FIRST SECURITY GROUP INC/TN - 10-Q Quarterly Report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2004
OR
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES AND EXCHANGE ACT OF 1934

	For the transition period from ____________________ to _____________________.

COMMISSION FILE NO. 000-49747

FIRST SECURITY GROUP, INC.

(Exact Name of Registrant as Specified in its Charter)

Tennessee		58-2461486

(State of Incorporation)		(I.R.S. Employer
		Identification No.)

817 Broad Street, Chattanooga, TN		37402

(Address of principal executive offices)		(Zip Code)

(423) 266-2000

(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 and 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 o

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No o

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date:

Common Stock, $.0083 par value:

10,587,639 shares outstanding and issued as of April 29, 2004

First Security Group, Inc. and Subsidiary

Form 10-Q

INDEX

PART I.	FINANCIAL INFORMATION	Page No.

Item 1.	Financial Statements

	Consolidated Balance Sheets - March 31, 2004, December 31, 2003 and March 31, 2003	3

	Consolidated Income Statements - Three months ended March 31, 2004 and 2003	4

	Consolidated Statement of Stockholders' Equity - Three months ended March 31, 2004	6

	Consolidated Statements of Cash Flows - Three months ended March 31, 2004 and 2003	7

	Notes to Consolidated Financial Statements	9

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	10

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	21

Item 4.	Controls and Procedures	22

Part II	OTHER INFORMATION

Item 6.	Exhibits and Reports on Form 8-K	23

SIGNATURES		24


	2

Table of Contents

PART I - FINANCIAL INFORMATION

ITEM 1. Financial Statements

First Security Group, Inc. and Subsidiary
Consolidated Balance Sheets	March 31,		December 31,			March 31,
	2004		2003			2003
	(unaudited)					(unaudited)

	(in thousands)
ASSETS
Cash and due from banks	$	18,406	$	25,662		$	22,677
Federal funds sold and securities purchased
under agreements to resell		4,690		6,972			46,774

Cash and cash equivalents		23,096		32,634			69,451

Interest-bearing deposits in banks		2,897		4,512			3,380

Securities available for sale		89,407		86,499			71,222

Loans		489,303		478,013			422,211
Less: Allowance for loan losses		5,641		5,827			6,769

		483,662		472,186			415,442

Premises and equipment, net		25,118		24,517			17,944

Intangible assets		15,394		15,704			12,769

Other assets		8,326		8,713			7,322

TOTAL ASSETS	$	647,900	$	644,765		$	597,530


LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Deposits
Noninterest bearing demand	$	101,692	$	100,192		$	85,491
Interest bearing demand		51,047		51,505			37,598
Savings		129,398		128,662			117,964
Certificates of deposit of $100 thousand or more		96,852		95,162			97,596
Certificates of deposit less than $100 thousand		165,224		164,783			152,887

Total deposits		544,213		540,304			491,536
Federal funds purchased and securities sold
under agreement to repurchase		12,234		12,069			12,403
Other borrowings		4,157		6,159			9,166
Other liabilities		3,800		3,795			4,674

Total liabilities		564,404		562,327			517,779

STOCKHOLDERS' EQUITY
Common stock - $.0083 par value - 20,000,000 shares
authorized; 10,587,639 issued as of March 31, 2004;
10,584,867 issued as of December 31, 2003;
and 10,497,353 issued as of March 31, 2003		88		88			88
Paid-in surplus		77,981		77,958			77,398
Retained earnings		4,645		3,995			1,875
Accumulated other comprehensive income		782		430			590
Deferred compensation on restricted stock		-		(33	)		(200	)

Total stockholders' equity		83,496		82,438			79,751

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	647,900	$	644,765		$	597,530


	3

Table of Contents

First Security Group, Inc. and Subsidiary

Consolidated Income Statements

(Unaudited)

	Three Months Ended
	March 31,
(In thousands except per share amounts)	2004		2003
INTEREST INCOME
Loans, including fees	$	7,755	$	6,173
Debt securities -taxable		558		409
Debt securities -non-taxable		169		95
Other		68		118

Total interest income		8,550		6,795


INTEREST EXPENSE
Interest bearing demand deposits		41		32
Savings deposits		255		383
Certificates of deposit of $100 thousand or more		619		639
Certificates of deposit of less than $100 thousand		1,032		916
Other		87		102

Total interest expense		2,034		2,072


NET INTEREST INCOME		6,516		4,723
Provision for loan losses		675		752

NET INTEREST INCOME AFTER PROVISION
FOR LOAN LOSSES		5,841		3,971


NONINTEREST INCOME
Service charges on deposit accounts		771		480
Mortgage loan fee income		247		460
Gain on securities		84		3
Other noninterest income		204		177

Total noninterest income		1,306		1,120


NONINTEREST EXPENSE
Salaries and employee benefits		3,430		2,614
Net occupancy		456		298
Equipment expense		480		321
Data processing fees		290		230
Amortization expense - CDI		229		61
Advertising expense		111		68
Supplies expense		168		108
Communications expense		107		95
Professional services		223		214
Postage expense		141		98
Other noninterest expense		592		497

Total noninterest expense		6,227		4,604


	4

Table of Contents


INCOME BEFORE INCOME TAX PROVISION		920		487
Income tax provision		270		151

NET INCOME	$	650	$	336


NET INCOME PER SHARE
BASIC	$	0.06	$	0.04
DILUTED	$	0.06	$	0.04
WEIGHTED AVERAGE SHARES OUTSTANDING
BASIC		10,586		9,119
DILUTED		10,763		9,215


	5

Table of Contents

First Security Group, Inc. and Subsidiary

Consolidated Statement of Stockholders' Equity

											Deferred
									Accumulated		Compensation
	Common Stock								Other		on
					Paid-In		Retained		Comprehensive		Restricted
(In thousands)	Shares		Amount		Surplus		Earnings		Income		Stock			Total

Balance - December 31, 2003		10,585	$	88	$	77,958	$	3,995	$	430	$	(33	)	$	82,438

Comprehensive income -
Net income (unaudited)								650							650
Change in net unrealized
gain on securities available
for sale, net of tax (unaudited)										352					352


