##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---





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



For the Quarterly Period Ended March 31, 2004



OR



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



Commission File No. 0-25160



---



ALABAMA NATIONAL BANCORPORATION

(Exact Name of Registrant as Specified in Its
Charter)



---



|                         |  |                                     
|------------------------ |  | ------------------------------------
|DELAWARE                 |  | 63-1114426                          
|(State of Incorporation) |  | (I.R.S. Employer Identification No.)



1927 FIRST AVENUE
NORTH, BIRMINGHAM, ALABAMA 35203-4009

(Address of principal executive office)



Registrants telephone number, including area code: (205) 583-3600





(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 in Rule 12b-2 of the Exchange
Act).    Yes  x    No ̈



Indicate the number of shares outstanding of each of the registrants classes of common
stock, as of the latest practicable date.



|                              |  |                           
|----------------------------- |  | --------------------------
|Class                         |  | Outstanding at May 6, 2004
|Common Stock, $1.00 Par Value |  | 15,395,920                



---



---

##### Table of Contents

INDEX



ALABAMA NATIONAL BANCORPORATION AND
SUBSIDIARIES





|                              |  |                                                                                                    |  |     
|----------------------------- |  | -------------------------------------------------------------------------------------------------- |  | ----
|                              |  |                                                                                                    |  | PAGE
|                              | 
|PART I.
FINANCIAL INFORMATION |  |                                                                                                   
|                              |  |                                                                                                   
|Item 1.                       |  | Financial Statements (Unaudited)                                                                   |  |     
|                              |  |                                                                                                   
|                              |  | Consolidated Statements of Financial Condition at March 31, 2004 and December 31, 2003             |  | 3   
|                              |  |                                                                                                   
|                              |  | Consolidated Statements of Income For The Three Months Ended March 31, 2004 and 2003               |  | 4   
|                              |  |                                                                                                   
|                              |  | Consolidated Statements of Comprehensive Income For The Three Months Ended March 31, 2004 and 2003 |  | 6   
|                              |  |                                                                                                   
|                              |  | Consolidated Condensed Statements of Cash Flows For The Three Months Ended March 31, 2004 and 2003 |  | 7   
|                              |  |                                                                                                   
|                              |  | Notes to the Unaudited Consolidated Financial Statements                                           |  | 8   
|                              |  |                                                                                                   
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations              |  | 13  
|                              |  |                                                                                                   
|Item 3.                       |  | Quantitative and Qualitative Disclosures about Market Risk                                         |  | 21  
|                              |  |                                                                                                   
|Item 4.                       |  | Controls and Procedures                                                                            |  | 21  
|                              | 
|PART II.
OTHER INFORMATION    |  |                                                                                                   
|                              |  |                                                                                                   
|Item 6.                       |  | Exhibits and Reports on Form 8-K                                                                   |  | 21  
|                              | 
|SIGNATURES                    |  | 22                                                                                                
|                              | 
|CERTIFICATIONS                |  |                                                                                                   



FORWARD-LOOKING INFORMATION



Statements contained in this Quarterly Report on Form 10-Q that are not
historical facts are forward-looking statements. In addition, Alabama National BanCorporation (Alabama National), through its senior management, from time to time makes forward-looking public statements concerning its expected future
operations and performance and other developments. Such forward-looking statements are necessarily estimates reflecting Alabama Nationals best judgment based upon current information and involve a number of risks and uncertainties, and various
factors could cause results to differ materially from those contemplated by such forward-looking statements. Such factors could include those identified from time to time in Alabama Nationals Securities and Exchange Commission filings and
other public announcements, including the factors described in Alabama Nationals Annual Report on Form 10-K for the year ended December 31, 2003. With respect to the adequacy of the allowance for loan and lease losses for Alabama National,
these factors include the rate of growth in the economy, especially in the Southeast, the relative strength and weakness in the consumer and commercial credit sectors and in the real estate markets and the performance of the stock and bond markets.
The forward-looking statements contained in this Quarterly Report speak only as of the date of this report, and Alabama National undertakes no obligation to revise these statements following the date of this Quarterly Report on Form 10-Q.



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



Item 1. Financial Statements.



Financial Statements (Unaudited)

Alabama National BanCorporation and Subsidiaries

Consolidated Statements of Financial Condition

(In thousands, except share amounts)



|                                                                                                                                                  |  |                |           |   |                   |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | --------- | - | ----------------- | - | --------- | -
|                                                                                                                                                  |  | March 31, 2004 |           |   | December 31, 2003 |  
|Assets                                                                                                                                            |  |                |           |   |                   |   |           |  
|Cash and due from banks                                                                                                                           |  | $              | 153,844   |   |                   | $ | 123,086   |  
|Interest-bearing deposits in other banks                                                                                                          |  |                | 32,844    |   |                   |   | 10,019    |  
|Federal funds sold and securities purchased under resell agreements                                                                               |  |                | 40,619    |   |                   |   | 16,534    |  
|Trading securities, at fair value                                                                                                                 |  |                |          |   |                   |   | 109       |  
|Investment securities (fair values of $420,839 and $271,536)                                                                                      |  |                | 417,625   |   |                   |   | 271,035   |  
|Securities available for sale, at fair value                                                                                                      |  |                | 723,799   |   |                   |   | 539,192   |  
|Loans held for sale                                                                                                                               |  |                | 27,356    |   |                   |   | 16,415    |  
|Loans and leases                                                                                                                                  |  |                | 3,139,821 |   |                   |   | 2,662,358 |  
|Unearned income                                                                                                                                   |  |                | (2,883    | ) |                   |   | (2,918    | )
|                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Loans and leases, net of unearned income                                                                                                          |  |                | 3,136,938 |   |                   |   | 2,659,440 |  
|Allowance for loan and lease losses                                                                                                               |  |                | (42,392   | ) |                   |   | (36,562   | )
|                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Net loans and leases                                                                                                                              |  |                | 3,094,546 |   |                   |   | 2,622,878 |  
|Property, equipment and leasehold improvements, net                                                                                               |  |                | 87,475    |   |                   |   | 77,291    |  
|Goodwill                                                                                                                                          |  |                | 124,057   |   |                   |   | 30,964    |  
|Other intangible assets, net                                                                                                                      |  |                | 13,327    |   |                   |   | 4,623     |  
|Cash surrender value of life insurance                                                                                                            |  |                | 62,565    |   |                   |   | 59,425    |  
|Receivable from investment division customers                                                                                                     |  |                | 127,629   |   |                   |   | 12,966    |  
|Other assets                                                                                                                                      |  |                | 41,361    |   |                   |   | 35,575    |  
|                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Total assets                                                                                                                                      |  | $              | 4,947,047 |   |                   | $ | 3,820,112 |  
|                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Liabilities and Stockholders Equity                                                                                                              |  |                |           |   |                   |   |           |  
|Deposits:                                                                                                                                         |  |                |           |   |                   |   |           |  
|Noninterest bearing                                                                                                                               |  | $              | 565,803   |   |                   | $ | 404,755   |  
|Interest bearing                                                                                                                                  |  |                | 2,895,341 |   |                   |   | 2,348,994 |  
|                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Total deposits                                                                                                                                    |  |                | 3,461,144 |   |                   |   | 2,753,749 |  
|Federal funds purchased and securities sold under repurchase agreements                                                                           |  |                | 431,555   |   |                   |   | 358,393   |  
|Treasury, tax and loan accounts                                                                                                                   |  |                | 630       |   |                   |   | 1,431     |  
|Accrued expenses and other liabilities                                                                                                            |  |                | 52,006    |   |                   |   | 41,577    |  
|Payable for securities purchased for investment division customers                                                                                |  |                | 122,569   |   |                   |   | 11,967    |  
|Short-term borrowings                                                                                                                             |  |                | 67,743    |   |                   |   | 41,150    |  
|Long-term debt                                                                                                                                    |  |                | 384,984   |   |                   |   | 332,427   |  
|                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Total liabilities                                                                                                                                 |  |                | 4,520,631 |   |                   |   | 3,540,694 |  
|                                                                                                                                                  |  |               
|Commitments and contingencies (Note B)                                                                                                            |  |                |           |   |                   |   |           |  
|                                                                                                                                                  |  |               
|Common stock, $1 par; 27,500,000 shares authorized; 15,361,572 and 12,838,844 shares issued at March 31, 2004 and December 31, 2003,
respectively |  |                | 15,362    |   |                   |   | 12,839    |  
|Additional paid-in capital                                                                                                                        |  |                | 259,820   |   |                   |   | 126,370   |  
|Retained earnings                                                                                                                                 |  |                | 146,147   |   |                   |   | 140,028   |  
|Accumulated other comprehensive income, net of tax                                                                                                |  |                | 5,087     |   |                   |   | 181       |  
|                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Total stockholders equity                                                                                                                        |  |                | 426,416   |   |                   |   | 279,418   |  
|                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Total liabilities and stockholders equity                                                                                                        |  | $              | 4,947,047 |   |                   | $ | 3,820,112 |  
|                                                                                                                                                  |  |                |           |   |                   |   |           |  



See accompanying notes to unaudited
consolidated financial statements



3



---

##### Table of Contents

Alabama National BanCorporation and Subsidiaries

Consolidated Statements of Income (Unaudited)

(In thousands, except per share data)



|                                                                                    |  |                                    |        |   |      |   |       
|----------------------------------------------------------------------------------- |  | ---------------------------------- | ------ | - | ---- | - | ------
|                                                                                    |  | For the ThreeMonths EndedMarch 31,
|                                                                                    |  | 2004                               |        |   | 2003
|Interest income:                                                                    |  |                                    |        |   |      |   |       
|Interest and fees on loans and leases                                               |  | $                                  | 40,213 |   |      | $ | 34,516
|Interest on securities                                                              |  |                                    | 8,755  |   |      |   | 8,335 
|Interest on deposits in other banks                                                 |  |                                    | 11     |   |      |   | 35    
|Interest on trading securities                                                      |  |                                    | 18     |   |      |   | 20    
|Interest on federal funds sold and securities purchased under resell agreements     |  |                                    | 133    |   |      |   | 124   
|                                                                                    |  |                                    |        |   |      |   |       
|Total interest income                                                               |  |                                    | 49,130 |   |      |   | 43,030
|                                                                                    |  |                                   
|Interest expense:                                                                   |  |                                    |        |   |      |   |       
|Interest on deposits                                                                |  |                                    | 10,216 |   |      |   | 11,146
|Interest on federal funds purchased and securities sold under repurchase agreements |  |                                    | 997    |   |      |   | 759   
|Interest on short-term borrowings                                                   |  |                                    | 294    |   |      |   | 556   
|Interest on long-term debt                                                          |  |                                    | 2,953  |   |      |   | 2,582 
|                                                                                    |  |                                    |        |   |      |   |       
|Total interest expense                                                              |  |                                    | 14,460 |   |      |   | 15,043
|                                                                                    |  |                                    |        |   |      |   |       
|Net interest income                                                                 |  |                                    | 34,670 |   |      |   | 27,987
|Provision for loan and lease losses                                                 |  |                                    | 1,228  |   |      |   | 1,091 
|                                                                                    |  |                                    |        |   |      |   |       
|Net interest income after provision for loan and lease losses                       |  |                                    | 33,442 |   |      |   | 26,896
|                                                                                    |  |                                   
|Noninterest income:                                                                 |  |                                    |        |   |      |   |       
|Securities gains                                                                    |  |                                    |       |   |      |   | 5     
|Gain (loss) on disposition of assets                                                |  |                                    | (20    | ) |      |   | 49    
|Service charges on deposit accounts                                                 |  |                                    | 3,811  |   |      |   | 3,322 
|Investment services income                                                          |  |                                    | 3,907  |   |      |   | 5,160 
|Securities brokerage and trust income                                               |  |                                    | 4,099  |   |      |   | 4,118 
|Gain on sale of mortgages                                                           |  |                                    | 2,542  |   |      |   | 3,334 
|Bank owned life insurance                                                           |  |                                    | 727    |   |      |   | 720   
|Insurance commissions                                                               |  |                                    | 958    |   |      |   | 784   
|Other                                                                               |  |                                    | 1,616  |   |      |   | 1,253 
|                                                                                    |  |                                    |        |   |      |   |       
|Total noninterest income                                                            |  |                                    | 17,640 |   |      |   | 18,745





