MAIN STREET TRUST INC
10-Q, 2000-08-09
COMMERCIAL BANKS, NEC
Previous: FIRST OTTAWA BANCSHARES INC, 10-Q, EX-27, 2000-08-09
Next: MAIN STREET TRUST INC, 10-Q, EX-27, 2000-08-09





                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                                    FORM 10-Q

                QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE

                         SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended June 30, 2000

                         Commission File Number: 0-30031

                             MAIN STREET TRUST, INC.
                          ----------------------------
             (Exact name of Registrant as specified in its charter)


   Illinois                                               37-1338484
----------------                                        -------------
(State or other jurisdiction                   (I.R.S. Employer Identification
of incorporation or organization)                        Number)


                 100 West University, Champaign, Illinois 61820
                 ----------------------------------------------
               (Address of principal executive offices) (Zip Code)

                                 (217) 351-6500
                                 ---------------
              (Registrant's telephone number, including area code)


Indicate by "X" 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 the number of shares outstanding of the registrant's common stock, as
of August 4, 2000:
         Main Street Trust, Inc. Common Stock            10,036,744

<PAGE>


3

                                Table of Contents

                                                                          PAGE

PART I.  FINANCIAL INFORMATION

         Item 1.  Financial Statements                                       3

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

         Item 3.  Quantitative and Qualitative Disclosures
                     About Market Risk                                      31


PART II.  OTHER INFORMATION

         Item 1.  Legal Proceedings                                         32

         Item 2.  Changes in Securities                                     32

         Item 3.  Defaults Upon Senior Securities                           32

         Item 4.  Submission of Matters to a Vote of Security Holders       32

         Item 5.  Other Information                                         32

         Item 6.  Exhibits and Reports on Form 8-K                          33

SIGNATURES                                                                  34




                                       2
<PAGE>

PART I.  FINANCIAL INFORMATION

Item 1.     Financial Statements

                    MAIN STREET TRUST, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                       June 30, 2000 and December 31, 1999
                   (Unaudited in thousands, except share data)
<TABLE>
<CAPTION>
                                                                                                   June 30,         December 31,
                                                                                                     2000              1999
                                                                                                 ---------------     -----------
<S>                                                                                              <C>                 <C>
ASSETS
Cash and due from banks                                                                          $     53,651        $     48,328
Federal funds sold and interest earning deposits                                                          663              39,022
Investments in debt and equity securities:
  Available-for-sale, at fair value                                                                   211,000             206,844
  Held-to-maturity, at cost (fair value of $85,583 and
         $87,780 at June 30, 2000 and December 31, 1999, respectively)                                 87,721              89,935
  Non-marketable equity securities                                                                      3,816               3,261
Loans, net of allowance  for loan losses of $9,031 and $8,682 at June 30, 2000
         and December 31, 1999, respectively                                                          623,644             601,888
Mortgage loans held for sale                                                                              833               1,393
Premises and equipment                                                                                 21,832              22,505
Accrued interest receivable                                                                             9,247               9,182
Other assets                                                                                           13,007              13,388
                                                                                                 -------------       -------------
         Total assets                                                                            $  1,025,414        $  1,035,746
                                                                                                 =============       =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Deposits:
     Demand, non-interest bearing                                                                $     89,063        $     82,955
     Demand, interest bearing                                                                         205,693             230,394
     Savings                                                                                          132,154             143,133
     Time, $100 and over                                                                               92,751              92,382
     Other time                                                                                       248,545             246,211
                                                                                                 -------------       -------------
         Total deposits                                                                               768,206             795,075
  Federal funds purchased, repurchase agreements, and notes payable                                    82,210              79,140
  Federal Home Loan Bank advances and other borrowings                                                 42,007              32,058
  Accrued interest payable                                                                              3,917               4,019
  Other liabilities                                                                                    10,799               9,373
                                                                                                 -------------       -------------
         Total liabilities                                                                            907,139             919,665
                                                                                                 -------------       -------------