Total comprehensive income (unaudited)															1,002
Common stock issued (unaudited)		3				23						33			56

Balance - March 31, 2004 (unaudited)		10,588	$	88	$	77,981	$	4,645	$	782	$	0		$	83,496


	6

Table of Contents

First Security Group, Inc. and Subsidiary

Consolidated Statements of Cash Flow

(Unaudited)

	Three Months Ended
	March 31,

(In thousands)	2004			2003

CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	650		$	336
Provision for loan losses		675			752
Net amortization of securities		223			179
Amortization of intangibles		229			60
Amortization of deferred stock compensation		33			-
Depreciation		397			228
Loss on disposal of assets		11			-
Gain on sale of available-for-sale securities		(84	)		(3	)
Changes in operating assets and liabilities -
Decrease (increase) in -
Interest receivable		( 8	)		295
Other assets		476			(1,061	)
Increase (decrease) in -
Interest payable		(310	)		(896	)
Other liabilities		134			1,748

Net cash provided by operating activities		2,426			1,638


CASH FLOWS FROM INVESTING ACTIVITIES
Net change in interest bearing deposits		1,615			326
Activity in available-for-sale securities -
Sales		8,412			3,646
Maturities, prepayments, and calls		7,098			1,892
Purchases		(18,024	)		(13,570	)
Loan originations and principal collections, net		(12,151	)		(16,110	)
Proceeds from sale of fixed assets		-			-
Additions to premises and equipment		(1,009	)		(953	)
Net cash acquired in transaction accounted for
under the purchase method of accounting		-			14,198

Net cash used by investing activities		(14,059	)		(10,571	)


CASH FLOWS FROM FINANCING ACTIVITIES
Net increase in deposits		3,909			33,232
Net increase in federal funds purchased and
securities sold under agreements to repurchase		165			681
Repayments of other borrowings		(2,002	)		(2	)
Proceeds from sale of common stock, net		23			-

Net cash provided by financing activities		2,095			33,911

NET INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS		(9,538	)		24,978
CASH AND CASH EQUIVALENTS - beginning of period		32,634			44,473

CASH AND CASH EQUIVALENTS - end of period	$	23,096		$	69,451


	7

Table of Contents

Supplemental disclosures of noncash investing and
financing activities
Change in unrealized appreciation (depreciation) of securities,
net of deferred taxes of $181 for 2004 and $(3) for 2003	$	352	$	(5	)
Assets (noncash) acquired in business combination	$	-	$	75,314
Liabilities assumed in business combination	$	-	$	78,025
Issuance of common stock in business combination	$	-	$	11,487
Issuance of common stock pursuant to incentive plan	$	-	$	200
Supplemental schedule of cash flows
Interest paid	$	2,344	$	2,968
Income taxes paid	$	166	$	112


	8

Table of Contents

FIRST SECURITY GROUP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE A – BASIS OF PRESENTATION

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 and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of 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 considered necessary for a fair statement of financial condition and the results of operations have been included. All such adjustments were of a normal recurring nature. Certain reclassifications have been made to prior year amounts to conform with the current year presentation. Operating results for the three-month period ended March 31, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004 or any other period. The balance sheet as of December 31, 2003 has been derived from the audited financial statements at that date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2003.

NOTE B – COMPREHENSIVE INCOME

In accordance with Financial Accounting Standards Board (FASB) Statement of Financial Accounting Standard No. 130, "Reporting Comprehensive Income," the Company is required to report "comprehensive income," a measure of all changes in equity, not only reflecting net income but certain other changes as well. Comprehensive income for the three-month period ended March 31, 2004 and 2003, respectively, was as follows:

	Three Months Ended
	March 31,

(in thousands)	2004		2003


Net income	$	650	$	336
Unrealized gain (loss) - securities, net of tax		352		(5	)

Comprehensive income, net of tax	$	1,002	$	331

NOTE C – EARNINGS PER SHARE

Reference is made to Note 14, Long-Term Incentive Plan, in the Notes to Consolidated Financial Statements in First Security's Form 10-K, which contains descriptions of First Security's Stock Option Plan (the "Plan"). Shares under option under the Plan had a dilutive impact of less than $.01 on net income per share for the three months ended March 31, 2004.

NOTE D – REGULATORY AND ACCOUNTING PRONOUNCEMENTS

In January 2003, the Financial Accounting Standards Board (FASB) issued Interpretation No. 46, "Consolidation of Variable Interest Entities" (FIN 46), which establishes guidance for determining when an entity should consolidate another entity that meets the definition of a variable interest entity. FIN 46 requires a variable interest entity to be consolidated by a company if that company will absorb a majority of the expected losses, will receive a majority of the expected residual returns, or both. Transferors to qualified special-purpose entities ("QSPEs") and certain other interests in a QSPE are not subject to the requirements of FIN 46. On December 17, 2003, the FASB revised FIN 46 (FIN 46R) and deferred the effective date of FIN 46 to no later than the end of the first reporting period that ends after March 15, 2004. However, for special-purpose entities, First Security wou ld have been required to apply FIN 46 as of December 31, 2003. The Interpretation had no effect on First Security's consolidated financial statements.


	9

Table of Contents

In March 2004, the FASB’s Emerging Issues Task Force (EITF) concluded its discussion of Issue No. 03-1, “The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments.” A consensus was reached regarding disclosures about unrealized losses on available-for-sale debt and equity securities accounted for under FASB Statements No. 115, Accounting for Certain Investments in Debt and Equity Securities, and No. 124, Accounting for Certain Investments Held by Not-for-Profit Organizations. The EITF provided guidance for evaluating whether an investment is other-than-temporarily impaired. This guidance should be applied in other-than-temporary impairment evaluations made in reporting periods beginning after June 15, 2004. The EITF consensus also requires certai n quantitative and qualitative disclosures which were effective in annual financial statements for fiscal years ending after December 15, 2003, for investments accounted for under Statements 115 and 124. For all other investments within the scope of this Issue, the disclosures are effective in annual financial statements for fiscal years ending after June 15, 2004. The additional disclosures for cost method investments are effective for fiscal years ending after June 15, 2004. The EITF consensus is not expected to have a material effect on First Security’s consolidated financial statements.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

In this Form 10-Q, "First Security," "FSG," "we," "us," “the Company” and "our" refer to First Security Group, Inc.

