 
(32,773
)
Purchase of premises and equipment
   
(714
)
 
(15
)
Purchase of Federal Home Loan Bank stock
   
(421
)
 
(283
)
Purchase of bank owned life insurance
   
   
(1,225
)
Net cash used in investing activities
   
(17,753
)
 
(34,210
)
Cash flows from financing activities:
         
Net increase in deposits
   
(6,465
)
 
31,759
 
Net increase in Federal Home Loan Bank advances
   
8,000
   
7,000
 
Net increase in other borrowings
   
2,359
   
2,554
 
Proceeds from junior subordinated debenture
   
   
4,124
 
Repurchase of common stock
   
(23
)
 
(23
)
Net proceeds from sale of common stock
   
23
   
23
 
Proceeds from exercise of common stock options
   
8
   
 
Dividends paid
   
(229
)
 
(229
)
Net proceeds from line of credit
   
2,455
   
(2,230
)
Net cash provided by financing activities
   
6,128
   
42,978
 
Net (decrease) increase in cash and cash equivalents
   
(9,742
)
 
11,400
 
Cash and cash equivalents at beginning of period
   
21,914
   
7,905
 
Cash and cash equivalents at end of period
 
$
12,172
 
$
19,305
 
Supplemental disclosure of cash flow information:
         
Cash paid during the year for:
         
Interest
 
$
5,649
 
$
3,777
 
Income taxes
 
$
467
 
$
1,425
 
 
See Accompanying Note to Condensed Consolidated Financial Statements.
 
- 3 -

 
Note to Condensed Consolidated Financial Statements 
 
The condensed consolidated financial statements of People’s Community Bancshares, Inc. and Subsidiary in this report have not been audited and do not include all information and footnotes necessary for a fair presentation of financial position, results of operations and cash flows in conformity with generally accepted accounting principles, which have been consistently followed. It is management’s opinion that all adjustments, consisting of only normal and recurring items necessary for a fair presentation, have been included. The condensed consolidated financial statements in this report should be read in conjunction with the 2006 audited consolidated financial statements and notes thereto for the year ended December 31, 2006 included in Superior Bancorp’s Registration Statement on Form S-4 (Registration No. 333-142533), as amended. Operating results for the three and six-month periods ended June 30, 2007, are not necessarily indicative of the results that may be expected for the year ending December 31, 2007.
 
- 4 -

 
UNAUDITED PRO FORMA CONDENSED
CONSOLIDATED FINANCIAL INFORMATION
 
The following unaudited pro forma condensed consolidated financial information is based on the historical financial statements of Superior Bancorp (“Superior Bancorp”) and People’s Community Bancshares, Inc. (“People’s Community Bancshares”) and has been prepared to illustrate the effects of the merger of People’s Community Bancshares with and into Superior Bancorp. The unaudited pro forma condensed consolidated statement of financial condition as of June 30, 2007 and the unaudited pro forma condensed consolidated statements of income for the six months ended June 30, 2007 and for the year ended December 31, 2006 give effect to this merger, accounted for under the purchase method of accounting.

The unaudited pro forma condensed consolidated statement of income for the six months ended June 30, 2007 has been derived from the unaudited interim financial statements of Superior Bancorp and People’s Community Bancshares included or incorporated by reference in this Form 8-K. The unaudited pro forma condensed consolidated statement of income for the year ended December 31, 2006 is based on the audited financial statements of Superior Bancorp and People’s Community Bancshares included or incorporated by reference in this Form 8-K. These unaudited pro forma condensed consolidated statements of income give effect to the transaction as if it had been consummated as of January 1, 2006. The unaudited pro forma condensed consolidated financial statements do not give effect to any anticipated cost savings or revenue enhancements in connection with the transaction.

The unaudited pro forma condensed consolidated financial statements should be considered together with the historical financial statements of Superior Bancorp and People’s Community Bancshares, including the respective notes to those statements, included or incorporated by reference in this Form 8-K. The pro forma information is based on certain assumptions described in the accompanying Note 1 to Unaudited Pro Forma Condensed Consolidated Financial Information and does not necessarily indicate the consolidated financial position or the results of operations in the future or the consolidated financial position or the results of operations that would have been realized had the merger transaction been consummated during the period or as of the date for which the pro forma information is presented.
 