4



---

##### Table of Contents

Alabama National BanCorporation and Subsidiaries

Consolidated Statements of Income (Unaudited) (Continued)

(In thousands, except per share data)



|                                            |  |                                    |        |      |   |       
|------------------------------------------- |  | ---------------------------------- | ------ | ---- | - | ------
|                                            |  | For the ThreeMonths EndedMarch 31,
|                                            |  | 2004                               |        | 2003
|Noninterest expense:                        |  |                                    |        |      |   |       
|Salaries and employee benefits              |  |                                    | 17,679 |      |   | 15,292
|Commission based compensation               |  |                                    | 4,765  |      |   | 5,574 
|Occupancy and equipment expenses            |  |                                    | 3,498  |      |   | 3,213 
|Amortization of intangibles                 |  |                                    | 482    |      |   | 233   
|Other                                       |  |                                    | 7,747  |      |   | 7,179 
|                                            |  |                                    |        |      |   |       
|Total noninterest expense                   |  |                                    | 34,171 |      |   | 31,491
|                                            |  |                                    |        |      |   |       
|Income before provision for income taxes    |  |                                    | 16,911 |      |   | 14,150
|Provision for income taxes                  |  |                                    | 5,604  |      |   | 4,625 
|                                            |  |                                    |        |      |   |       
|Net income                                  |  | $                                  | 11,307 |      | $ | 9,525 
|                                            |  |                                    |        |      |   |       
|Weighted average common shares outstanding: |  |                                    |        |      |   |       
|Basic                                       |  |                                    | 13,927 |      |   | 12,503
|                                            |  |                                    |        |      |   |       
|Diluted                                     |  |                                    | 14,171 |      |   | 12,685
|                                            |  |                                    |        |      |   |       
|Earnings per common share:                  |  |                                    |        |      |   |       
|Basic                                       |  | $                                  | 0.81   |      | $ | 0.76  
|                                            |  |                                    |        |      |   |       
|Diluted                                     |  | $                                  | 0.80   |      | $ | 0.75  
|                                            |  |                                    |        |      |   |       
|Cash dividends per common share             |  | $                                  | 0.3125 |      | $ | 0.25  
|                                            |  |                                    |        |      |   |       



See accompanying notes to unaudited
consolidated financial statements



5



---

##### Table of Contents

Alabama National BanCorporation and Subsidiaries

Consolidated Statements of Comprehensive Income
(Unaudited)

(In thousands)



|                                                                            |  |                                     |        |      |   |      
|--------------------------------------------------------------------------- |  | ----------------------------------- | ------ | ---- | - | -----
|                                                                            |  | For the Three MonthsEnded March 31,
|                                                                            |  | 2004                                |        | 2003
|Net income                                                                  |  | $                                   | 11,307 |      | $ | 9,525
|Other comprehensive income:                                                 |  |                                     |        |      |   |      
|Unrealized gains on securities available for sale arising during the period |  |                                     | 7,620  |      |   | 458  
|Less: Reclassification adjustment for net gains included in net income      |  |                                     |       |      |   | 5    
|                                                                            |  |                                     |        |      |   |      
|Other comprehensive income, before tax                                      |  |                                     | 7,620  |      |   | 453  
|Provision for income taxes related to items of other comprehensive income   |  |                                     | 2,714  |      |   | 138  
|                                                                            |  |                                     |        |      |   |      
|Other comprehensive income                                                  |  |                                     | 4,906  |      |   | 315  
|                                                                            |  |                                     |        |      |   |      
|Comprehensive income                                                        |  | $                                   | 16,213 |      | $ | 9,840
|                                                                            |  |                                     |        |      |   |      



See accompanying notes to unaudited
consolidated financial statements



6



---

##### Table of Contents

Alabama National BanCorporation and Subsidiaries

Consolidated Condensed Statements of Cash Flows
(Unaudited)

(In thousands)



|                                                                                               |  |                                      |          |   |      |   |          |  
|---------------------------------------------------------------------------------------------- |  | ------------------------------------ | -------- | - | ---- | - | -------- | -
|                                                                                               |  | For the Three Months Ended March 31, |         
|                                                                                               |  | 2004                                 |          |   | 2003 |  
|Net cash flows provided by operating activities                                                |  | $                                    | 3,770    |   |      | $ | 4,739    |  
|                                                                                               |  |                                     
|Cash flows from investing activities:                                                          |  |                                      |          |   |      |   |          |  
|Proceeds from calls and maturities of investment securities                                    |  |                                      | 27,930   |   |      |   | 99,985   |  
|Purchases of investment securities                                                             |  |                                      | (148,766 | ) |      |   | (103,017 | )
|Purchases of securities available for sale                                                     |  |                                      | (272,179 | ) |      |   | (269,457 | )
|Proceeds from sale of securities available for sale                                            |  |                                      | 2,357    |   |      |   | 14,609   |  
|Proceeds from calls and maturities of securities available for sale                            |  |                                      | 335,108  |   |      |   | 139,595  |  
|Net (increase) decrease in interest bearing deposits in other banks                            |  |                                      | (22,825  | ) |      |   | 1,168    |  
|Net (increase) decrease in federal funds sold and securities purchased under resell agreements |  |                                      | (22,742  | ) |      |   | 41,187   |  
|Net increase in loans and leases                                                               |  |                                      | (115,108 | ) |      |   | (89,607  | )
|Purchase acquisitions, net of cash acquired                                                    |  |                                      | 28,866   |   |      |   |         |  
|Purchases of property, equipment and leasehold improvements                                    |  |                                      | (4,270   | ) |      |   | (2,381   | )
|Proceeds from sale of other real estate owned and fixed assets                                 |  |                                      | 136      |   |      |   | 779      |  
|                                                                                               |  |                                      |          |   |      |   |          |  
|Net cash used in investing activities                                                          |  |                                      | (191,493 | ) |      |   | (167,139 | )
|                                                                                               |  |                                      |          |   |      |   |          |  
|                                                                                               |  |                                     
|Cash flows from financing activities:                                                          |  |                                      |          |   |      |   |          |  
|Net increase in deposits                                                                       |  |                                      | 158,448  |   |      |   | 157,153  |  
|Net increase in federal funds purchased and securities sold under agreements to repurchase     |  |                                      | 33,563   |   |      |   | 33,885   |  
|Net increase (decrease) in short-term borrowings and capital leases                            |  |                                      | 25,500   |   |      |   | (57,207  | )
|Proceeds from long-term debt                                                                   |  |                                      | 5,000    |   |      |   | 34,000   |  
|Purchase of treasury stock                                                                     |  |                                      |         |   |      |   | (900     | )
|Dividends on common stock                                                                      |  |                                      | (4,800   | ) |      |   | (3,525   | )
|Other                                                                                          |  |                                      | 770      |   |      |   | 115      |  
|                                                                                               |  |                                      |          |   |      |   |          |  
|Net cash provided by financing activities                                                      |  |                                      | 218,481  |   |      |   | 163,521  |  
|                                                                                               |  |                                      |          |   |      |   |          |  
|                                                                                               |  |                                     
|Increase in cash and cash equivalents                                                          |  |                                      | 30,758   |   |      |   | 1,121    |  
|Cash and cash equivalents, beginning of period                                                 |  |                                      | 123,086  |   |      |   | 99,561   |  
|                                                                                               |  |                                      |          |   |      |   |          |  
|Cash and cash equivalents, end of period                                                       |  | $                                    | 153,844  |   |      | $ | 100,682  |  
|                                                                                               |  |                                      |          |   |      |   |          |  
|                                                                                               |  |                                     
|Supplemental schedule of noncash investing and financing activities                            |  |                                      |          |   |      |   |          |  
|Acquisition of collateral in satisfaction of loans                                             |  | $                                    | 465      |   |      | $ | 2,933    |  
|                                                                                               |  |                                      |          |   |      |   |          |  
|Adjustment to market value of securities available for sale, net of deferred income taxes      |  | $                                    | 4,906    |   |      | $ | 315      |  
|                                                                                               |  |                                      |          |   |      |   |          |  
|Assets acquired in business combinations                                                       |  | $                                    | 781,225  |   |      | $ |         |  
|                                                                                               |  |                                      |          |   |      |   |          |  
|Liabilities assumed in business combinations                                                   |  | $                                    | 641,764  |   |      | $ |         |  
|                                                                                               |  |                                      |          |   |      |   |          |  



See accompanying notes to unaudited
consolidated financial statements



7



---

##### Table of Contents

ALABAMA NATIONAL BANCORPORATION AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS



NOTE A - BASIS OF PRESENTATION



The accompanying unaudited consolidated financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by
generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. Operating
results for the three months ended March 31, 2004 are subject to year-end audit and are not necessarily indicative of the results of operations to be expected for the year ending December 31, 2004. These interim financial statements should be read
in conjunction with the consolidated financial statements and footnotes thereto included in Alabama Nationals Form 10-K for the year ended December 31, 2003.



NOTE B - COMMITMENTS AND CONTINGENCIES



Alabama Nationals subsidiary banks make loan commitments and incur contingent liabilities in the normal course of business, which are
not reflected in the consolidated statements of condition. As of March 31, 2004, the total unfunded commitments which are not reflected in the consolidated statements of condition totaled $943.4 million. A majority of these commitments will expire
in less than one year.



Alabama National, in the normal course of business, is
subject to various pending and threatened litigation. Although it is not possible to determine with certainty Alabama Nationals potential exposure from pending and threatened litigation, based on current knowledge and advice of legal counsel,
management does not anticipate that the ultimate liability, if any, resulting from such litigation will have a material adverse effect on Alabama Nationals financial condition or results of operations.



NOTE C - RECENTLY ISSUED PRONOUNCEMENTS



In December 2003, the FASB issued a revision to Statement No. 132, Employers
Disclosures about Pensions and Other Postretirement Benefits (Statement 132). Statement 132 requires enhanced disclosures for defined benefit pension plans. Statement 132 requires companies to provide more details about their plan assets,
investment strategy, measurement dates, benefit obligations, cash flows, and components of net periodic benefit cost recognized during interim periods. The disclosures required by Statement 132 are effective for financial statements with fiscal
years ending after December 15, 2003, except for disclosures regarding estimated future benefit payments. Disclosures regarding estimated future benefit payments will be required for fiscal years ending after June 15, 2004. The interim-period
disclosures required by this statement are effective for interim periods beginning after December 15, 2003. See Note H Defined Benefit Pension Plan in the Notes to Consolidated Financial Statements for the disclosures required by this
statement. As Statement 132 relates to changes in disclosures, its adoption did not have an impact on Alabama Nationals financial condition or results of operations.



In December 2003, the American Institute of Certified Public Accountants issued Statement of Position 03-3, Accounting for Certain
Loans and Debt Securities Acquired in a Transfer (SOP 03-3). SOP 03-3 addresses accounting for differences between contractual cash flows expected to be collected and an investors initial investment in loans or debt securities acquired
in a transfer if those differences are



8



---

##### Table of Contents

attributable, at least in part, to credit quality. It includes loans and debt securities acquired in purchase business
combinations. SOP 03-3 limits the yield that may be accreted (accretable yield) to the excess of the investors estimate of undiscounted expected principal, interest and other cash flows (cash flows expected at acquisition to be collected) over
the investors initial investment in the loan. SOP 03-3 requires that the excess of contractual cash flows over cash flows to be collected (nonaccretable difference) not be recognized as an adjustment of yield, loss accrual or valuation
allowance. SOP 03-3 prohibits investors from displaying accretable yield and nonaccretable difference in the balance sheet. Subsequent increases in cash flows expected to be collected generally should be recognized prospectively through adjustment
of the loans yield over its remaining life. Decreases in cash flows expected to be collected should be recognized as impairment. SOP 03-3 prohibits carrying over or creation of valuation allowances in the initial accounting of all
loans acquired in a transfer that are within the scope of SOP 03-3. The prohibition of the valuation allowance carryover applies to the purchase of an individual loan, a pool of loans, a group of loans, and loans acquired in a purchase business
combination. SOP 03-3 is effective for loans acquired in fiscal years beginning after December 15, 2004. Alabama National does not anticipate that the adoption of SOP 03-3 will have a material impact on its financial condition or results of
operations.