FIRST QUARTER 2004 AND RECENT EVENTS

The following discussion and analysis sets forth the major factors that affected First Security's results of operations and financial condition reflected in the unaudited financial statements for the three-month periods ended March 31, 2004 and 2003. Such discussion and analysis should be read in conjunction with the Company's Consolidated Financial Statements and the notes attached thereto.

All per share data has been retroactively adjusted for the 12 for 10 stock split effected on June 16, 2003. As a result of the split, the par value has been adjusted from $.01 to $0.0083 per share.

OVERVIEW

As of March 31, 2004, First Security had total consolidated assets of $647.9 million, total loans of $489.3 million, total deposits of $544.2 million and stockholders' equity of $83.5 million. Our net income was $650 thousand for the three months ended March 31, 2004.

RESULTS OF OPERATIONS

Net income for the three months ended March 31, 2004, was $650 thousand, or $.06 per share (basic and diluted), compared to a net income of $336 thousand, or $.04 per share (basic and diluted) in the same period of 2003. Net interest income and noninterest income increased by $2 million, collectively, while noninterest expense, including provision for loan losses, increased by $1.5 million. Income increases outpaced expense increases as a result of the additional earning assets acquired through our acquisition and branching activity during 2003 and the first quarter of 2004.

Return on average assets (annualized) for the three months ended March 31, 2004 and 2003 was 0.40% and 0.28%, respectively. Return on average equity (annualized) for the three months ended March 31, 2004 and 2003 was 3.1% and 2.0%, respectively.


	10

Table of Contents

Net Interest Income

Net interest income increased by $1.8 million or 38% to $6.5 million for the first quarter of 2004 compared to the same period a year ago. There are two factors that influence net interest income: (1) volume of earning assets and (2) rate of net interest margin on those earning assets.

Quarter-to-date average earning assets increased by $135.6 million or 30% to $583.7 million compared to average earning assets for the same period in 2003. On a year-to-year comparative basis, our earning assets increased due to (i) deposit gathering activities – deposits raised were used to fund or acquire earning assets and (ii) the acquisition of three Monroe County, Tennessee, branches from National Bank of Commerce in late 2003. These additional earning assets have enabled First Security to earn more interest income.

The other factors influencing net interest income are the yield on earning assets and the cost of funding liabilities. Changes in net interest margin did not influence net interest income as significantly as the changes in earning assets. On a fully tax equivalent basis, our net interest margin was 22 basis points higher in the first quarter of 2004 compared to the same period in 2003.

For the first quarter of 2004, 79% of average earning assets were funded with interest bearing liabilities, compared to 77% for the same period in 2003. In spite of an increase in interest bearing liabilities as a source of funding, our net interest margin improved from period-to-period. The margin improved because our weighted average yield earned on interest earning assets decreased at a slower pace than the decrease in our weighted average rate paid on interest bearing liabilities. We managed to minimize the decrease in the yield on interest earning assets by repositioning our mix of earning assets into higher yielding loans and investment securities. Overall, the decreases we experienced in our yield earned on earning assets and our rate paid on interest bearing liabilities resulted from the Federal Reserve Bank's rate reduction initiative during the prior three years to stimulate economic growth in the weakening U.S. economy. As a result of the Federal Reserve’s rate reductions and as our assets and liabilities continue to mature and reprice, we believe that the average rate earned on assets and our average rate paid on liabilities may continue to decrease over the next several months barring a Federal Reserve interest rate increase. If the Federal Reserve does increase interest rates, we believe that our net interest margin may increase because our assets reprice more frequently than our liabilities (see Item 3, Quantitative and Qualitative Disclosures About Market Risk).

The interest rate earned on loans for the three months ended March 31, 2004 decreased 65 basis points compared to the same period in 2003. The decrease is primarily attributable to the decreases in the prime lending rate, which were effected by the Federal Reserve rate cut initiative and the subsequent repricing of loans at lower rates. The yields on investment securities and other earning assets also decreased over the same periods. The overall yield on earning assets decreased 25 basis points in the first quarter of 2004 compared to the same period in 2003. The decrease in yield on earning assets was less than the decrease in the yield on loans due to the change in our mix of average earning assets. Average loans, which are our highest yielding earning assets, comprised 83% of earning assets in the first quarter of 2004, compared to 79% in the same period of the prior year.

For the first quarter of 2004, the cost of interest bearing liabilities decreased by 64 basis points from the same period in 2003. As a result, net interest spread for the first quarter of 2004 increased 39 basis points over the same period in the prior year. Deposit and loan rates are adjusted as market conditions and FSGBank’s needs allow. The following table summarizes net interest income and average yields and rates paid for the quarters ended March 31, 2004 and 2003.


	11

Table of Contents

Average Consolidated Balance Sheets and Net Interest Analysis

For the Three Months Ended March 31

Fully Tax-Equivalent Basis

(all dollar amounts in thousands)


	2004							2003

	Average			Income/		Yield/		Average			Income/		Yield/
	Balance			Expense		Rate		Balance			Expense		Rate

Assets
Earning assets:
Loans, net of unearned income	$	486,610		$	7,755		6.41%	$	354,889		$	6,175		7.06%
Investment securities		86,988			844		3.90%		56,525			584		4.19%
Other earning assets		10,132			69		2.74%		36,713			118		1.30%

Total earning assets		583,730			8,668		5.97%		448,127			6,877		6.22%

Allowance for loan losses		(5,815	)						(5,401	)
Intangible assets		15,499							8,510
Cash & due from banks		20,263							13,546
Premises & equipment		24,888							13,603
Other assets		4,854							4,451

TOTAL ASSETS	$	643,419						$	482,836


Liabilities and Stockholders' Equity

Interest bearing liabilities:
NOW accounts	$	50,158			42		0.34%	$	27,573			32		0.47%
Money market accounts		97,536			223		0.92%		81,640			342		1.70%
Savings deposits		31,706			32		0.41%		18,170			41		0.92%
Time deposits < $100		165,581			1,033		2.51%		122,952			916		3.02%
Time deposits > $100		94,182			618		2.64%		78,391			639		3.31%
Federal funds purchased		5,016			18		1.44%		-			-		0.00%
Repurchase agreements		11,425			19		0.67%		12,348			34		1.12%
Other borrowings		4,365			52		4.79%		6,167			68		4.47%