Stockholders' equity:
   Preferred stock, no par value; 2,000,000 shares authorized                                               -                   -
   Common stock, $0.01 par value; 15,000,000 shares authorized;
     10,078,894 and 10,075,021 shares issued at June 30, 2000 and
     December 31, 1999, respectively                                                                      101                 101
   Paid in capital                                                                                     35,406              35,370
   Retained earnings                                                                                   86,485              83,972
   Accumulated other comprehensive income (loss)                                                       (3,128)             (3,362)
                                                                                                 --------------      --------------
                                                                                                      118,864             116,081
   Less: treasury stock, at cost, 28,564 and 0 shares
     At June 30, 2000 and December 31, 1999 respectively                                                 (589)                  -
                                                                                                 --------------      --------------
         Total stockholders' equity                                                                   118,275             116,081
                                                                                                 --------------      --------------

         Total liabilities and stockholders' equity                                              $  1,025,414        $  1,035,746
                                                                                                 =============       =============

</TABLE>
See accompanying notes to unaudited consolidated financial statements.

                                       3
<PAGE>

                    MAIN STREET TRUST, INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                 For the Six Months Ended June 30, 2000 and 1999
                   (Unaudited, in thousands, except share data)
<TABLE>
<CAPTION>
Interest income:                                                                                       2000                1999
                                                                                                       ----                ----
<S>                                                                                              <C>                 <C>
   Loans and fees on loans                                                                       $     26,214        $     22,179
   Investments in debt and equity securities
      Taxable                                                                                           7,852               8,899
      Tax-exempt                                                                                          976                 962
   Federal funds sold and interest earning deposits                                                       862                 590
                                                                                                 -------------       ------------
         Total interest income                                                                         35,904              32,630

Interest expense:
   Demand, savings, and other time deposits                                                            11,859              11,028
   Time deposits $100 and over                                                                          2,371               2,104
   Federal funds purchased, repurchase agreements, and notes payable                                    1,980               1,510
   Federal Home Loan Bank advances and other borrowings                                                   919                 772
                                                                                                 -------------       ------------
         Total interest expense                                                                        17,129              15,414
                                                                                                 -------------       ------------

         Net interest income                                                                           18,775              17,216
Provision for loan losses                                                                                 267                 282
                                                                                                 -------------       ------------
         Net interest income after provision for loan losses                                           18,508              16,934

Non-interest income:
   Remittance processing                                                                                3,535               4,073
   Trust and brokerage fees                                                                             2,782               2,430
   Service charges on deposit accounts                                                                    825                 769
   Securities transactions, net                                                                           (14)                 43
   Gain on sales of mortgage loans, net                                                                    59                 366
   Other                                                                                                1,196               1,368
                                                                                                 -------------       ------------
         Total non-interest income                                                                      8,383               9,049

Non-interest expenses:
   Salaries and employee benefits                                                                       9,769               9,099
   Merger related professional fees                                                                     2,452                   0
   Occupancy                                                                                            1,117               1,184
   Equipment                                                                                            1,477               1,565
   Data processing                                                                                        775                 675
   Office supplies                                                                                        590                 556
   Service charges from correspondent banks                                                               575                 712
   Other                                                                                                1,986               2,189
                                                                                                 -------------       -------------
         Total non-interest expenses                                                                   18,741              15,980

         Income before income taxes                                                                     8,150              10,003
Income taxes                                                                                            3,239               3,119
                                                                                                 -------------       -------------
         Net income                                                                              $      4,911        $      6,884
                                                                                                 =============       =============

Per share data:
   Basic earnings per share                                                                      $       0.49       $        0.68
   Weighted average shares of common stock outstanding                                             10,070,726          10,101,573

   Diluted earnings per share                                                                    $       0.48       $        0.67
   Weighted average shares of common stock and dilutive potential
    common shares outstanding                                                                      10,282,892          10,329,908
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                       4
<PAGE>

                    MAIN STREET TRUST, INC. AND SUBSIDIARIES
                 Consolidated Statements of Comprehensive Income
                 For the Six Months Ended June 30, 2000 and 1999
                   (Unaudited, in thousands, except share data)
<TABLE>
<CAPTION>

                                                                                                          2000                1999
                                                                                                          ----                ----
<S>                                                                                              <C>                 <C>
Net Income                                                                                       $       4,911       $       6,884
Other comprehensive income:
   Unrealized gains (losses) on securities:
         Unrealized holding gains (losses) arising during period, net of tax of
                $116 and ($1,710), for June 30, 2000 and 1999, respectively                                225              (3,321)
         Less:  reclassification adjustment for gains (losses) included in net income, net of
                 tax of ($5) and $14 for June 30, 2000 and 1999, respectively                                9                 (28)
                                                                                                 -------------       --------------
         Other comprehensive income (loss), net of tax                                                     234              (3,349)
                                                                                                 -------------       --------------
         Comprehensive Income                                                                    $       5,145       $       3,535
                                                                                                 ==============      ==============
</TABLE>

See accompanying notes to unaudited consolidated financial statements.