On March 9, 2004, the SEC issued Staff Accounting Bulletin 105,
Application of Accounting Principles to Loan Commitments, (SAB 105) to inform registrants of the Staffs view that the fair value of the recorded loan commitments should not consider the expected future cash flows related to the
associated servicing of the future loan. The provisions of SAB 105 must be applied to loan commitments accounted for as derivatives that are entered into after March 31, 2004. The staff will not object to the application of existing accounting
practices to loan commitments accounted for as derivatives that are entered into on or before March 31, 2004, with appropriate disclosures. On April 1, 2004, Alabama National adopted the provisions of SAB 105. Alabama National records the value of
its mortgage loan commitments at fair market value for mortgages it intends to sell. Alabama National does not currently include, and was not including, the value of mortgage servicing or any other internally-developed intangible assets in the
valuation of its mortgage loan commitments. Therefore, the adoption of SAB 105 did not have an impact on Alabama Nationals financial condition or results of operations.



In March 2004, the Emerging Issues Task Force reached a consensus on Issue 03-1, Meaning of Other Than Temporary Impairment
(Issue 03-1). The Task Force reached a consensus on an other-than-temporary impairment model for debt and equity securities accounted for under Statement of Financial Accounting Standards No. 115, Accounting for Certain Investments in Debt and
Equity Securities and cost method investments. The basic model developed by the Task Force in evaluating whether an investment within the scope of Issue 03-1 is other-than-temporarily impaired is as follows: Step 1: Determine whether the
investment is impaired. An investment is impaired if its fair value is less than its cost. Step 2: Evaluate whether the impairment is other-than-temporary. Step 3: If the impairment is other-than-temporary, recognize an impairment loss equal to the
difference between the investments cost and its fair value. The three-step



9



---

##### Table of Contents

model used to determine other-than-temporary impairments shall be applied prospectively to all current and future
investments in interim or annual reporting periods beginning after June 15, 2004. Alabama National does not anticipate that the adoption of Issue 03-1 will have a material impact on its financial condition or results of operations.



NOTE D - EARNINGS PER SHARE



The following table reflects the reconciliation of the numerator and denominator of the
basic earnings per share computation to the diluted earnings per share computation for the quarters ended March 31, 2004 and 2003 (in thousands except per share data).



|                                                   |  |                                      |        |      |   |       
|-------------------------------------------------- |  | ------------------------------------ | ------ | ---- | - | ------
|                                                   |  | For the Three Months Ended March 31,
|                                                   |  | 2004                                 |        | 2003
|Basic Earnings Per Share:                          |  |                                      |        |      |   |       
|Net income available to common shareholders        |  | $                                    | 11,307 |      | $ | 9,525 
|Weighted average basic common shares outstanding   |  |                                      | 13,927 |      |   | 12,503
|                                                   |  |                                      |        |      |   |       
|Basic Earnings Per Share                           |  | $                                    | 0.81   |      | $ | 0.76  
|                                                   |  |                                      |        |      |   |       
|Diluted Earnings Per Share:                        |  |                                      |        |      |   |       
|Net income available to common shareholders        |  | $                                    | 11,307 |      | $ | 9,525 
|Weighted average common shares outstanding         |  |                                      | 13,927 |      |   | 12,503
|Effect of dilutive securities                      |  |                                      | 244    |      |   | 182   
|                                                   |  |                                      |        |      |   |       
|Weighted average diluted common shares outstanding |  |                                      | 14,171 |      |   | 12,685
|                                                   |  |                                      |        |      |   |       
|Diluted Earnings Per Share                         |  | $                                    | 0.80   |      | $ | 0.75  
|                                                   |  |                                      |        |      |   |       



NOTE E  SEGMENT
REPORTING



Alabama Nationals reportable segments represent the
distinct major product lines it offers and are viewed separately for strategic planning purposes by management. The following table is a reconciliation of the reportable segment revenues, expenses and profit to Alabama Nationals consolidated
totals (in thousands).



|                                    |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|----------------------------------- |  | -------------------------- | ------- | ----------------------------------- | - | ----------------------- |  | ----------------- | ------ |  | --------------------------- | ----- | ----------------- |  | - | ------------------ |  | - | ------ | - |  | - | --- | - |  | - | ---------
|                                    |  | InvestmentServicesDivision |         | SecuritiesBrokerage &Trust Division |   | MortgageLendingDivision |  | InsuranceDivision |        |  | Retail andCommercialBanking |       | CorporateOverhead |  |   | EliminationEntries |  |   | Total 
|Three Months Ended March 31, 2004:  |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|Interest income                     |  | $                          |        |                                     | $ | 268                     |  | $                 | 202    |  | $                           |      |                   |  | $ | 48,719             |  | $ | (29    | ) |  | $ | (30 | ) |  | $ | 49,130   
|Interest expense                    |  |                            |         |                                     |   | 30                      |  |                   | 56     |  |                             |       |                   |  |   | 13,840             |  |   | 564    |   |  |   | (30 | ) |  |   | 14,460   
|                                    |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|Net interest income                 |  |                            |         |                                     |   | 238                     |  |                   | 146    |  |                             |       |                   |  |   | 34,879             |  |   | (593   | ) |  |   |     |   |  |   | 34,670   
|Provision for loan and lease losses |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   | 1,228              |  |   |        |   |  |   |     |   |  |   | 1,228    
|Noninterest income                  |  |                            | 3,907   |                                     |   | 4,099                   |  |                   | 2,654  |  |                             | 958   |                   |  |   | 6,006              |  |   | 16     |   |  |   |     |   |  |   | 17,640   
|Noninterest expense                 |  |                            | 2,403   |                                     |   | 3,868                   |  |                   | 1,807  |  |                             | 923   |                   |  |   | 23,777             |  |   | 1,393  |   |  |   |     |   |  |   | 34,171   
|                                    |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|Net income before tax               |  | $                          | 1,504   |                                     | $ | 469                     |  | $                 | 993    |  | $                           | 35    |                   |  | $ | 15,880             |  | $ | (1,970 | ) |  | $ |    |   |  | $ | 16,911   
|                                    |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|Total assets                        |  | $                          | 127,782 |                                     | $ | 35,534                  |  | $                 | 28,732 |  | $                           | 4,480 |                   |  | $ | 4,740,772          |  | $ | 9,747  |   |  |   |     |   |  | $ | 4,947,047
|                                    |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|Three Months Ended March 31, 2003:  |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|Interest income                     |  | $                          |        |                                     | $ | 221                     |  | $                 | 474    |  | $                           |      |                   |  | $ | 42,388             |  | $ | (29    | ) |  | $ | (24 | ) |  | $ | 43,030   
|Interest expense                    |  |                            |         |                                     |   | 29                      |  |                   | 192    |  |                             | 1     |                   |  |   | 14,464             |  |   | 381    |   |  |   | (24 | ) |  |   | 15,043   
|                                    |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|Net interest income                 |  |                            |         |                                     |   | 192                     |  |                   | 282    |  |                             | (1    | )                 |  |   | 27,924             |  |   | (410   | ) |  |   |     |   |  |   | 27,987   
|Provision for loan and lease losses |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   | 1,091              |  |   |        |   |  |   |     |   |  |   | 1,091    
|Noninterest income                  |  |                            | 5,160   |                                     |   | 4,118                   |  |                   | 3,360  |  |                             | 784   |                   |  |   | 5,322              |  |   | 1      |   |  |   |     |   |  |   | 18,745   
|Noninterest expense                 |  |                            | 3,396   |                                     |   | 3,878                   |  |                   | 1,978  |  |                             | 759   |                   |  |   | 20,036             |  |   | 1,444  |   |  |   |     |   |  |   | 31,491   
|                                    |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|Net income before tax               |  | $                          | 1,764   |                                     | $ | 432                     |  | $                 | 1,664  |  | $                           | 24    |                   |  | $ | 12,119             |  | $ | (1,853 | ) |  | $ |    |   |  | $ | 14,150   
|                                    |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          
|Total assets                        |  | $                          | 113,626 |                                     | $ | 28,905                  |  | $                 | 61,760 |  | $                           | 4,545 |                   |  | $ | 3,360,155          |  | $ | 6,156  |   |  |   |     |   |  | $ | 3,575,147
|                                    |  |                            |         |                                     |   |                         |  |                   |        |  |                             |       |                   |  |   |                    |  |   |        |   |  |   |     |   |  |   |          



Corporate overhead is comprised of
compensation and benefits for certain members of management, merger related costs, interest expense on parent company debt, amortization of intangibles and other expenses.



At March 31, 2004, the carrying value of goodwill totaled $124.1 million. The amounts attributable to the Retail and Commercial Banking
segment and Insurance Division segment are $121.4 million and $2.7 million, respectively.



NOTE F  MERGERS AND ACQUISITIONS



Alabama National completed the acquisition of Cypress Bankshares, Inc. (Cypress) on February 20, 2004, and the acquisition of Indian River Banking Company (Indian River) on February 27, 2004. Under the terms of the
merger agreements, each of these banks will continue to operate as wholly owned subsidiaries of Alabama National under its existing name, management, and board of directors. The following table summarizes some details of the transactions.



|                              |  |                         |                     |                             |   |                    
|----------------------------- |  | ----------------------- | ------------------- | --------------------------- | - | -------------------
|                              |  | CypressBankshares, Inc. |                     | Indian RiverBanking Company
|Location                      |  |                         | Palm Coast, Florida |                             |   | Vero Beach, Florida
|Merger date                   |  |                         | 2/20/2004           |                             |   | 2/27/2004          
|Common stock issued           |  |                         | 455,449             |                             |   | 2,017,053          
|Stock options                 |  |                         | 52,130              |                             |   | 123,430            
|Additional cash consideration |  | $                       | 1.9 million         |                             | $ | 5.1 million        
|Total purchase price          |  | $                       | 27.2 million        |                             | $ | 112.3 million      
|Total assets at merger        |  | $                       | 119.8 million       |                             | $ | 560.6 million      



The following table summarizes the
estimated fair values of the assets acquired and liabilities assumed for Cypress Bankshares, Inc. and Indian River Banking Company at the date of acquisition. Alabama National is not yet complete with the process of determining the fair value of the
assets and liabilities of each acquisition.



|                                             |  |                         |         |                             |   |        
|-------------------------------------------- |  | ----------------------- | ------- | --------------------------- | - | -------
|                                             |  | CypressBankshares, Inc. |         | Indian RiverBanking Company
|                                             |  | (Amounts in thousands) 
|Cash                                         |  | $                       | 9,691   |                             | $ | 26,178 
|Securities                                   |  |                         | 26,111  |                             |   | 241,905
|Federal funds sold and repurchase agreements |  |                         | 959     |                             |   | 384    
|Net loans                                    |  |                         | 75,396  |                             |   | 282,857
|Other assets                                 |  |                         | 7,636   |                             |   | 9,247  
|Goodwill                                     |  |                         | 17,476  |                             |   | 74,229 
|Core deposit intangible                      |  |                         | 1,644   |                             |   | 7,542  
|                                             |  |                         |         |                             |   |        
|Total assets acquired                        |  |                         | 138,913 |                             |   | 642,342
|                                             |  |                         |         |                             |   |        
|Deposits                                     |  |                         | 104,250 |                             |   | 444,697
|Other liabilities                            |  |                         | 7,484   |                             |   | 85,333 
|                                             |  |                         |         |                             |   |        
|Total liabilities assumed                    |  |                         | 111,734 |                             |   | 530,030
|                                             |  |                         |         |                             |   |        
|Net assets acquired                          |  | $                       | 27,179  |                             | $ | 112,312
|                                             |  |                         |         |                             |   |        



The acquisitions of Cypress and Indian
River resulted in the recognition of $19.1 million and $81.8 million of intangible assets, respectively. Alabama National allocated $1.6 million and $7.5 million of the total intangible created to core deposits of Cypress and Indian River,
respectively. This allocation was based upon Alabama Nationals valuation of the core deposits of Cypress and Indian River. Among the factors considered in the valuation were: (1) the rate and maturity structure of the interest bearing
liabilities, (2) estimated retention rates for each deposit liability category, (3) the current interest rate environment and (4) estimated noninterest income potential of acquired relationships. The core deposit intangible created is being
amortized on an accelerated basis not to exceed seven years. The remaining intangible created was allocated to goodwill.