Total interest bearing liabilities		459,969			2,037		1.78%		347,241			2,072		2.42%

Net interest spread				$	6,631		4.19%				$	4,805		3.80%

Noninterest bearing demand deposits		97,002							64,478
Accrued expenses and other liabilities		3,044							2,457
Stockholders' equity		82,843							68,028
Unrealized gain on securities		561							632
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY	$	643,419						$	482,836


Impact of noninterest bearing
sources and other changes in
balance sheet composition							0.38%							0.55%


Net yield on earning assets*							4.57%							4.35%

*Same as net interest margin



	12

Table of Contents

The following table presents the dollar amount of changes in interest income and interest expense from the three month period ended March 31, 2004 to the three month period ended March 31, 2003. The table distinguishes between the changes related to average outstanding (volume) of earning assets and interest bearing liabilities, as well as the changes related to average interest rates (rate) on such assets and liabilities.

Change in Interest Income and Expense on a Tax Equivalent Basis

For the Three Months Ended March 31

(all dollar amounts in thousands)

	2004 Compared to 2003
	Increase (Decrease)
	in Interest Income and Expense
	Due to Changes in:

	Volume			Rate			Total

Interest earning assets:
Loans, net of unearned income	$	2,099		$	(519	)	$	1,580
Investment securities		296			(35	)		260
Other earning assets		(181	)		132			(49	)

Total earning assets		2,214			(423	)		1,791


Interest bearing liabilities:
NOW accounts		19			(9	)		10
Money market accounts		36			(155	)		(119	)
Savings deposits		14			(23	)		(9	)
Time deposits < $100		266			(149	)		117
Time deposits > $100		104			( 125	)		(21	)
Federal funds purchased		18			-			18
Repurchase agreements		(1	)		(14	)		(15	)
Other borrowings		(21	)		5			(16	)

Total interest bearing liabilities		435			( 470	)		(35	)

Increase in net interest income	$	1,779		$	47		$	1,826


	13

Table of Contents

Provision for Loan Losses

The provision for loan losses charged to operations during the three months ended March 31, 2004 was $675 thousand compared to $752 thousand in the same period of 2003. Net charge-offs for the first quarter of 2004 were $861 thousand compared to net charge-offs of $195 thousand for the same period in 2003. The 2004 charge-offs were the consequences of prior period decentralized credit underwriting standards, the lack of a year-round loan review program in prior years, and an increase in bankruptcy filings.

The allowance for loan losses reflects management's assessment and estimate of the risks associated with extending credit and its evaluation of the quality of the loan portfolio. We periodically analyze our loan portfolio in an effort to establish an allowance for loan losses that we believe will be adequate in light of anticipated risks and loan losses. In assessing the adequacy of the allowance, we review the size, quality and risk of loans in the portfolio. We also consider such factors as:

°	our loan loss experience;
°	the amount of past due and nonperforming loans;
°	specific known risks;
°	the status and amount of past due and nonperforming assets;
°	underlying estimated values of collateral securing loans;
°	current and anticipated economic conditions; and
°	other factors which management believes affect the allowance for potential credit losses.

An analysis of the credit quality of the loan portfolio and the adequacy of the allowance for loan losses is prepared by FSGBank’s credit administration department and presented to the board of directors on a regular basis. In addition, our loan review department performs a regular review of the quality of the loan portfolio and adequacy of the allowance.

FSGBank’s allowance for loan losses is also subject to regulatory examinations and determinations as to adequacy, which may take into account such factors as the methodology used to calculate the allowance for loan losses and the size of the allowance for loan losses compared to a group of peer banks identified by the regulators. During their routine examinations of banks, the regulators may require a bank to make additional provisions to its allowance for loan losses when, in the opinion of the regulators, their credit evaluations and allowance for loan loss methodology differ materially from ours.

While it is our policy to charge off in the current period loans for which a loss is considered probable, there are additional risks of future losses which cannot be quantified precisely or attributed to particular loans or classes of loans. Because these risks include the state of the economy, management's judgment as to the adequacy of the allowance is necessarily approximate and imprecise.

As of March 31, 2004, the allowance for loan loss for FSGBank was $5.6 million or 1.15% of its outstanding loans. The peer group for FSGBank, as defined by the Federal Financial Institutions Examination Council's December 31, 2003 Uniform Bank Performance Report, includes all insured commercial banks between $500 million and $1 billion in average assets. This peer group, which includes 385 banks, had a ratio of the allowance for loan losses divided by total loans of 1.36% as of December 31, 2003, or 21 basis points more than FSGBank. Using our methodology, we believe that the allowance for loan loss for FSGBank was adequate as of March 31, 2004.

Noninterest Income

Noninterest income totaled $1.3 million for the first quarter of this year, an increase of $186 thousand, or 16.6%, from the same period in 2003. Deposit related income, comprised primarily of account service charges and non-sufficient fund charges, totaled $771 thousand for the first quarter of 2004, which was $291 thousand, or 60.6%, more than the corresponding quarter in 2003. Deposit related income increased as we gained deposits in our market areas and assumed deposits through the acquisitions of Premier National Bank and the three National Bank of Commerce branches in 2003, and we believe that this source of income will continue to be boosted by further deposit growth. Mortgage loan fees decreased by $213 thousand, or 46.3%, to $247 thousand for the first quarter of 2004 from the prior year. In the first quarter of 2004, rates for fixed rate residential 15- and 30-year loan prod ucts increased over those in the preceding year, and as a result, the mortgage refinancing activity was not as strong as that of the previous year. Based on current loan volumes, we believe that mortgage loan fees will remain near first quarter levels for the remainder of the year; however, based on current economic uncertainty and an increasing long term rate environment, mortgage fees may continue to decrease during 2004.