- 5 -

 
Superior Bancorp and Subsidiaries
Unaudited Pro Forma Condensed Consolidated Statement of Financial Condition
as of June 30, 2007
 
   
Historical
             
   
Superior Bancorp
 
People's Community Bancshares
 
Pro Forma Acquisition Adjustments
 
 
 
Pro Forma Combined
 
   
(In thousands, except per share data)
         
Assets
                     
Cash and due from banks
 
$
49,664
 
$
8,666
 
$
(2,409
)
 
b
 
$
55,744
 
                 
(177
)
 
c
       
Interest -bearing deposits in other banks
   
4,718
   
336
   
-
         
5,054
 
Federal funds sold
   
12,843
   
3,170
   
-
         
16,013
 
Investment securities
   
322,739
   
46,218
   
(689
)
 
b
   
368,268
 
Tax lien cerificates
   
18,457
   
-
   
-
         
18,457
 
Mortgage loans held for sale
   
23,213
   
-
   
-
         
23,213
 
Loans, net of unearned income
   
1,719,808
   
262,847
   
(1,283
)
 
b
   
1,981,372
 
Less: Allowance for loan losses
   
(19,147
)
 
(3,483
)
 
157
   
b
   
(22,473
)
Net loans
   
1,700,661
   
259,364
   
(1,126
)
       
1,958,899
 
Premises and equipment, net
   
89,620
   
3,031
   
-
       
92,651
 
Accrued interest receivable
   
14,405
   
1,950
   
-
         
16,355
 
Stock in FHLB
   
12,798
   
2,642
   
-
         
15,440
 
Cash surrender value of life insurance
   
41,273
   
3,529
   
-
         
44,802
 
Goodwill and intangible assets
   
128,976
   
-
   
9,810
   
b
   
185,472
 
 
               
46,686
   
b
       
Other assets
   
50,926
   
2,669
   
(584
)
 
b
   
53,011
 
                                 
Total assets
 
$
2,470,293
 
$
331,575
 
$
51,511
       
$
2,853,379
 
                                 
Liabilities and Stockholders' Equity
                               
Deposits
 
$
1,884,805
 
$
238,968
 
$
592
   
b
 
$
2,124,365
 
Advances from FHLB
   
187,840
   
46,000
   
260
   
b
   
234,100
 
Federal funds borrowed and security repurchase agreements
   
20,586
   
6,397
   
-
         
26,983
 
Notes payable
   
5,958
   
6,730
   
-
         
12,688
 
Junior subordinated debentures owed to unconsolidated subsidiary trusts
   
43,770
   
4,124
   
(162
)
 
b
   
47,732
 
Capital lease obligation
   
3,772
   
-
   
-
         
3,772
 
Accrued expenses and other liabilities
   
44,609
   
1,646
   
4,538
   
b
   
50,793
 
Total liabilities
   
2,191,340
   
303,865
   
5,228
         
2,500,433
 
                                 
Stockholders' Equity
                               
Common stock
   
35
   
23
   
(23
)
 
a
   
42
 
                 
7
   
b
       
Surplus
   
254,207
   
25,820
   
1,890
   
a
   
328,193
 
                 
46,453
   
b
       
                 
(177
)
 
c
       
Retained earnings
   
30,205
   
2,204
   
(2,204
)
 
a
   
30,205
 
                       
 
       
Accumulated other comprehensive loss
   
(2,876
)
 
(337
)
 
337
   
a
   
(2,876
)
Treasury stock, at cost
   
(716
)
 
-
   
-
   
 
   
(716
)
Unearned ESOP stock
   
(1,902
)
 
-
   
-
   
 
   
(1,902
)
Total stockholders' equity
   
278,953
   
27,710
   
46,283
   
 
   
352,946
 
                       
 
       
Total liabilities and stockholders' equity
 
$
2,470,293
 
$
331,575
 
$
51,511
   
 
 
$
2,853,379
 
                       
 
       
Number of common shares outstanding
   
34,671
   
2,291
   
6,652
   
b
   
41,323
 
Total book value per common share
 
$
8.05
 
$
12.10
             
$
8.54
 
Tangible book value per common share
 
$
4.33
 
$
12.10
             
$
4.05
 
                                 
Pro forma equivalent book value per common share for Superior common shares exchanged for People's Community Bancshares common shares
                         
$
24.80
 

a - To eliminate equity of People's Community Bancshares.
       
b - To record issuance of common stock and cash payments to purchase 100% of People's Community Bancshares; to record assets acquired and liabilities assumed at their estimated fair market values and related merger and transaction costs. See Note 1 to Unaudited Proforma Condensed Consolidated Financial Information for detail.
       
c - To record estimated direct costs of issuing common stock.
 