10



---

##### Table of Contents

The following table presents the unaudited pro forma results of operations for the periods presented as if the mergers
had occurred at January 1, 2004 and 2003, respectively. The results for the three month period ended March 31, 2003 have been adjusted for the Millennium Bank, Cypress and Indian River mergers. The results for the three month period ended March 31,
2004 have been adjusted for Cypress and Indian River only, as Millennium is included for the entire period. Since no consideration is given to operational efficiencies and expanded products and services, the pro forma summary information does not
necessarily reflect the results of operations as they would have been, if the respective mergers had occurred at the indicated dates (in thousands, except per share data):



|                  |  |                                     |        |      |   |       
|----------------- |  | ----------------------------------- | ------ | ---- | - | ------
|                  |  | For the Three MonthsEnded March 31,
|                  |  | 2004                                |        | 2003
|Total revenue (1) |  | $                                   | 56,685 |      | $ | 54,497
|Net income        |  | $                                   | 11,374 |      | $ | 10,903
|Basic EPS         |  | $                                   | 0.74   |      | $ | 0.71  
|Diluted EPS       |  | $                                   | 0.72   |      | $ | 0.70  

---

|(1) | Total revenue consists of net interest income plus noninterest income.
|--- | ----------------------------------------------------------------------



The following table presents the pro forma results for the three months ended March 31, 2003 adjusted only for Cypress and Indian River (in thousands, except per share
data):



|                  |  |               |       
|----------------- |  | ------------- | ------
|                  |  | March 31,2003
|Total revenue (1) |  | $             | 53,208
|Net income        |  | $             | 10,717
|Basic EPS         |  | $             | 0.72  
|Diluted EPS       |  | $             | 0.70  



|(1) | Total revenue consists of net interest income plus noninterest income.
|--- | ----------------------------------------------------------------------



On March 30, 2004, Alabama National signed a definitive agreement providing for the purchase of Coquina Bank of Ormond Beach, Florida (Coquina). Under the
terms of the agreement, Coquina will be merged with Alabama Nationals Cypress Bank subsidiary shortly after the acquisition. Following the acquisition, the Cypress and Coquina boards will merge as well as the management groups. Alabama
National will issue approximately 560,000 shares and share equivalents of Alabama National common stock for all of the outstanding shares of Coquina common stock, or approximately 0.6326 Alabama National common shares for each share of Coquina
common stock. This exchange ratio could fluctuate upward within certain limits depending on the market price of Alabama National common stock prior to closing. In addition, Coquina shareholders have the option to receive cash for up to 10% of the
total consideration paid. At March 31, 2004, Coquina had assets of approximately $114.3 million.



Alabama National expects the acquisition to close in the third quarter of 2004 subject to regulatory approval, shareholder approval, and certain other conditions.



NOTE G  GOODWILL AND OTHER ACQUIRED INTANGIBLES



The changes in the carrying amounts of goodwill attributable to each of Alabama
Nationals operating segments for the three months ended March 31, 2004 are as follows (in thousands):



|                           |  |                             |         |                   |   |      
|-------------------------- |  | --------------------------- | ------- | ----------------- | - | -----
|                           |  | Retail andCommercialBanking |         | InsuranceDivision
|Balance, January 1, 2004   |  | $                           | 28,271  |                   | $ | 2,693
|Acquired goodwill          |  |                             | 91,705  |                   |   |     
|Other goodwill adjustments |  |                             | 1,388   |                   |   |     
|                           |  |                             |         |                   |   |      
|Balance, March 31, 2004    |  | $                           | 121,364 |                   | $ | 2,693
|                           |  |                             |         |                   |   |      



Other goodwill adjustments relate to
the refinement of the fair values assigned to the assets and liabilities of a previous acquisition.



Intangible assets as of March 31, 2004 and December 31, 2003 are as follows (in thousands):



|                                   |  |                         |        |                         |   |        |                  |  |   |       
|---------------------------------- |  | ----------------------- | ------ | ----------------------- | - | ------ | ---------------- |  | - | ------
|                                   |  | As of March 31, 2004   
|                                   |  | GrossCarryingAmount     |        | AccumulatedAmortization |   |        | NetCarryingValue
|Amortizing intangible assets       |  |                         |        |                         |   |        |                  |  |   |       
|Core deposit intangibles           |  | $                       | 17,124 |                         | $ | (4,751 | )                |  | $ | 12,373
|Other customer intangibles         |  |                         | 1,453  |                         |   | (499   | )                |  |   | 954   
|                                   |  |                         |        |                         |   |        |                  |  |   |       
|Total amortizing intangible assets |  | $                       | 18,577 |                         | $ | (5,250 | )                |  | $ | 13,327
|                                   |  |                         |        |                         |   |        |                  |  |   |       
|                                   | 
|                                   |  | As of December 31, 2003
|                                   |  | GrossCarryingAmount     |        | AccumulatedAmortization |   |        | NetCarryingValue
|Amortizing intangible assets:      |  |                         |        |                         |   |        |                  |  |   |       
|Core deposit intangibles           |  | $                       | 7,938  |                         | $ | (4,342 | )                |  | $ | 3,596 
|Other customer intangibles         |  |                         | 1,453  |                         |   | (426   | )                |  |   | 1,027 
|                                   |  |                         |        |                         |   |        |                  |  |   |       
|Total amortizing intangible assets |  | $                       | 9,391  |                         | $ | (4,768 | )                |  | $ | 4,623 
|                                   |  |                         |        |                         |   |        |                  |  |   |       



Alabama National recognized $482,000
and $233,000 of other intangible amortization expense for the three months ended March 31, 2004 and 2003 respectively. Based upon recorded intangible assets as of March 31, 2004, aggregate amortization expense for the next five years is estimated to
be $3,335,000, $2,934,000, $2,560,000, $1,912,000 and $1,278,000.



NOTE H
 DEFINED BENEFIT PENSION PLAN



The following table provides
certain information with respect to Alabama Nationals defined benefit pension plans for the periods indicated.



|                                   |  |                        |      |   |               |   |      |  
|---------------------------------- |  | ---------------------- | ---- | - | ------------- | - | ---- | -
|                                   |  | March 31,2004          |      |   | March 31,2003 |  
|                                   |  | (Amounts in thousands) |     
|Service cost                       |  | $                      |     |   |               | $ |     |  
|Interest cost                      |  |                        | 92   |   |               |   | 92   |  
|Expected return on plan assets     |  |                        | (118 | ) |               |   | (109 | )
|Amortization of prior service cost |  |                        |     |   |               |   |     |  
|Amortization of transition asset   |  |                        |     |   |               |   | (1   | )
|Amortization of net loss           |  |                        | 8    |   |               |   | 17   |  
|                                   |  |                        |      |   |               |   |      |  
|Net periodic benefit cost          |  | $                      | (18  | ) |               | $ | (1   | )
|                                   |  |                        |      |   |               |   |      |  



11



---

##### Table of Contents

As of March 31, 2004, Alabama National has not made any contributions to the defined benefit pension plan because the
plan is fully funded and does not anticipate making any contributions in the year ended December 31, 2004. If needed in the future, Alabama National will contribute any amounts necessary to satisfy funding requirements of the Employee Retirement
Income Security Act.



NOTE ITREASURY STOCK REPURCHASE PLAN



On February 18, 2004, Alabama National renewed its share repurchase
program that expired on December 31, 2003. The renewed plan authorizes the company to repurchase up to 300,000 shares of its common stock and will expire on December 31, 2004. There were no shares repurchased during the three months ended March 31,
2004.



12



---

##### Table of Contents

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



Basis of Presentation



The following is a discussion and analysis of the consolidated financial condition of Alabama National and results of operations as of the dates and for the periods
indicated. All significant intercompany accounts and transactions have been eliminated. The accounting and reporting policies of Alabama National conform with generally accepted accounting principles and with general financial services industry
practices.



Alabama National acquired Millennium Bank on June 19, 2003, Cypress
Bank on February 20, 2004, and Indian River National Banking Company on February 27, 2004, using the purchase method of accounting. Accordingly, the results of operations for each of these banks is not included in the three month period ended March
31, 2003. The three month period ended March 31, 2004 includes Millennium for the entire period but only includes the results of operations of Cypress and Indian River subsequent to the acquisition date for each.



This information should be read in conjunction with Alabama Nationals unaudited
consolidated financial statements and related notes appearing elsewhere in this report and Managements Discussion and Analysis of Financial Condition and Results of Operations appearing in Alabama Nationals Annual Report on
Form 10-K for the year ended December 31, 2003.



Critical Accounting
Policies and Estimates



Alabama Nationals accounting policies
are critical to understanding the results of operations and financial position as reported in the consolidated financial statements. Significant accounting policies utilized by Alabama National are discussed in detail in the notes to the
consolidated financial statements and in Managements Discussion and Analysis of Financial Condition and Results of Operations appearing in Alabama Nationals Annual Report on Form 10-K for the year ended December 31, 2003.



Performance Overview



Alabama Nationals net income for the three month period ended March 31, 2004 (the
2004 three months) was $11.3 million, compared to $9.5 million for the three months ended March 31, 2003 (the 2003 three months). Net income per diluted common share for the 2004 three months and the 2003 three months was
$0.80 and $0.75, respectively.



The annualized return on average assets for
Alabama National was 1.08% and 1.16% for the 2004 three months and the 2003 three months, respectively. The annualized return on average stockholders equity was 13.10% and 16.21% for the 2004 three months and the 2003 three months,
respectively. Each of the ratios has been negatively impacted by the recent acquisitions due to the amount of goodwill and other intangible assets recorded. Book value per share at March 31, 2004 was $27.76, an increase of $6.00 from year-end 2003,
due primarily to the impact of the first quarter acquisitions. Alabama National declared cash dividends of $0.3125 per share on common shares during the 2004 three months, compared to $0.285 per share on common shares during the 2003 three months.



Net Income



Contributing to the increased net income for the 2004 three months was a $6.7 million
increase in net interest income. Net interest income for the 2004 three months totaled $34.7 million, a 23.9% increase over the $28.0 million recorded in the 2003 three months. The increased net interest income was offset by a decrease in total
noninterest income of $1.1 million or 5.9%. The income from the sale of mortgage loans and income from investment services experienced a fairly significant decrease from the 2003 three months, which were at record levels for Alabama National during
2003.



Average earning assets for the 2004 three months increased by
approximately $779.5 million, as compared to the 2003 three months, as average interest-bearing liabilities increased $640.5 million. The average taxable equivalent rate earned on earning assets was 5.17% for the 2004 three months, compared to 5.72%
for the 2003 three months. The average rate paid on interest-bearing liabilities was 1.73% for the 2004 three months, compared to 2.24% for the 2003 three months. The net interest margin for the 2004 three months was 3.62%, compared to 3.70% for the
2003 three months and 2003 fourth quarter. The net interest margin during the 2004 three months was negatively impacted by the prolonged low interest rate environment. As rates remain low the repricing opportunities for time deposits originated in
higher interest rate environments continue to decrease, while rates on loans and leases have continued to decrease in the current low interest rate environment, with competition for loans remaining high. The yield earned on securities has continued
to decline as securities with high coupon rates pay down or mature and new securities purchased have a lower yield. Despite the pressure on the net interest margin, Alabama National has experienced a growth in its net interest income due to
continued earning asset growth and recent acquisitions.



The following table
depicts, on a taxable equivalent basis for the 2004 and 2003 three months, certain information related to Alabama Nationals average balance sheet and its average yields on assets and average costs of liabilities. Such yields or costs are
derived by dividing income or expense by the average daily balance of the associated assets or liabilities.