	14

Table of Contents

Noninterest Expense

Noninterest expense for the first quarter totaled $6.2 million, which was an increase of $1.6 million, or 35.3% over the first quarter of 2003. First Security's overhead ratio (noninterest expense, excluding amortization of intangible assets, provision for loan losses and income tax expenses, as a percentage of net interest income and noninterest income) decreased from 77.8% in the first quarter of 2003 to 76.7% for the same period in 2004.

Compared to the first quarter of 2003, salaries and benefits for the first quarter of 2004 increased $816 thousand or 31% to $3.4 million. The majority of the increase in salaries and benefits is related to staff additions for our branch openings and our acquisitions of Premier National Bank in March 2003 and the three National Bank of Commerce branches in December 2003. As of March 31, 2004, we had 26 full service branches (our 27^th branch opened on April 5, 2004) and a total of 268 full time equivalent employees. As of March 31, 2003, we employed 228 full time equivalent employees and operated 19 full service branches and three loan production offices. We believe that salaries and benefits will increase for the remainder of 2004 as a result of our growth and branching efforts.

All noninterest expense categories are higher in the first quarter 2004 versus the same period in the prior year as a result of our branching activities and acquisitions of Premier National Bank and the three National Bank of Commerce bank branches. Occupancy expenses increased $158 thousand, or 53%, to $456 thousand. Furniture, fixtures and equipment expenses increased $159 thousand, or 50%, to $480 thousand. Data processing costs increased $60 thousand, or 26%, to $290 thousand. Supplies, communications, and postage expenses increased in aggregate by $115 thousand, or 38%, to $416 thousand. Advertising expense increased $43 thousand, or 63%, to $111 thousand. Professional services increased $9 thousand, or 4%, to $223 thousand.

The $229 thousand of first quarter amortization expense resulted from the amortization of the core deposit intangible assets created by the acquisitions of First State Bank (2002), Premier National Bank (2003) and the three National Bank of Commerce branches (2003). The core deposit intangible and goodwill created by the acquisition of First State Bank were $1 million and $1.4 million, respectively. The core deposit intangible and goodwill created by the acquisition of Premier National Bank were $1.3 million and $3 million, respectively. The core deposit intangible and goodwill created by the acquisition of the three National Bank of Commerce branches were $1.5 million and $754 thousand, respectively. The estimated useful life of each core deposit intangible asset is 10 years.

STATEMENT OF FINANCIAL CONDITION

First Security's total assets at March 31, 2004 were $647.9 million, $597.5 million at March 31, 2003 and $644.8 million at December 31, 2003. Average assets for the first quarter of 2004 were $643 million versus $483 million for the same period a year earlier, an increase of 33%. Of the $3.1 million increase in total assets in the first three months of 2004, approximately $3.0 million was from growth in deposits. First Security continues to actively pursue acquisitions and will continue to seek means to enhance our market share through further branching.


	15

Table of Contents

Loans

Average loans of $486.6 million represented 83% of our average earning assets during the first quarter of 2004. From December 31, 2003, gross loans increased $11.3 million to $489.3 million at March 31, 2004. The quarter-to-quarter growth is not only attributable to the Premier National Bank acquisition and the National Bank of Commerce branch acquisition in Monroe County in 2003, but also to the market growth from the relationships and ties of our bankers to the local communities in which they work. We believe that general loan demand will remain strong during 2004. Funding of future loan growth may be restricted by our ability to raise core deposits, although we will use alternative funding sources if necessary and cost effective. Loan growth may be further restricted by the necessity for us to maintain appropriate capital levels, as well as adequate liquidity.

Asset Quality

The allowance for loan losses was $5.6 million or 1.15% of outstanding loans at March 31, 2004 and $5.8 million or 1.22% of outstanding loans at December 31, 2003. The allowance for loan losses was 152.5% of nonperforming loans (defined as loans 90 days or more past due and nonaccrual loans) at March 31, 2004 and 245.1% of nonperforming loans at December 31, 2003. For the first three months of 2004, net charge-offs arising from loans secured by real estate totaled $21 thousand, commercial loans totaled $499 thousand, and consumer loans totaled $341 thousand (see Provision for Loan Losses). We believe that our reserve for inherent loan losses is adequate based on our assessment of the information available. Our assessment involves uncertainty and judgment; therefore, the adequacy of the allowance for loan losses cannot be determined with precision and may be subject to change in future periods. In addition, bank regulatory authorities, as part of their periodic examinations of FSGBank, may require additional charges to the provision for loan losses in future periods if the results of their reviews warrant. The allocation of the allowance for loan losses by loan category at the dates indicated is presented below.

Allocation for Allowance for Loan Losses

As of March 31, 2004 and 2003

(in thousands)

	2004					2003
			Percentage of loans in each					Percentage of loans in each
Loan Categories	Amount		category to total loans			Amount		category to total loans

Commercial	$	2,024		24.5	%	$	3,035		24.9	%
Real estate-construction		239		9.9	%		332		8.5	%
Real estate-mortgage		2,657		49.9	%		2,348		50.4	%
Consumer		712		15.7	%		801		16.2	%
Charter condition or unallocated		9		-			253		-

Total	$	5,641		100.0	%	$	6,769		100.0	%

Nonperforming Assets

Nonaccrual loans were $2.3 million at March 31, 2004, $183 thousand at December 31, 2003 and $1.7 million at March 31, 2003. The nonaccrual loans in March 2004 included $453 thousand of commercial loans, $58 thousand of consumer loans, and $1.8 million of real-estate secured loans. The ratio of nonaccrual loans to total loans was 0.47% at March 31, 2004 and 0.038% at December 31, 2003. At March 31, 2004, we owned other real estate in the amount of $781 thousand.

Loans past due 90 days and still accruing were $1.4 million at March 31, 2004, compared to $2.2 million at December 31, 2003. Of these past due loans at March 31, 2004, $709 thousand were secured by real estate, $250 thousand were commercial loans and $449 thousand were consumer loans.


	16

Table of Contents

At March 31, 2004, nonperforming loans (nonaccrual loans and loans past due 90 days or more) were 0.76% of total outstanding loans, which is 6 basis points more than our peer group. Our Chief Loan Review Officer and Chief Credit Administration Officer recently implemented new procedures for enhanced monitoring of problem loans, as well as early detection, prevention and corrective action plans.