Professional fees
 
$
107
 
Printing costs
   
70
 
         
 
$
177
 
 
- 6 -

 
Superior Bancorp and Subsidiaries
Unaudited Pro Forma Condensed Consolidated Statement of Income
For the Year Ended June 30, 2007
 
   
Historical
 
 
 
 
 
 
 
 
 
Superior Bancorp
 
People's Community Bancshares
 
Pro Forma Acquisition Adjustments
 
 
 
Pro Forma Combined
 
 
 
(In thousands, except per share data)
 
 
 
   
                       
Interest income
 
$
79,810
 
$
11,289
 
$
369
   
a
 
$
91,404
 
                 
(64
)
 
e
       
                                 
Interest expense
   
44,264
   
6,069
   
(67
)
 
b
   
50,266
 
                                 
Net interest income
   
35,546
   
5,220
   
372
         
41,138
 
                                 
Provision for loan losses
   
1,705
   
207
   
-
         
1,912
 
                                 
Net interest income after provision for loan losses
   
33,841
   
5,013
   
372
         
39,226
 
                                 
                                 
Noninterest income
   
8,624
   
607
   
-
         
9,231
 
                                 
Noninterest expenses
                               
Salaries and employee benefits
   
20,236
   
1,852
   
24
   
g
   
22,112
 
Occupancy, furniture and equipment expense
   
6,142
   
558
   
-
         
6,700
 
Other operating expenses
   
9,705
   
358
   
872
   
(c)(h)
 
 
10,935
 
                                 
Noninterest expenses
   
36,083
   
2,768
   
896
         
39,747
 
                                 
Income before income taxes
   
6,382
   
2,852
   
(524
)
       
8,710
 
                                 
Income tax expense
   
2,116
   
990
   
(194
)
 
d
   
2,912
 
                                 
Net income
 
$
4,266
 
$
1,862
 
$
(330
)
     
$
5,798
 
                                 
                                 
Basic net income per common share
 
$
0.12
 
$
0.81
             
$
0.14
 
Diluted net income per common share
 
$
0.12
 
$
0.80
             
$
0.14
 
                                 
Weighted average common shares outstanding
   
34,445
   
2,291
   
6,652
   
f
   
41,097
 
Weighted average common shares outstanding, assuming dilution
   
34,989
   
2,337
   
6,652
   
f
   
41,641
 
Dividends declared per common share
 
$
-
 
$
0.10
             
$
0.01
 
                                 
                                 
Pro forma equivalent net income and dividends per common share for Superior common shares exchanged for People's Community Bancshares common shares
                               
Basic
                         
$
0.41
 
Diluted
                         
$
0.41
 
Dividend per common share
                         
$
0.03
 
 

a - To record amortization of fair value adjustment of loans and investments.
           
b - To record amortization of fair value adjustment of deposits and borrowings.
           
c - To record amortization of core deposit intangible over an 8 year period based on the undiscounted cash flow.
 
Amortization
     
Year 1
 
$
1,286
 
Year 2
   
1,569
 
Year 3
   
1,567
 
Year 4
   
1,345
 
Year 5
   
1,154
 
Year 6
   
1,033
 
Year 7
   
958
 
Year 8
   
899
 
 
d - To record the tax effect of the interest amortization adjustments at a 37% marginal tax rate.
           
e - Adjust interest income for loss of earnings due to cash payments at the federal funds rate of 5%.
           
f - Common stock issued to acquire People's Community Bancshares.
           
g - To record cost related to employment related agreements.
 
       
           
h - To record amortization of other intangibles.
 
- 7 -

 
Superior Bancorp and Subsidiaries
Unaudited Pro Forma Condensed Consolidated Statement of Income
For the Year Ended December 31, 2006
 
   
Historical
 
 
 
 
 
 
 
 
 
Superior Bancorp
 
People's Community Bancshares
 
Pro Forma Acquisition Adjustments
 
 
 
Pro Forma Combined
 
 
 
(In thousands, except per share data)
 
 
 
   
                       
Interest income
 
$
108,777
 
$
20,289
 
$
1,024
   
a
 
$
129,961
 
                 
(129
)
 
e
       
                       
 
       
Interest expense
   
61,383
   
9,749
   
(279
)
 
b
   
70,853
 
                       
 
       
Net interest income
   
47,394
   
10,540
   
1,174
   
 
   
59,108
 
                       
 
       
Provision for loan losses
   
2,500
   
667
   
-
   
 
   
3,167
 
                       
 
       
Net interest income after provision for loan losses
   
44,894
   
9,873
   
1,174
   
 
   
55,941
 
                       
 
       
                       
 
       
Noninterest income
   
11,811
   
1,196
   
-
   
 
   
13,007
 
                       
 
       
Noninterest expenses
                     
 
       
Salaries and employee benefits
   
26,805
   
4,329
   
119
   
g
   
31,253
 
Occupancy, furniture and equipment expense
   
7,754
   
955
   
-
   
 
   
8,709
 
Management separation costs
   
265
   
-
   
-
         
265
 
Other operating expenses
   
14,961
   
629
   
1,586
   
(c)(i)
 
 
17,176
 
                       
 