AVERAGE BALANCES, INCOME AND EXPENSES AND RATES

(Amounts in thousands, except
yields and rates)



|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|-------------------------------------------------------- |  | ---------------------------- | --------- | - | -------------- | - | ---------- |  | ---- | -------------- |  | - | -------------- | - | ---------- | - | ------ |  | ---- | -
|                                                         |  | Three Months Ended March 31, |          
|                                                         |  | 2004                         |           |   | 2003           |  
|                                                         |  | AverageBalance               |           |   | Income/Expense |   | Yield/Cost |  |      | AverageBalance |  |   | Income/Expense |   | Yield/Cost |  
|Assets:                                                  |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Earning assets:                                          |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Loans and leases (1)(2)(3)                               |  | $                            | 2,869,524 |   |                | $ | 40,309     |  | 5.65 | %              |  | $ | 2,264,444      |   |            | $ | 34,586 |  | 6.19 | %
|Securities:                                              |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Taxable                                                  |  |                              | 877,729   |   |                |   | 8,297      |  | 3.80 |                |  |   | 720,745        |   |            |   | 7,964  |  | 4.48 |  
|Tax exempt (2)                                           |  |                              | 42,676    |   |                |   | 694        |  | 6.54 |                |  |   | 32,158         |   |            |   | 562    |  | 7.09 |  
|Cash balances in other banks                             |  |                              | 5,478     |   |                |   | 11         |  | 0.81 |                |  |   | 10,525         |   |            |   | 35     |  | 1.35 |  
|Funds sold                                               |  |                              | 50,783    |   |                |   | 133        |  | 1.05 |                |  |   | 38,492         |   |            |   | 124    |  | 1.31 |  
|Trading account securities                               |  |                              | 1,805     |   |                |   | 18         |  | 4.01 |                |  |   | 2,165          |   |            |   | 20     |  | 3.75 |  
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total earning assets (2)                                 |  |                              | 3,847,995 |   |                |   | 49,462     |  | 5.17 |                |  |   | 3,068,529      |   |            |   | 43,291 |  | 5.72 |  
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Cash and due from banks                                  |  |                              | 69,186    |   |                |   |            |  |      |                |  |   | 88,342         |   |            |   |        |  |      |  
|Premises and equipment                                   |  |                              | 79,857    |   |                |   |            |  |      |                |  |   | 73,273         |   |            |   |        |  |      |  
|Other assets                                             |  |                              | 236,017   |   |                |   |            |  |      |                |  |   | 143,299        |   |            |   |        |  |      |  
|Allowance for loan losses                                |  |                              | (39,156   | ) |                |   |            |  |      |                |  |   | (33,153        | ) |            |   |        |  |      |  
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total assets                                             |  | $                            | 4,193,899 |   |                |   |            |  |      |                |  | $ | 3,340,290      |   |            |   |        |  |      |  
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Liabilities:                                             |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Interest-bearing liabilities:                            |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Interest-bearing transaction accounts                    |  | $                            | 605,349   |   |                |   | 1,109      |  | 0.74 |                |  | $ | 499,012        |   |            |   | 1,312  |  | 1.07 |  
|Savings deposits                                         |  |                              | 592,100   |   |                |   | 1,235      |  | 0.84 |                |  |   | 406,117        |   |            |   | 1,048  |  | 1.05 |  
|Time deposits                                            |  |                              | 1,353,355 |   |                |   | 7,872      |  | 2.34 |                |  |   | 1,159,107      |   |            |   | 8,786  |  | 3.07 |  
|Funds purchased                                          |  |                              | 385,256   |   |                |   | 997        |  | 1.04 |                |  |   | 288,195        |   |            |   | 759    |  | 1.07 |  
|Other short-term borrowings                              |  |                              | 72,410    |   |                |   | 294        |  | 1.63 |                |  |   | 106,749        |   |            |   | 556    |  | 2.11 |  
|Long-term debt                                           |  |                              | 351,392   |   |                |   | 2,953      |  | 3.38 |                |  |   | 260,171        |   |            |   | 2,582  |  | 4.02 |  
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total interest-bearing liabilities                       |  |                              | 3,359,862 |   |                |   | 14,460     |  | 1.73 |                |  |   | 2,719,351      |   |            |   | 15,043 |  | 2.24 |  
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Demand deposits                                          |  |                              | 448,744   |   |                |   |            |  |      |                |  |   | 322,448        |   |            |   |        |  |      |  
|Accrued interest and other liabilities                   |  |                              | 38,118    |   |                |   |            |  |      |                |  |   | 60,225         |   |            |   |        |  |      |  
|Stockholders equity                                     |  |                              | 347,175   |   |                |   |            |  |      |                |  |   | 238,266        |   |            |   |        |  |      |  
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total liabilities and stockholders equity               |  | $                            | 4,193,899 |   |                |   |            |  |      |                |  | $ | 3,340,290      |   |            |   |        |  |      |  
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Net interest spread                                      |  |                              |           |   |                |   |            |  | 3.44 | %              |  |   |                |   |            |   |        |  | 3.48 | %
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Net interest income/margin on a taxable equivalent basis |  |                              |           |   |                |   | 35,002     |  | 3.66 | %              |  |   |                |   |            |   | 28,248 |  | 3.73 | %
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Tax equivalent adjustment (2)                            |  |                              |           |   |                |   | 332        |  |      |                |  |   |                |   |            |   | 261    |  |      |  
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Net interest income/margin                               |  |                              |           |   |                | $ | 34,670     |  | 3.62 | %              |  |   |                |   |            | $ | 27,987 |  | 3.70 | %
|                                                         |  |                              |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  

---

|(1) | Average loans include nonaccrual loans. All loans and deposits are domestic.
|--- | ----------------------------------------------------------------------------

|(2) | Tax equivalent adjustments are based upon assumed tax rate of 34%, and do not reflect the disallowance for Federal income tax purposes of interest expense related to certain tax
exempt assets.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



13



---

##### Table of Contents

|(3) | Fees in the amount of $1.7 million and $1.3 million are included in interest and fees on loans for the three months ended March 31, 2004 and 2003, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



Alabama Nationals net interest income increased during the
2004 three months to $34.7 million, an increase of $6.7 million over the 2003 three months. Net interest income is the difference between the income earned on interest bearing assets and the interest paid on deposits and borrowings used to support
such assets. The following table sets forth, on a taxable equivalent basis, the effect which varying levels of earning assets and interest-bearing liabilities and the applicable rates had on changes in net interest income for the 2004 three months
compared to the 2003 three months. For the purposes of this table, changes which are not solely attributable to volume or rate are allocated to volume and rate on a pro rata basis.



ANALYSIS OF CHANGES IN NET INTEREST INCOME

(Amounts in thousands)



|                                                  |  |                                       |        |   |            |   |         |       |  |   |       |  
|------------------------------------------------- |  | ------------------------------------- | ------ | - | ---------- | - | ------- | ----- |  | - | ----- | -
|                                                  |  | Three Months Ended March 31,          |       
|                                                  |  | 2004 Compared to 2003 Variance Due to |       
|                                                  |  | Volume                                |        |   | Yield/Rate |   |         | Total | 
|Earning assets:                                   |  |                                       |        |   |            |   |         |       |  |   |       |  
|Loans and leases                                  |  | $                                     | 22,751 |   |            | $ | (17,028 | )     |  | $ | 5,723 |  
|Securities:                                       |  |                                       |        |   |            |   |         |       |  |   |       |  
|Taxable                                           |  |                                       | 5,973  |   |            |   | (5,640  | )     |  |   | 333   |  
|Tax exempt                                        |  |                                       | 393    |   |            |   | (261    | )     |  |   | 132   |  
|Cash balances in other banks                      |  |                                       | (13    | ) |            |   | (11     | )     |  |   | (24   | )
|Funds sold                                        |  |                                       | 129    |   |            |   | (120    | )     |  |   | 9     |  
|Trading account securities                        |  |                                       | (9     | ) |            |   | 7       |       |  |   | (2    | )
|                                                  |  |                                       |        |   |            |   |         |       |  |   |       |  
|Total interest income                             |  |                                       | 29,224 |   |            |   | (23,053 | )     |  |   | 6,171 |  
|                                                  |  |                                       |       
|Interest-bearing liabilities:                     |  |                                       |        |   |            |   |         |       |  |   |       |  
|Interest-bearing transaction accounts             |  |                                       | 1,263  |   |            |   | (1,466  | )     |  |   | (203  | )
|Savings and money market deposits                 |  |                                       | 1,317  |   |            |   | (1,130  | )     |  |   | 187   |  
|Time deposits                                     |  |                                       | 6,618  |   |            |   | (7,532  | )     |  |   | (914  | )
|Funds purchased                                   |  |                                       | 379    |   |            |   | (141    | )     |  |   | 238   |  
|Other short-term borrowings                       |  |                                       | (153   | ) |            |   | (109    | )     |  |   | (262  | )
|Long-term debt                                    |  |                                       | 2,545  |   |            |   | (2,174  | )     |  |   | 371   |  
|                                                  |  |                                       |        |   |            |   |         |       |  |   |       |  
|Total interest expense                            |  |                                       | 11,969 |   |            |   | (12,552 | )     |  |   | (583  | )
|                                                  |  |                                       |        |   |            |   |         |       |  |   |       |  
|Net interest income on a taxable equivalent basis |  | $                                     | 17,255 |   |            | $ | (10,501 | )     |  |   | 6,754 |  
|                                                  |  |                                       |        |   |            |   |         |       |  |   |       |  
|Taxable equivalent adjustment                     |  |                                       |        |   |            |   |         |       |  |   | (71   | )
|                                                  |  |                                       |        |   |            |   |         |       |  |   |       |  
|Net interest income                               |  |                                       |        |   |            |   |         |       |  | $ | 6,683 |  
|                                                  |  |                                       |        |   |            |   |         |       |  |   |       |  



The provision for loan and lease
losses represents a charge to current earnings necessary to maintain the allowance for loan and lease losses at an appropriate level based on managements analysis of loss inherent in the loan and lease portfolio. The amount of the provision is
a function of the level of loans and leases outstanding, the level of non-performing loans and adversely rated loans, historical loan and lease loss experience, the amount of loan and lease charge-offs during a given period, and current economic
conditions. The provision for loan and lease losses was $1.2 million for the 2004 three months, compared to $1.1 million recorded in the 2003 three months. The allowance for loan and lease losses as a percentage of outstanding loans and leases, net
of unearned income, was 1.35% at March 31, 2004, compared to 1.37% at December 31, 2003.



Because of the inherent uncertainty of assumptions made during the assessment process, there can be no assurance that loan and lease losses in future periods will not exceed the allowance for loan and lease losses or
that additional allocations to the allowance will not be required. See Asset Quality.



Total noninterest income for the 2004 three months was $17.6 million, compared to $18.7 million for the 2003 three months, a decrease of 5.9%. The major components of noninterest income include service charges on
deposits, investment services revenue, securities brokerage and trust revenue, insurance commissions, fees relating to the origination and sale of mortgage loans and income on bank owned life insurance. Service charges on deposits were $3.8 million
in the 2004 three months, compared to $3.3 million in the 2003 three months, an increase of 14.7%. Excluding the impact of acquisitions since the 2003 three months, service charge income increased by $106,000, or 3.2%. Revenue from the investment
division totaled $3.9 million in the 2004 three months, a decrease of $1.3 million, or 24.3%, as compared to $5.2 million recorded in the 2003 three months. Because Cypress, Indian River, and Millennium are not in this business, these mergers did
not impact investment services revenue. The revenue recorded by the investment division in the 2003 three months was near record levels for this division. The revenue generated by the investment division is dependent upon the demand for fixed income
securities by its customers, which are primarily correspondent community banks. Demand for these securities was high during the 2003 three months due to increased liquidity of community banks resulting from decreased loan demand and increased cash
flow from their existing securities portfolio. Although the activity for this division has moderated as interest rates have remained low, the investment department continues to add new customers and expand its market area. The securities brokerage
and trust division recorded revenue of $4.1 million during each of the 2004 and 2003 three months. Fees generated from the origination and sale of mortgages decreased to $2.5 million for the 2004 three months, from $3.3 million in the 2003 three
months, representing a 23.8% decrease. The revenue recorded during the 2003 three months was near record levels due to falling interest rates and the impact on mortgage refinancing activity. Since mortgage rates have recently shown modest increases,
refinance activity has slowed and revenue from refinancing has decreased. Other noninterest income for the 2004 three months increased to $1.6 million, compared to $1.3 million recorded for the 2003 three months.



Noninterest expense was $34.2 million for the 2004 three months, compared to $31.5 million
for the 2003 three months, an increase of 8.5%. Noninterest expense includes salaries and employee benefits, commission based compensation, occupancy and equipment expenses, amortization of intangibles, and other expenses. Salaries and employee
benefits were $17.7 million for the 2004 three months, compared to $15.3 million for the 2003 three months. Excluding the acquisitions since the 2003 three months, salaries and employee benefits increased $0.9 million, or 6.0%. Contributing



14



---

##### Table of Contents

to the increase in salaries and employee benefits were general staffing increases concurrent with expansion of offices
and business lines, increases in health insurance costs, and merit compensation increases. Commission based compensation was $4.8 million for the 2004 three months, compared to $5.6 million for the 2003 three months. This decrease is attributable to
decreased production in the mortgage and investment services divisions, as a significant portion of the compensation in these divisions is production-based. Net occupancy expenses increased $285,000, or 8.9%, during the 2004 three months. All of
this increase is attributable to the recent acquisitions. Other noninterest expense increased to $7.7 million in the 2004 three months, compared with $7.2 million in the 2003 three months.