Investment Securities and Other Earning Assets

Securities totaled $89.4 million at March 31, 2004, $86.5 million at December 31, 2003 and $71.2 million at March 31, 2003. From first quarter end 2003 to first quarter end 2004, the growth in the securities portfolio occurred as a result of our efforts to improve our liquidity, as well as the acquisition of Premier National Bank. At March 31, 2004, the securities portfolio had unrealized net gains of approximately $782 thousand. In addition, all investment securities purchased to date have been classified as available-for-sale. The following table provides the amortized cost of our investment securities by their stated maturities (this maturity schedule excludes security prepayment and call features), as well as the approximate tax equivalent yields for each maturity range.

(in thousands)	Less than			One to			Five to			More than
	One Year			Five Years			Ten Years			Ten Years

Municipal	$	2,040		$	2,453		$	9,069		$	9,983
Federal Agencies		11,977			44,281			6,370			2,048

Total	$	14,017		$	46,734		$	15,439		$	12,031

Tax Equivalent Yield		3.2	%		3.7	%		4.6	%		5.3	%

We currently have the ability and intent to hold our available-for-sale investment securities to maturity. However, should conditions change, we may sell unpledged securities. Pledged securities as of March 31, 2004 totaled $21.4 million. Our management considers the overall quality of the securities portfolio to be high. All securities held are traded in liquid markets, except for one bond. This $250 thousand investment is a Qualified Zone Academy Bond (within the meaning of Section 1379E of the Internal Revenue Code of 1986, as amended) issued by The Health, Educational and Housing Facility Board of the County of Knox under the authority from the State of Tennessee. As of March 31, 2004, we owned securities from issuers in which the aggregate amortized cost from such issuers exceeded 10% of our stockholders’ equity. As of the first quarter ended 2004, the amortized cost and mar ket value of the securities from each such issuer are as follows:

(in thousands)	Amortized Cost		Market Value
Fannie Mae	$	29,835	$	30,080
FHLMC*	$	20,457	$	20,603
FHLB**	$	12,667	$	12,880

* Federal Home Loan Mortgage Corporation

** Federal Home Loan Bank

The following table presents the amortized cost of the investments for the dates presented in the consolidated balance sheets.

(in thousands)	March 31, 2004		December 31, 2003		March 31, 2003

Federal agencies	$	64,676	$	63,964	$	51,399
Municipal		23,545		21,883		18,691

Total	$	88,221	$	85,847	$	70,090

Federal funds sold decreased to $4.7 million at March 31, 2004 from $7.0 million at December 31, 2003. The decrease in federal funds is a direct result of investing a portion of these funds into our loan and investment securities portfolio to improve our yield on earning assets.


	17

Table of Contents

Deposits and Other Borrowings

Total deposits increased 10.7% from March 31, 2003 to March 31, 2004, and 0.7% from December 31, 2003 to March 31, 2004. For the first three months of 2004, our branching activities yielded deposit growth of approximately $3.9 million. We anticipate that our deposits will continue to increase as a result of recent branch openings.

The following table details the maturities and rates of the term borrowings from the Federal Home Loan Bank.

Date	Type		Principal	Term	Rate		Maturity

1/8/2002	Fixed Rate Advance		500,000	36 months	4.48	%	1/7/05
1/8/2002	Fixed Rate Advance		500,000	48 months	5.04	%	1/6/06
1/10/2002	Fixed Rate Advance		500,000	36 months	4.45	%	1/10/05
1/10/2002	Fixed Rate Advance		500,000	48 months	5.00	%	1/10/06
1/15/2002	Fixed Rate Advance		500,000	36 months	4.22	%	1/14/05
1/15/2002	Fixed Rate Advance		500,000	48 months	4.77	%	1/13/06
1/17/2002	Fixed Rate Advance		500,000	36 months	4.37	%	1/14/05
1/17/2002	Fixed Rate Advance		500,000	48 months	4.90	%	1/17/06

		$	4,000,000

Composite rate		4.65%
Composite 36 month rate		4.38%
Composite 48 month rate		4.92%

Liquidity

Liquidity refers to First Security’s ability to adjust its future cash flows to meet the needs of our daily operations. First Security relies primarily on management fees from FSGBank to fund our daily operations liquidity needs. Additionally, in connection with our 2002 private placement stock offering, we retained a portion of the proceeds of the offering as working capital and a portion of the proceeds for future investment into our subsidiary. First Security Group’s cash balance on deposit with FSGBank, which totaled approximately $6.7 million as of March 31, 2004, is available for funding activities for which FSGBank would not receive direct benefit, such as acquisition due diligence, shareholder relations, and holding company reporting and operations. These funds should adequately meet our cash flow needs. If we determine that our cash flow needs will be satisfactorily met, we may deploy a portion of the funds into FSGBank or use them in an acquisition in order to support continued growth.

The liquidity of FSGBank refers to the ability or financial flexibility to adjust its future cash flows to meet the needs of depositors and borrowers and to fund operations on a timely and cost effective basis. The primary sources of funds for FSGBank are cash generated by repayments of outstanding loans, interest payments on loans and new deposits. Additional liquidity is available from the maturity and earnings on securities and liquid assets, as well as the ability to liquidate securities available for sale.

At March 31, 2004, our liquidity ratio (defined as cash, due from banks, federal funds sold, and investment securities less securities pledged to secure liabilities divided by short-term funding liabilities less liabilities secured by pledged securities) was 18% (excluding anticipated loan repayments). As of December 31, 2003 and March 31, 2003, the liquidity ratios were 24.3% and 25.6% respectively. The decrease in our liquidity position is a direct result of investing a portion of these liquid funds into loans to improve our yield on earning assets. FSGBank could increase its borrowing capacity at the FHLB, subject to more stringent collateral requirements, by pledging loans other than 1-4 family residential mortgage loans.