       
Noninterest expenses
   
49,785
   
5,913
   
1,705
         
57,403
 
                                 
Income before income taxes
   
6,920
   
5,156
   
(531
)
       
11,545
 
                                 
Income tax expense
   
1,923
   
1,712
   
(196
)
 
d
   
3,439
 
                       
 
       
Net income
 
$
4,997
 
$
3,444
 
$
(335
)
     
$
8,106
 
                       
 
       
                                 
Basic net income per common share
 
$
0.21
 
$
1.52
   
h
   
 
 
$
0.27
 
Diluted net income per common share
 
$
0.21
 
$
1.49
   
h
   
 
 
$
0.26
 
                       
 
       
Weighted average common shares outstanding
   
23,409
   
2,273
   
6,652
   
f
   
30,061
 
Weighted average common shares outstanding, assuming dilution
   
24,034
   
2,305
   
6,652
   
f
   
30,686
 
Dividends declared per common share
 
$
-
 
$
0.10
   
h
   
 
 
$
0.01
 
                                 
                                 
Pro forma equivalent net income and dividends per common share for Superior common shares exchanged for People's Community Bancshares common shares
                               
Basic
                         
$
0.78
 
Diluted
                         
$
0.75
 
Dividend per common share
                         
$
0.03
 
 
a - To record amortization of fair value adjustment of loans and investments
           
b - To record amortization of fair value adjustment of deposits and borrowings.
       
           
c - To record amortization of core deposit intangible over an 8 year period based on the undiscounted cash flows.
           
d - To record the tax effect of the interest amortization adjustments at a 37% marginal tax rate.
           
e - Adjust interest income for loss of earnings due to cash payments at the federal funds rate of 5%.
           
f - Common stock issued to acquire People's Community Bancshares.
           
g - To record cost related to employment related agreements.
         
 
         
h - Unaudited
           
i - To record amortization of other intangibles.
 
- 8 -

 
Note 1 - Unaudited Pro Forma Consolidated Financial Information
(In thousands, except per share amounts)
 
   
People's
Community
Bancshares
     
               
Outstanding shares of acquired corporation
   
2,291
       
Exchange ratio per merger agreement
   
2.9036
       
Total Superior Bancorp shares to be issued
   
6,652
       
Fair value of Superior Bancorp stock
 
$
11.15
   
a
 
Fair value of stock to be issued
 
 
74,170
       
Net cash paid to cancel outstanding stock options
   
1,674
   
b
 
Pro forma transaction costs
   
735
   
c
 
Total pro forma purchase price
   
76,579
       
 
             
Net assets of acquired corporation per historical financial statements
   
27,710
       
 
             
Purchase accounting adjustments to carrying value of asset or liability:(h)
             
Investments
   
(689
)
     
Loans
   
(1,126
)
     
Core deposit intangible
   
9,810
   
e
 
Other intangibles
   
2,500
       
Deposits
   
(592
)
     
FHLB borrowings
   
(260
)
     
Junior subordinated debentures
   
162
       
Contractual obligations
   
(5,157
)
 
f
 
Tax benefit on cash payments to option holders
   
619
   
b
 
Other assets - deferred income taxes
   
(3,084
)
 
g
 
 
             
Net pro forma purchase accounting adjustments
   
2,183
       
 
             
Goodwill
 
$
46,686
       
 
             
 
             
a  -  Based on the closing stock price several days prior to and after the agreements were reached and announced.
             
               
b  -  Pro forma amount of cash payment for cancellation of outstanding stock options.
             
               
Per Option Value as defined in agreement
             
Proforma estimated ten-day average trading price
 
$
9.54
       
Exchange ratio
   
2.9036
       
Dollar per option
 
$
27.70
       
Less: Weighted average exercise price per option
   
11.76
       
Per Option Value
 
$
15.940
       
               
Total stock options outstanding
   
105
       
               
Total cash payment to option holders
 
$
1,674
       
Less: Tax benefit (37%)
   
(619
)
     
               
Net cash payment
 
$
1,055
       
               
               
c  -  The following pro forma merger costs are expected to be incurred by Superior Bancorp:
             
               
Professional fees
 
$
125
       
Investment banking
   
412
       
Other
   
198
       
               
   
$
735
       
               
               
e  -   Estimated to be approximately 6.7% non-time deposits .
             
               
f   -  Pro forma costs related to exit or terminate certain contracts or activities.
             
               
Employment related
 
$
4,583
       
Data processing
   
574
       
               
Pro forma contractual obligations
 
$
5,157
       
               
               
g  -  Assumes 37% marginal tax rate.
             
               
h  -  These purchase accounting adjustments are preliminary estimates and are subject to change primarily as a result of  changes in market interest rates and obtaning final valuations of certain long-lived assets.
             
 
- 9 -