Income tax expense was $5.6 million for the 2004 three months, compared to $4.6 million for
the 2003 three months. The effective tax rates for the 2004 three months and 2003 three months were 33.1% and 32.7%, respectively. These effective tax rates are impacted by items of income and expense that are not subject to federal or state
taxation. The effective tax rate for the 2004 three months is higher due to higher pre-tax income without a corresponding increase in income items not subject to federal or state taxation.



Earning Assets



Loans and leases comprised the largest single category of Alabama Nationals earning assets on March 31, 2004. Loans and leases, net of
unearned income, were $3.14 billion, or 63.4% of total assets at March 31, 2004, compared to $2.66 billion, or 69.6% of total assets at December 31, 2003. Loans and leases increased $477.5 million, or 18.0%, during the 2004 three months. Excluding
the Cypress and Indian River acquisitions, loans and leases grew $109.7 million, or 4.1% from December 31, 2003 balances. The following table details the composition of the loan and lease portfolio by category at the dates indicated:



COMPOSITION OF LOAN AND LEASE PORTFOLIO

(Amounts in thousands, except percentages)



|                                               |  |                |           |   |                   |        |   |        |   |           |                 |  |        |  
|---------------------------------------------- |  | -------------- | --------- | - | ----------------- | ------ | - | ------ | - | --------- | --------------- |  | ------ | -
|                                               |  | March 31, 2004 |           |   | December 31, 2003 |       
|                                               |  | Amount         |           |   | Percentof Total   |        |   | Amount |   |           | Percentof Total | 
|Commercial, financial and agricultural         |  | $              | 302,878   |   |                   | 9.65   | % |        | $ | 265,923   |                 |  | 9.99   | %
|Real estate:                                   |  |                |           |   |                   |        |   |        |   |           |                 |  |        |  
|Construction                                   |  |                | 638,765   |   |                   | 20.34  |   |        |   | 530,024   |                 |  | 19.91  |  
|Mortgage - residential                         |  |                | 836,974   |   |                   | 26.65  |   |        |   | 676,658   |                 |  | 25.42  |  
|Mortgage - commercial                          |  |                | 947,481   |   |                   | 30.18  |   |        |   | 814,904   |                 |  | 30.61  |  
|Mortgage - other                               |  |                | 11,999    |   |                   | .38    |   |        |   | 9,412     |                 |  | .35    |  
|Consumer                                       |  |                | 87,227    |   |                   | 2.78   |   |        |   | 74,137    |                 |  | 2.78   |  
|Lease financing receivables                    |  |                | 75,379    |   |                   | 2.40   |   |        |   | 77,857    |                 |  | 2.92   |  
|Securities brokerage margin loans              |  |                | 16,913    |   |                   | .54    |   |        |   | 15,407    |                 |  | .58    |  
|Other                                          |  |                | 222,205   |   |                   | 7.08   |   |        |   | 198,036   |                 |  | 7.44   |  
|                                               |  |                |           |   |                   |        |   |        |   |           |                 |  |        |  
|Total gross loans and leases                   |  |                | 3,139,821 |   |                   | 100.00 | % |        |   | 2,662,358 |                 |  | 100.00 | %
|                                               |  |                |           |   |                   |        |   |        |   |           |                 |  |        |  
|Unearned income                                |  |                | (2,883    | ) |                   |        |   |        |   | (2,918    | )               |  |        |  
|                                               |  |                |           |   |                   |        |   |        |   |           |                 |  |        |  
|Total loans and leases, net of unearned income |  |                | 3,136,938 |   |                   |        |   |        |   | 2,659,440 |                 |  |        |  
|Allowance for loan and lease losses            |  |                | (42,392   | ) |                   |        |   |        |   | (36,562   | )               |  |        |  
|                                               |  |                |           |   |                   |        |   |        |   |           |                 |  |        |  
|Total net loans and leases                     |  | $              | 3,094,546 |   |                   |        |   |        | $ | 2,622,878 |                 |  |        |  
|                                               |  |                |           |   |                   |        |   |        |   |           |                 |  |        |  



The carrying value of investment
securities increased $146.6 million in the 2004 three months. During the 2004 three months, Alabama National purchased $148.8 million of investment securities, received $27.9 million from maturities, including principal paydowns of mortgage backed
securities, and acquired $25.8 million of investment securities in connection with 2004 first quarter acquisitions.



The carrying value of securities available for sale increased $184.6 million in the 2004 three months. The first quarter acquisitions account for $242.3 million of the
increase during the 2004 three months. During the 2004 three months, purchases of available for sale securities totaled $272.2 million and maturities, calls, and sales of available for sale securities totaled $337.5 million. The change in unrealized
gains on available for sale securities totaled $5.1 million, net of income taxes, during the 2004 three months.



Trading account securities, which had a balance of zero and $109,000 at March 31, 2004 and December 31, 2003, respectively, are securities owned by Alabama National prior
to sale and delivery to Alabama Nationals customers. It is the policy of Alabama National to limit positions in such securities to reduce its exposure to market and interest rate changes. Federal funds sold and securities purchased under
agreements to resell totaled $40.6 million at March 31, 2004 and $16.5 million at December 31, 2003.



Deposits and Other Funding Sources



Deposits increased $707.4 million from December 31, 2003, to $3.46 billion at March 31, 2004. Excluding the first quarter acquisitions, deposits increased $112.5 million, or 4.1% compared with December 31, 2003 balances. Deposits continue
to increase due to recent branch expansions, successful business development efforts by the Company and an overall growth in the economies in the markets served by Alabama National. At March 31, 2004, deposits included $162.0 million of brokered
time deposits, compared to $156.0 million at December 31, 2003.



Federal funds
purchased and securities sold under agreements to repurchase totaled $431.6 million at March 31, 2004, an increase of $73.2 million from December 31, 2003. Short-term borrowings at March 31, 2004 totaled $67.7 million, including a note payable to a
third party bank of $6.6 million and advances from the Federal Home Loan Bank (FHLB) totaling $61.1 million.



15



---

##### Table of Contents

Alabama Nationals short-term borrowings at March 31, 2004 and December 31, 2003 are summarized as follows:



SHORT-TERM BORROWINGS

(Amounts in thousands)



|                                                                                                                                                                                                                                                                                                                                                                                                                 |  |               |        |                  |   |       
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------ | ---------------- | - | ------
|                                                                                                                                                                                                                                                                                                                                                                                                                 |  | March 31,2004 |        | December 31,2003
|Note payable to third party bank under secured master note agreement; rate varies with LIBOR and was 1.84% and 1.89125% at March 31, 2004 and December 31, 2003, respectively; collateralized by
the Companys stock in subsidiary banks. Matures on May 31, 2004.                                                                                                                                               |  | $             | 6,650  |                  | $ | 1,650 
|                                                                                                                                                                                                                                                                                                                                                                                                                 |  |              
|FHLB open ended notes payable; rate varies daily based on the FHLB Daily Rate Credit interest price and was 1.25% and 1.15% at March 31, 2004 and December 31, 2003, respectively; collateralized
by FHLB stock and certain first real estate mortgages.                                                                                                                                                         |  |               | 50,950 |                  |   | 24,500
|                                                                                                                                                                                                                                                                                                                                                                                                                 |  |              
|FHLB borrowings due at various maturities ranging from July 30, 2004 through December 4, 2004 at March 31, 2004; at December 31, 2003, maturities ranged from February 2, 2004 to December 4,
2004; bearing interest at fixed rates ranging from 1.79% to 6.44% and 1.79% to 5.715% at March 31, 2004 and December 31, 2003, respectively; collateralized by FHLB stock and certain first real estate mortgages. |  |               | 10,143 |                  |   | 15,000
|                                                                                                                                                                                                                                                                                                                                                                                                                 |  |               |        |                  |   |       
|Total short-term borrowings                                                                                                                                                                                                                                                                                                                                                                                      |  | $             | 67,743 |                  | $ | 41,150
|                                                                                                                                                                                                                                                                                                                                                                                                                 |  |               |        |                  |   |       



Alabama Nationals long-term debt
at March 31, 2004 and December 31, 2003 is summarized as follows:



LONG-TERM DEBT

(Amounts in thousands)



|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |               |         |                  |   |        
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | ---------------- | - | -------
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  | March 31,2004 |         | December 31,2003
|FHLB borrowings due at various maturities ranging from November 10, 2005 through November 7, 2012 at March 31, 2004; maturities ranged from November 10, 2005 to October 23, 2012 at December 31,
2003; bearing interest at fixed rates ranging from 1.09% to 6.00% at March 31, 2004 and December 31, 2003; convertible to a variable rate at the option of the FHLB at dates ranging from April 7, 2004 to November 7, 2007; collateralized by FHLB
stock, certain first real estate mortgages. |  | $             | 303,346 |                  | $ | 258,000
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |              
|FHLB borrowing due September 12, 2006; rate varies quarterly with LIBOR and was 0.46% and 0.52% at March 31, 2004 and December 31, 2003, respectively; on September 12, 2004 the advance will
convert to a fixed rate of 2.54%; convertible at the option of the FHLB on September 12, 2004 to a variable rate advance; collateralized by FHLB stock and certain first real estate mortgages.                                                                                                     |  |               | 28,000  |                  |   | 28,000 
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |              
|Junior subordinated debentures payable to unconsolidated trusts due at dates ranging from December 18, 2031 to September 26, 2033; rates vary with LIBOR and ranged from 4.15% to 4.71% and
4.2125% to 4.77% at March 31, 2004 and December 31, 2003, respectively.                                                                                                                                                                                                                               |  |               | 53,610  |                  |   | 46,393 
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |              
|Capital leases payable                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |  |               | 28      |                  |   | 34     
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |               |         |                  |   |        
|Total long-term debt                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |  | $             | 384,984 |                  | $ | 332,427
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  |               |         |                  |   |        



On April 7ththe FHLB did not exercise their option to convert a $10.0 million advance but on May 5ththe FHLB did notify Alabama National that a $30.0 million advance would convert to a floating rate advance. Alabama National will have the option to
repay the advance or select a different type of advance at each quarterly interest payment date.



16



---

##### Table of Contents

Asset Quality



Nonperforming loans are comprised of loans past due 90 days or more and still accruing interest, loans accounted for on a nonaccrual basis and loans in which the terms
have been restructured to provide a reduction or deferral of interest or principal because of a deterioration in the financial position of the borrower. At March 31, 2004, Alabama National had no loans past due 90 days or more and still accruing
interest. Accrual of interest is discontinued on a loan when management believes, after considering economic and business conditions and collection efforts that the borrowers financial condition is such that the collection of interest is
doubtful. It is Alabama Nationals policy to place a delinquent loan on nonaccrual status when it becomes 90 days or more past due. When a loan is placed on nonaccrual status, all interest that is accrued on the loan is reversed and deducted
from earnings as a reduction of reported interest. No additional interest is accrued on the loan balance until the collection of both principal and interest becomes reasonably certain. When a problem loan is finally resolved, there may ultimately be
an actual writedown or charge-off of the principal balance of the loan which would necessitate additional charges to the allowance for loan and lease losses.



At March 31, 2004, nonperforming assets totaled $9.6 million, compared to $10.5 million at year-end 2003. Nonperforming assets as a percentage of period-end loans plus
other real estate were 0.31% at March 31, 2004, compared to 0.40% at December 31, 2003. The decrease in nonperforming assets is primarily attributable to a $1.2 million reduction in nonaccrual loans, $1.0 million of which was charged off. The
following table presents Alabama Nationals nonperforming assets for the dates indicated.