	18

Table of Contents

Cumulatively, FSGBank also had unsecured federal funds lines in the aggregate amount of $42.8 million at March 31, 2004, under which it could borrow funds to meet short-term liquidity needs. Another source of funding that we have used and may continue to use is loan participations sold to other commercial banks (in which we retain the service rights). As of March 31, 2004, we had $13.3 million in loan participations sold. An additional source of short-term funding would be to pledge investment securities against a line of credit at a commercial bank. As of March 31, 2004, we had no borrowings against our investment securities, except for repurchase agreements entered into in the ordinary course of business. To date, First Security has not initiated the use of brokered deposits or Internet deposits as a source of funding; however, we assumed $4.2 million in brokered deposits with our a cquisition of Premier National Bank in 2003, with $2.1 million remaining on deposit at March 31, 2004. Our certificates of deposit greater than $100 thousand were gathered in our local communities. We believe that our liquidity sources are adequate to meet our operating needs.

First Security also has contractual cash obligations and commitments, which included certificates of deposit, other borrowings, operating leases, and loan commitments. As of March 31, 2004, certificates of deposit totaled $262 million. The scheduled maturities of certificates of deposit are as follows:

(Dollars amounts in thousands)		Less than 1 year			1 to 3 years			Over 3 years			Total
Certificates of Deposit		$	189,846		$	57,908		$	14,322		$	262,076

At March 31, 2004, other borrowings included $4 million in FHLB advances (see Management’s Discussion and Analysis of Financial Condition and Results of Operation - Deposits and Other Borrowings). Unfunded loan commitments and stand by letters of credit totaled $135 million and $4.3 million, respectively, at March 31, 2004. The following table illustrates our lease obligations, which included property and equipment leases, as of March 31, 2004.

(Dollars amounts in thousands)		Less than 1 year			1 to 3 years			3 to 5 years			After 5 years			Total
Lease Obligations		$	753		$	1,138		$	1,006		$	2,797		$	5,694

Net cash provided from or used by operations results primarily from net income or loss, adjusted for the following noncash accounting items: provision for loan losses, depreciation and amortization, and deferred income taxes or benefits. These items amounted to cash provided of $2.4 million for the three months ended March 31, 2004. Cash provided by operations was available to increase earning assets.

Capital Resources

We continue to maintain capital ratios in excess of regulatory minimum requirements. The current capital standards to be well capitalized call for a minimum total capital of 10% of risk-adjusted assets, including 6% Tier I capital, and a minimum leverage ratio of Tier I capital to total tangible assets of at least 5%. First Security and FSGBank maintain capital levels exceeding the minimum levels required for “well capitalized” banks and bank holding companies under applicable regulatory guidelines.


	19

Table of Contents

March 31, 2004	Well Capitalized			Adequately Capitalized			First Security			FSGBank

Tier I capital to risk adjusted assets		6.0	%		4.0	%		12.8	%		11.2	%
Total capital to risk adjusted assets		10.0	%		8.0	%		13.9	%		12.3	%
Leverage ratio		5.0	%		4.0	%		10.7	%		9.3	%

December 31, 2003	Well Capitalized			Adequately Capitalized			First Security			FSGBank*

Tier I capital to risk adjusted assets		6.0	%		4.0	%		13.1	%		11.5	%
Total capital to risk adjusted assets		10.0	%		8.0	%		14.3	%		12.6	%
Leverage ratio		5.0	%		4.0	%		11.0	%		9.6	%

March 31, 2003	Well Capitalized			Adequately Capitalized			First Security			FSGBank - Dalton			FSGBank - Chattanooga			FSGBank - Maynardville

Tier I capital to risk adjusted assets		6.0	%		4.0	%		15.0	%		11.2	%		10.9	%		25.4	%
Total capital to risk adjusted assets		10.0	%		8.0	%		16.2	%		13.2	%		12.2	%		26.7	%
Leverage ratio		5.0	%		4.0	%		14.0	%		13.2	%		9.2	%		16.5	%

*On September 24, 2003, our three FSGBank charters (Dalton, Chattanooga, and Maynardville) were merged into one bank charter.

We have never paid any cash dividends on our common stock, and we do not anticipate paying any cash dividends in the foreseeable future. We currently intend to retain future earnings, if any, to support the development and growth of our business. Payment of future dividends, if any, will be at the discretion of our board of directors and will depend upon our earnings, our financial condition, the capital adequacy of First Security and our subsidiary, opportunities for growth and expansion, the need for funds of our subsidiary, and other relevant factors, including applicable restrictions and governmental policies and regulations.

EFFECTS OF INFLATION

Inflation generally increases the cost of funds and operating overhead, and, to the extent loans and other assets bear variable rates, the yields on such assets. Unlike most industrial companies, virtually all of our assets and liabilities are monetary in nature. As a result, interest rates generally have a more significant impact on our performance than the effects of general levels of inflation. Although interest rates do not necessarily move in the same direction, or to the same extent, as the prices of goods and services, increases in inflation generally have resulted in increased interest rates. In 2000, the Federal Reserve increased interest rates three times for a total of 100 basis points in an attempt to control inflation. However, in 2001 the Federal Reserve reduced interest rates on 11 occasions for a total of 475 basis points in an effort to stimulate economic growth. On N ovember 6, 2002, the Federal Reserve decreased interest rates by 50 basis points and on June 27, 2003, the Federal Reserve decreased interest rates 25 basis points in order to further stimulate economic growth. The Federal Reserve has made no rate adjustments thus far in 2004; however, Federal Reserve Chairman Alan Greenspan recently indicated that interest rates may increase sometime in 2004.

Inflation increases the cost of goods and services purchased, cost of salaries and benefits, occupancy expense and similar items. Inflation and related increases in interest rates generally decrease the market value of investments and loans held and may adversely affect the liquidity and earnings of our commercial banking and mortgage banking business, and our shareholders' equity. With respect to our mortgage banking business, mortgage originations and refinancings tend to slow as interest rates increase, and increased interest rates would likely reduce our earnings from such activities and our income from the sale of residential mortgage loans in the secondary market.