NONPERFORMING ASSETS

(Amounts in thousands, except percentages)



|                                                                      |  |               |        |   |                  |   |        |  
|--------------------------------------------------------------------- |  | ------------- | ------ | - | ---------------- | - | ------ | -
|                                                                      |  | March 31,2004 |        |   | December 31,2003 |  
|Nonaccrual loans                                                      |  | $             | 8,578  |   |                  | $ | 9,817  |  
|Restructured loans                                                    |  |               |       |   |                  |   |       |  
|Loans past due 90 days or more and still accruing                     |  |               |       |   |                  |   |       |  
|                                                                      |  |               |        |   |                  |   |        |  
|Total nonperforming loans                                             |  |               | 8,578  |   |                  |   | 9,817  |  
|                                                                      |  |              
|Other real estate owned                                               |  |               | 1,008  |   |                  |   | 699    |  
|                                                                      |  |               |        |   |                  |   |        |  
|Total nonperforming assets                                            |  | $             | 9,586  |   |                  | $ | 10,516 |  
|                                                                      |  |               |        |   |                  |   |        |  
|                                                                      |  |              
|Allowance for loan and lease losses to period-end loans               |  |               | 1.35   | % |                  |   | 1.37   | %
|                                                                      |  |              
|Allowance for loan and lease losses to period-end nonperforming loans |  |               | 494.19 |   |                  |   | 372.44 |  
|                                                                      |  |              
|Allowance for loan losses to period-end nonperforming assets          |  |               | 442.23 |   |                  |   | 347.68 |  
|                                                                      |  |              
|Net charge-offs to average loans                                      |  |               | 0.13   |   |                  |   | 0.12   |  
|                                                                      |  |              
|Nonperforming assets to period-end loans and other real estate owned  |  |               | 0.31   |   |                  |   | 0.40   |  
|                                                                      |  |              
|Nonperforming loans to period-end loans                               |  |               | 0.27   |   |                  |   | 0.37   |  



Net loan charge-offs (loan charge-offs
less recoveries) for the 2004 three months totaled $939,000 or 0.13% (annualized) of average loans and leases for the period. The allowance for loan and lease losses as a percentage of total loans and leases, net of unearned income, was 1.35% at
March 31, 2004, compared to 1.37% at December 31, 2003. The following table analyzes activity in the allowance for loan and lease losses for the periods indicated.



ANALYSIS OF THE ALLOWANCE FOR LOAN AND LEASE LOSSES

(Amounts in thousands)



|                                                           |  |                             |        |      |   |       
|---------------------------------------------------------- |  | --------------------------- | ------ | ---- | - | ------
|                                                           |  | Three Months EndedMarch 31,
|                                                           |  | 2004                        |        | 2003
|Allowance for loan and lease losses at beginning of period |  | $                           | 36,562 |      | $ | 32,704
|Charge-offs:                                               |  |                             |        |      |   |       
|Commercial, financial and agricultural                     |  |                             | 1,089  |      |   | 396   
|Real estatemortgage                                       |  |                             | 61     |      |   | 704   
|Consumer                                                   |  |                             | 179    |      |   | 304   
|                                                           |  |                             |        |      |   |       
|Total charge-offs                                          |  |                             | 1,329  |      |   | 1,404 
|                                                           |  |                             |        |      |   |       
|Recoveries:                                                |  |                             |        |      |   |       
|Commercial, financial and agricultural                     |  |                             | 80     |      |   | 104   
|Real estatemortgage                                       |  |                             | 49     |      |   | 97    
|Consumer                                                   |  |                             | 261    |      |   | 655   
|                                                           |  |                             |        |      |   |       
|Total recoveries                                           |  |                             | 390    |      |   | 856   
|                                                           |  |                             |        |      |   |       
|Net charge-offs                                            |  |                             | 939    |      |   | 548   
|Provision for loan and lease losses                        |  |                             | 1,228  |      |   | 1,091 
|Additions to allowance through acquisitions                |  |                             | 5,541  |      |   |      
|                                                           |  |                             |        |      |   |       
|Allowance for loan and lease losses at end of period       |  | $                           | 42,392 |      | $ | 33,247
|                                                           |  |                             |        |      |   |       



The loan and lease portfolio is
periodically reviewed to evaluate the outstanding loans and to measure both the performance of the portfolio and the adequacy of the allowance for loan and lease losses. This analysis includes a review of delinquency trends, actual losses and
internal credit ratings. Based on this analysis, management considers the allowance for loan and lease losses at March 31, 2004, to be adequate to cover probable loan and lease losses in the portfolio as of that date. However, because of the
inherent uncertainty of assumptions made during the evaluation process, there can be no assurance that loan and lease losses in future periods will not exceed the allowance for loan and lease losses or that additional allocations to the allowance
will not be required.



Interest Rate Sensitivity



Alabama National monitors and manages the pricing and maturity of its assets and liabilities
in order to diminish the potential adverse impact that changes in interest rates could have on net interest income. The principal monitoring technique employed by Alabama National is simulation analysis, which technique is augmented by
gap analysis.



In simulation analysis, Alabama National reviews
each individual asset and liability category and its projected behavior in various different interest rate environments. These projected behaviors are based upon managements past experiences and upon current competitive environments, including
the various environments in the different markets in which Alabama National competes. Using this projected behavior and differing rate scenarios as inputs, the simulation analysis generates as output a projection of net interest income. Alabama
National also periodically verifies the validity of this approach by comparing actual results with those that were projected in previous models. See Market Risk.



17



---

##### Table of Contents

Another technique used by Alabama National in interest rate management is the measurement of the interest sensitivity
gap, which is the positive or negative dollar difference between assets and liabilities that are subject to interest rate repricing within a given period of time. Interest rate sensitivity can be managed by repricing assets and
liabilities, selling securities available for sale, replacing an asset or liability at maturity or by adjusting the interest rate during the life of an asset or liability.



Alabama National evaluates interest sensitivity risk and then formulates guidelines regarding asset generation and repricing, and sources
and prices of off-balance sheet commitments in order to decrease interest sensitivity risk. Alabama National uses computer simulations to measure the net income effect of various interest rate scenarios. The modeling reflects interest rate changes
and the related impact on net income over specified periods of time.



The
following table illustrates Alabama Nationals interest rate sensitivity at March 31, 2004, assuming relevant assets and liabilities are collected and paid, respectively, based upon historical experience rather than their stated maturities.



INTEREST SENSITIVITY ANALYSIS

(Amounts in thousands, except ratios)



|                                                |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|----------------------------------------------- |  | ---------------------- | --------- | - | ------------------------------ | - | ------- | -------------------- |  | - | ----------------------- | - |  | ----- | -------- | - |  | - | ---------
|                                                |  | March 31, 2004        
|                                                |  | ZeroThroughThreeMonths |           |   | After ThreeThroughTwelveMonths |   |         | OneThroughThreeYears |  |   | Greater ThanThree Years |   |  | Total
|Assets:                                         |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Earning assets:                                 |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Loans (1)                                       |  | $                      | 1,918,064 |   |                                | $ | 443,251 |                      |  | $ | 462,471                 |   |  | $     | 331,930  |   |  | $ | 3,155,716
|Securities (2)                                  |  |                        | 315,858   |   |                                |   | 242,325 |                      |  |   | 395,797                 |   |  |       | 165,930  |   |  |   | 1,119,910
|Trading securities                              |  |                        |          |   |                                |   |        |                      |  |   |                        |   |  |       |         |   |  |   |         
|Interest-bearing deposits in other banks        |  |                        | 32,844    |   |                                |   |        |                      |  |   |                        |   |  |       |         |   |  |   | 32,844   
|Funds sold                                      |  |                        | 40,619    |   |                                |   |        |                      |  |   |                        |   |  |       |         |   |  |   | 40,619   
|                                                |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Total interest-earning assets                   |  | $                      | 2,307,385 |   |                                | $ | 685,576 |                      |  | $ | 858,268                 |   |  | $     | 497,860  |   |  | $ | 4,349,089
|                                                |  |                        |           |   |                               
|Liabilities:                                    |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Interest-bearing liabilities:                   |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Interest-bearing deposits:                      |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Demand deposits                                 |  | $                      | 427,157   |   |                                | $ |        |                      |  | $ |                        |   |  | $     | 286,753  |   |  | $ | 713,910  
|Savings and money market deposits               |  |                        | 372,810   |   |                                |   |        |                      |  |   |                        |   |  |       | 357,584  |   |  |   | 730,394  
|Time deposits (3)                               |  |                        | 485,060   |   |                                |   | 612,843 |                      |  |   | 237,607                 |   |  |       | 115,527  |   |  |   | 1,451,037
|Funds purchased                                 |  |                        | 431,555   |   |                                |   |        |                      |  |   |                        |   |  |       |         |   |  |   | 431,555  
|Short-term borrowings (4)                       |  |                        | 68,373    |   |                                |   |        |                      |  |   |                        |   |  |       |         |   |  |   | 68,373   
|Long-term debt                                  |  |                        | 250,638   |   |                                |   | 68,000  |                      |  |   | 27,000                  |   |  |       | 39,346   |   |  |   | 384,984  
|                                                |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Total interest-bearing liabilities              |  | $                      | 2,035,593 |   |                                | $ | 680,843 |                      |  | $ | 264,607                 |   |  | $     | 799,210  |   |  | $ | 3,780,253
|                                                |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Period gap                                      |  | $                      | 271,792   |   |                                | $ | 4,733   |                      |  | $ | 593,661                 |   |  | $     | (301,350 | ) |  |   |          
|                                                |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Cumulative gap                                  |  | $                      | 271,792   |   |                                | $ | 276,525 |                      |  | $ | 870,186                 |   |  | $     | 568,836  |   |  | $ | 568,836  
|                                                |  |                        |           |   |                                |   |         |                      |  |   |                         |   |  |       |          |   |  |   |          
|Ratio of cumulative gap to total earning assets |  |                        | 6.25      | % |                                |   | 6.36    | %                    |  |   | 20.01                   | % |  |       | 13.08    | % |  |   |          

---

|(1) | Excludes nonaccrual loans of $8.6 million.
|--- | ------------------------------------------

|(2) | Excludes available for sale equity securities of $21.7 million.
|--- | ---------------------------------------------------------------

|(3) | Excludes matured certificates which have not been redeemed by the customer and on which no interest is accruing.
|--- | ----------------------------------------------------------------------------------------------------------------

|(4) | Includes treasury, tax and loan account of $0.6 million.
|--- | --------------------------------------------------------



Alabama National generally benefits from increasing market rates of interest when it has an asset-sensitive gap and generally benefits from decreasing market rates of
interest when it is liability sensitive. As shown in the table above, Alabama National is asset sensitive through three years. It is only in the greater than three years period that Alabama National is liability sensitive, although it remains asset
sensitive on a cumulative basis throughout all periods. The analysis presents only a static view of the timing and repricing opportunities, without taking into consideration that changes in interest rates do not affect all assets and liabilities
equally. For example, rates paid on a substantial portion of core deposits may change contractually within a relatively short time frame, but those are viewed by management as significantly less interest sensitive than market-based rates such as
those paid on non-core deposits. For this and other reasons, management relies more upon the simulation analysis (as noted above) in managing interest rate risk. Net interest income may be impacted by other significant factors in a given interest
rate environment, including changes in the volume and mix of earning assets and interest-bearing liabilities.



Market Risk



Alabama
Nationals earnings are dependent, to a large degree, on its net interest income which is the difference between interest income earned on all earning assets, primarily loans and securities, and interest paid on all interest bearing
liabilities, primarily deposits. Market risk is the risk of loss from adverse changes in market prices and rates. Alabama Nationals market risk arises primarily from inherent interest rate risk in its lending, investing and deposit gathering
activities. Alabama National seeks to reduce its exposure to market risk through actively monitoring and managing its interest rate risk. Management relies upon static gap analysis to determine the degree of mismatch in the maturity and
repricing distribution of interest earning assets and interest bearing liabilities which quantifies, to a large extent, the degree of market risk inherent in Alabama Nationals balance sheet. Gap analysis is further augmented by simulation
analysis to evaluate the impact of varying levels of prevailing interest rates and the sensitivity of specific earning assets and interest bearing liabilities to changes in those prevailing rates. Simulation analysis consists of evaluating the
impact on net interest income given changes from 200 basis points below (adjusted in the current period due to historically low interest rates) to 200 basis points above the current prevailing rates. Management makes certain assumptions as to the
effect varying levels of interest rates have on certain earning assets and interest bearing liabilities, which assumptions consider both historical experience and consensus estimates of outside sources.



With respect to the primary earning assets, loans and securities, certain features of
individual types of loans and specific securities introduce uncertainty as to their expected performance at varying levels of interest rates. In some cases, prepayment options exist whereby the borrower may elect to repay the obligation at any time.
These prepayment options make anticipating the performance of those instruments difficult given changes in prevailing rates. At March 31, 2004, mortgage backed securities with a carrying value of $752.0 million, or 15.2% of total assets and
essentially every loan and lease, net of unearned income, (totaling $3.09 billion, or 62.6% of total assets), carried such prepayment options. Management believes that assumptions used in its simulation analysis about the performance of financial
instruments with such prepayment options are appropriate. However, the actual performance of these financial instruments may



18



---

##### Table of Contents

differ from managements estimates due to several factors, including the diversity and financial sophistication of
the customer base, the general level of prevailing interest rates and the relationship to their historical levels, and general economic conditions. The difference between those assumptions and actual results, if significant, could cause the actual
results to differ from those indicated by the simulation analysis.



Deposits
totaled $3.46 billion, or 70.0%, of total assets at March 31, 2004. Since deposits are the primary funding source for earning assets, the associated market risk is considered by management in its simulation analysis. Generally, it is anticipated
that deposits will be sufficient to support funding requirements. However, the rates paid for deposits at varying levels of prevailing interest rates have a significant impact on net interest income and therefore, must be quantified by Alabama
National in its simulation analysis. Specifically, Alabama Nationals spread, the difference between the rates earned on earning assets and rates paid on interest bearing liabilities, is generally higher when prevailing rates are higher. As
prevailing rates reduce, the spread tends to compress, with severe compression at very low prevailing interest rates. This characteristic is called spread compression and adversely affects net interest income in the simulation analysis
when anticipated prevailing rates are reduced from current rates. Management relies upon historical experience to estimate the degree of spread compression in its simulation analysis. Management believes that such estimates of possible spread
compression are reasonable. However, if the degree of spread compression varies from that expected, the actual results could differ from those indicated by the simulation analysis.



The following tables illustrate the results of simulation analysis used by Alabama National to determine the extent to which market risk
would affect net interest margin for the next twelve months if prevailing interest rates increased or decreased the specified amounts from current rates. Due to the current low interest rate environment, Alabama National has elected to model
interest rate decreases of 25 and 50 basis points. (This would equate to federal funds rates of 0.75% and 0.50%, respectively.) The current rates paid on interest-bearing accounts cannot decrease below zero, yet rates earned on loans can experience
a decrease in the falling rate scenarios, and the interest rate spread would therefore compress. As noted above, however, management does not anticipate having the ability to reduce liability costs as successfully if it were to experience a rate cut
of a greater magnitude. As also noted above, this model uses estimates and assumptions in both balance sheet growth and asset and liability account rate reactions to changes in prevailing interest rates. Because of the inherent use of these
estimates and assumptions in the simulation model used to derive this market risk information, the actual results of the future impact of market risk on Alabama Nationals net interest margin may differ from that found in the tables.



MARKET RISK



(Amounts in thousands)



|                                        |                            |                      |                           |  |                         |                            |  |                           |         |  |       |  
|--------------------------------------- | -------------------------- | -------------------- | ------------------------- |  | ----------------------- | -------------------------- |  | ------------------------- | ------- |  | ----- | -
|Change in Prevailing Interest Rates (1) |                            | As of March 31, 2004 |                           |  | As of December 31, 2003 |                           
|                                        | Net Interest Income Amount |                      | Change from Income Amount |  |                         | Net Interest Income Amount |  | Change from Income Amount |        
|+200 basis points                       |                            | $                    | 179,309                   |  | 5.35                    | %                          |  | $                         | 150,671 |  | 8.72  | %
|                                        |                            |                      |                           | 
|+100 basis points                       |                            |                      | 174,377                   |  | 2.46                    |                            |  |                           | 144,794 |  | 4.48  |  
|                                        |                            |                      |                           | 
|0 basis points                          |                            |                      | 170,197                   |  |                        |                            |  |                           | 138,592 |  |      |  
|                                        |                            |                      |                           | 
|-25 basis points                        |                            |                      | 169,846                   |  | (0.21                   | )                          |  |                           | 137,755 |  | (0.60 | )
|                                        |                            |                      |                           | 
|-50 basis points                        |                            |                      | 169,656                   |  | (0.32                   | )                          |  |                           | 136,300 |  | (1.65 | )

---

|(1) | Assumes an immediate rate change of this magnitude.
|--- | ---------------------------------------------------



Alabama Nationals level of asset sensitivity as indicated in this simulation model has decreased slightly from levels reported at December 31, 2003. This slight
decrease in asset sensitivity was largely caused by the merger with Indian River, which has a lower loan to deposit ratio and a higher proportion of its earning assets in securities. Because a majority of these securities are fixed rate, they reduce
the asset sensitivity as their coupon rates do not fluctuate in a changing rate environment.



Liquidity and Capital Adequacy



Alabama Nationals net loan and lease to deposit ratio was 90.6% at March 31, 2004, compared to 96.6% at year-end 2003. This ratio reduced from December 31, 2003 levels in part due to the Indian River acquisition, which has a lower
loan to deposit ratio than the company as a whole. Alabama Nationals liquid assets as a percentage of total deposits was 6.6% at March 31, 2004, compared to 5.4% at year-end 2003. At March 31, 2004, Alabama National had unused federal funds
lines of approximately $194.6 million, unused lines at the Federal Home Loan Bank of $869.6 million and an unused credit line with a third party bank of $23.3 million. Alabama National also has access to approximately $59.7 million via a credit
facility with the Federal Reserve Bank of Atlanta. At March 31, 2004 and year-end 2003 there were no outstanding borrowings under this credit facility. Management analyzes the level of off-balance sheet assets such as unfunded loan commitments and
outstanding letters of credit as they relate to the levels of cash, cash equivalents, liquid investments, and available funds lines in an attempt to minimize the possibility that a potential liquidity shortfall will exist. Based on this analysis,
management believes that Alabama National has adequate liquidity to meet short-term operating requirements. However, no assurances can be given in this regard.



19



---

##### Table of Contents

Alabama Nationals stockholders equity increased by $147.0 from December 31, 2003, to $426.6 million at March
31, 2004. This increase was attributable to the following components (in thousands):



|                                                                                          |  |   |         |  
|----------------------------------------------------------------------------------------- |  | - | ------- | -
|Net income                                                                                |  | $ | 11,307  |  
|Dividends                                                                                 |  |   | (4,800  | )
|Issuance of stock for option exercises and other stock based compensation                 |  |   | 611     |  
|Issuance of stock in purchase business combinations                                       |  |   | 134,430 |  
|Additional paid in capital related to stock based compensation                            |  |   | 544     |  
|Change in unrealized gain or loss on securities available for sale, net of deferred taxes |  |   | 4,906   |  
|                                                                                          |  |   |         |  
|Net increase                                                                              |  | $ | 146,998 |  
|                                                                                          |  |   |         |  



A strong capital position is vital to
the continued profitability of Alabama National because it promotes depositor and investor confidence and provides a solid foundation for future growth of the organization. The capital of Alabama National and its subsidiary banks (the
Banks) exceeded all prescribed regulatory capital guidelines at March 31, 2004. Under the capital guidelines of their regulators, Alabama National and the Banks are currently required to maintain a minimum risk-based total capital ratio
of 8%, with at least 4% being Tier 1 capital. Tier 1 capital consists of common stockholders equity, qualifying perpetual preferred stock, and minority interests in equity accounts of consolidated subsidiaries, less goodwill. In addition,
Alabama National and the Banks must maintain a minimum Tier 1 leverage ratio (Tier 1 capital to total assets) of at least 3%, but this minimum ratio is increased by 100 to 200 basis points for other than the highest rated institutions. The following
table sets forth the risk-based and leverage ratios of Alabama National and each subsidiary bank at March 31, 2004:



|                                        |  |                  |   |  |                 |   |  |                |  
|--------------------------------------- |  | ---------------- | - |  | --------------- | - |  | -------------- | -
|                                        |  | Tier 1 RiskBased |   |  | Total RiskBased |   |  | Tier 1Leverage |  
|Alabama National BanCorporation         |  | 9.52             | % |  | 10.72           | % |  | 8.17           | %
|                                        |  |                  |  
|National Bank of Commerce of Birmingham |  | 9.41             |   |  | 10.50           |   |  | 7.20           |  
|Alabama Exchange Bank                   |  | 14.57            |   |  | 15.82           |   |  | 7.33           |  
|Bank of Dadeville                       |  | 12.71            |   |  | 13.96           |   |  | 7.17           |  
|Citizens & Peoples Bank, N.A.           |  | 9.50             |   |  | 10.76           |   |  | 7.20           |  
|Community Bank of Naples, N.A.          |  | 9.67             |   |  | 10.92           |   |  | 7.93           |  
|First American Bank                     |  | 9.83             |   |  | 11.08           |   |  | 8.05           |  
|First Citizens Bank                     |  | 13.25            |   |  | 14.33           |   |  | 6.44           |  
|First Gulf Bank                         |  | 9.03             |   |  | 10.28           |   |  | 6.71           |  
|Georgia State Bank                      |  | 9.86             |   |  | 10.94           |   |  | 6.69           |  
|Public Bank                             |  | 10.55            |   |  | 11.72           |   |  | 7.58           |  
|Peoples State Bank                      |  | 10.64            |   |  | 11.90           |   |  | 7.18           |  
|Millennium Bank                         |  | 10.56            |   |  | 11.78           |   |  | 7.62           |  
|Cypress Bank                            |  | 9.52             |   |  | 10.77           |   |  | 7.16           |  
|Indian River National Bank              |  | 10.22            |   |  | 11.42           |   |  | 6.13           |  
|Required minimums                       |  | 4.00             |   |  | 8.00            |   |  | 4.00           |  



20



---

##### Table of Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk.



The information required by this item is contained in Item 2 herein under the headings Interest Rate Sensitivity and Market Risk.



Item 4. Controls and Procedures.



As of March 31,
2004, the end of the quarter covered by this report, Alabama National carried out an evaluation, under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness
of the design and operation of Alabama Nationals disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that Alabama
Nationals disclosure controls and procedures are effective in timely alerting them to material information relating to Alabama National that is required to be included in its periodic filings with the Securities and Exchange Commission.



There were no significant changes in Alabama Nationals internal controls
over financial reporting during the quarter ended March 31, 2004 that have materially affected, or are reasonably likely to materially affect, Alabama Nationals internal controls over financial reporting.



PART II. OTHER INFORMATION



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



|    |  |                      |  |                                                                                                                                                                                                         
|--- |  | -------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |  |                     
|(a) |  | Exhibits.            |  |                                                                                                                                                                                                         
|    |  |                     
|    |  |                      |  | Exhibit 3.1  Restated Certificate of Incorporation (filed as an Exhibit to Alabama Nationals Quarterly Report on Form 10-Q for the quarter ended March 31, 2003 and incorporated
herein by reference).
|    |  |                     
|    |  |                      |  | Exhibit 3.2  Amended and Restated Bylaws (filed as an Exhibit to Alabama Nationals Annual Report on Form 10-K for the year ended December 31, 2003 and incorporated herein by
reference).             
|    |  |                     
|    |  |                      |  | Exhibit 10.1  Alabama National BanCorporation Performance Share and Deferral Plan for Non-Employee Directors of Affiliate Banks.                                                                       
|    |  |                     
|    |  |                      |  | Exhibit 31.1  Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                      
|    |  |                     
|    |  |                      |  | Exhibit 31.2  Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                      
|    |  |                     
|    |  |                      |  | Exhibit 32.1  Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                  
|    | 
|(b) |  | Reports on Form 8-K.
|    |  |                     
|    |  |                      |  | Form 8-K to report 2003 Fourth Quarter Earnings, furnished on January 21, 2004.                                                                                                                         
|    |  |                     
|    |  |                      |  | Form 8-K to report the acquisition of Indian River Banking Company, filed on March 5, 2004.                                                                                                             



21



---

##### Table of Contents

SIGNATURES



Pursuant to the requirements of the
Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|                   |  |                                                                                  
|------------------ |  | ---------------------------------------------------------------------------------
|                   |  | ALABAMA NATIONAL BANCORPORATION                                                  
|                   | 
|Date: May 10, 2004 |  | /s/ John H. Holcomb, III                                                         
|                   |  | John H. Holcomb, III, its Chairman and Chief
Executive Officer                   
|                   | 
|Date: May 10, 2004 |  | /s/ William E. Matthews, V.                                                      
|                   |  | William E. Matthews, V., its Executive Vice President
and Chief Financial Officer





22