	20

Table of Contents

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain of the statements made under the caption "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere throughout this Form 10-Q are forward-looking statements for purposes of the Securities Act of 1933 and the Securities Exchange Act of 1934. Forward-looking statements relate to future events or our future financial performance and may involve known or unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of First Security to be materially different from future results, performance, or achievements expressed or implied by such forward-looking statements. Forward-looking statements include statements using the words such as "may," "will," "anticipate," "should," "would," "believe," "contemplate," "expect," "estimate," "continue," "intend," "seeks," or other similar words and expres sions of the future.

These forward-looking statements involve risks and uncertainties, and may not be realized due to a variety of factors, including, without limitation: the effects of future economic conditions, governmental monetary and fiscal policies, as well as legislative and regulatory changes; the risks of changes in interest rates on the level and composition of deposits, loan demand, and the values of loan collateral, securities, and interest sensitive assets and liabilities; interest rate risks; the costs of evaluating possible acquisitions and the risks inherent in integrating acquisitions; the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds and other financial institutions operating in First Security's market area and elsewhere, including institutions operating regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone, computer and the Internet; and the failure of assumptions underlying the establishment of reserves for possible loan losses. All written or oral forward-looking statements attributable to First Security are expressly qualified in their entirety by this Special Note.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk, with respect to First Security, is the risk of loss arising from adverse changes in interest rates and prices. The risk of loss can result in either lower fair market values or reduced net interest income. We manage several types of risk, such as credit, liquidity and interest rate. We consider interest rate risk to be a significant risk that could potentially have a large material effect on our financial condition. Further, we process hypothetical scenarios whereby we shock our balance sheet up and down for possible interest rate changes, we analyze the potential change (positive or negative) to net interest income, as well as the effect of changes in fair market values of assets and liabilities. First Security does not maintain a trading portfolio or deal in international instruments, and therefore First Security is not exposed to risk inherent to trading activities and foreign currency.

First Security's interest rate risk management is the responsibility of the Asset/Liability Committee ("ALCO"). ALCO has established policies and limits to monitor, measure and coordinate First Security's sources, uses, and pricing of funds.

Interest rate risk represents the sensitivity of earnings to changes in interest rates. As interest rates change, the interest income and expense associated with First Security's interest sensitive assets and liabilities also change, thereby impacting net interest income, the primary component of our earnings. ALCO utilizes the results of both a static and dynamic gap report to quantify the estimated exposure of net interest income to a sustained change in interest rates.

The gap analysis projected net interest income based on both a rise and fall in interest rates of 200 basis points (i.e. 2.00%) over a twelve-month period. The model is based on actual repricing dates of interest sensitive assets and interest sensitive liabilities. The model incorporates assumptions regarding the impact of changing interest rates on the prepayment rates of certain assets.

First Security measures this exposure based on an immediate change in interest rates of up or down 200 basis points. Given this scenario, First Security had, at the end of the period, an exposure to falling rates and a benefit from rising rates. More specifically, for the period ended March 31, 2004 the model forecasts a decline in net interest income of $736 thousand or 11.29%, as a result of a 200 basis point decline in rates. The model also predicts a $563 thousand increase in net interest income, or 8.65% as a result of a 200 basis point increase in rates. The forecasted results of the model are within the limits specified by ALCO. The following chart reflects First Security's sensitivity to changes in interest rates as of March 31, 2004. The numbers are based on a static balance sheet, and the chart assumes that pay downs and maturities of both assets and liabilities are reinvest ed in like instruments at current interest rates, rates down 200 basis points, and rates up 200 basis points.


	21

Table of Contents

Interest Rate Risk

Income Sensitivity Summary

As of March 31, 2004

(in thousands)

	DOWN 200 BP			CURRENT			UP 200 BP

Net interest income	$	5,780		$	6,516		$	7,079
Dollar change net interest income		(736	)		-			563
Percent change net interest income		-11.29	%		0.00	%		8.65	%

The preceding sensitivity analysis is a modeling analysis, which changes periodically and consists of hypothetical estimates based upon numerous assumptions including interest rate levels, shape of the yield curve, prepayments on loans and securities, rates on loans and deposits, reinvestment of paydowns and maturities of loans, investments and deposits, among others. In addition, there are no assumptions for growth or a change in asset mix. While assumptions are developed based on the current economic and market conditions, management cannot make any assurances as to the predictive nature of these assumptions including how customer preferences or competitor influences might change.

As market conditions vary from those assumed in the sensitivity analysis, actual results will differ. Also, the sensitivity analysis does not reflect actions that ALCO might take in responding to or anticipating changes in interest rates.

First Security recently purchased software from IPS-Sendero that we believe will enhance our ability to measure and manage interest rate risk and more efficiently aggregate financial data. The software components purchased were Data Management System, Sendero Vision Asset/Liability, General Ledger, EIS.net, and Budget and Planning System. We believe it will take several months to fully implement these systems.

The Sendero Vision Asset/Liability system is a comprehensive interest rate risk measurement tool that is widely used in the banking industry. Generally, it provides the user with the ability to more accurately model both static and dynamic gap, economic value of equity, duration, and income simulations using a wide range of scenarios. The system also has the capability to model derivative instruments such as interest rate swap contracts. We will continue to use existing measurement tools until this system is fully implemented.

ITEM 4. CONTROLS AND PROCEDURES

As of the end of the period covered by this report, First Security carried out an evaluation, under the supervision and with the participation of the Company’s management, including First Security’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, First Security’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective in timely alerting them to material information relating to the Company (including its consolidated subsidiary) that is required to be included in First Security’s periodic filings with the Securities and Exchange Commission. There have been no changes in First Security’s internal controls over financial reporting during the quarter ended March 31, 2004 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.


	22

Table of Contents

PART II. OTHER INFORMATION

ITEM 6. Exhibits

(a) Exhibits:

EXHIBIT NUMBER	DESCRIPTION


31.1	Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934

31.2	Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934

32.1	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934

32.2	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934


	23

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this Report to be signed by the undersigned, thereunto duly authorized.

		FIRST SECURITY GROUP, INC.
		(Registrant)

May 6, 2004		/s/ Rodger B. Holley

		Rodger B. Holley
		Chairman, Chief Executive Officer & President

May 6, 2004		/s/ William L. Lusk, Jr.

		William L. Lusk, Jr.
		Secretary, Chief Financial Officer &
		Executive Vice President


	24