                                       5
<PAGE>

                    MAIN STREET TRUST, INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                For the Three Months Ended June 30, 2000 and 1999
                   (Unaudited, in thousands, except share data)
<TABLE>
<CAPTION>


Interest income:                                                                                        2000                1999
                                                                                                        ----                ----
<S>                                                                                              <C>                 <C>
   Loans and fees on loans                                                                       $     13,323        $     11,412
   Investments in debt and equity securities
      Taxable                                                                                           3,891               4,430
      Tax-exempt                                                                                          502                 483
   Federal funds sold and interest earning deposits                                                       314                 189
                                                                                                 -------------       ------------
         Total interest income                                                                         18,030              16,514

Interest expense:
   Demand, savings, and other time deposits                                                             5,998               5,501
   Time deposits $100 and over                                                                          1,156               1,082
   Federal funds purchased, repurchase agreements, and notes payable                                      975                 845
   Federal Home Loan Bank advances and other borrowings                                                   460                 388
                                                                                                 -------------       ------------
         Total interest expense                                                                         8,589               7,816
                                                                                                 -------------       ------------

         Net interest income                                                                            9,441               8,698
Provision for loan losses                                                                                 131                 131
                                                                                                 -------------       ------------
         Net interest income after provision for loan losses                                            9,310               8,567

Non-interest income:
   Remittance processing                                                                                1,660               2,032
   Trust and brokerage fees                                                                             1,409               1,261
   Service charges on deposit accounts                                                                    432                 401
   Securities transactions, net                                                                           (16)                 32
   Gain on sales of mortgage loans, net                                                                    25                 108
   Other                                                                                                  554                 761
                                                                                                 -------------       ------------
         Total non-interest income                                                                      4,064               4,595

Non-interest expenses:
   Salaries and employee benefits                                                                       4,639               4,411
   Occupancy                                                                                              556                 588
   Equipment                                                                                              734                 796
   Data processing                                                                                        390                 386
   Office supplies                                                                                        298                 288
   Service charges from correspondent banks                                                               276                 421
   Other                                                                                                  750               1,209
                                                                                                 -------------       -------------
         Total non-interest expenses                                                                    7,643               8,099

         Income before income taxes                                                                     5,731               5,063
Income taxes                                                                                            1,814               1,587
                                                                                                 -------------       -------------
         Net income                                                                              $      3,917        $      3,476
                                                                                                 =============       =============

Per share data:
   Basic earnings per share                                                                      $       0.39       $        0.34
   Weighted average shares of common stock outstanding                                             10,067,003          10,087,381

   Diluted earnings per share                                                                    $       0.38       $        0.34
   Weighted average shares of common stock and dilutive potential
    common shares outstanding                                                                      10,276,231          10,315,417

</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                       6
<PAGE>

                    MAIN STREET TRUST, INC. AND SUBSIDIARIES
                 Consolidated Statements of Comprehensive Income
                For the Three Months Ended June 30, 2000 and 1999
                   (Unaudited, in thousands, except share data)

<TABLE>
<CAPTION>
                                                                                                          2000                1999
                                                                                                          ----                ----
<S>                                                                                              <C>                 <C>
Net Income                                                                                       $       3,917       $       3,476
Other comprehensive income:
   Unrealized gains (losses) on securities:
         Unrealized holding gains (losses) arising during period, net of tax of
                $178 and ($1,195), for June 30, 2000 and 1999, respectively                                344              (2,322)
         Less:  reclassification adjustment for gains (losses) included in net income, net of
                 tax of ($6) and $10, for June 30, 2000 and 1999, respectively                              10                 (21)
                                                                                                 -------------       --------------
         Other comprehensive income (loss), net of tax                                                     354              (2,343)
                                                                                                 -------------       --------------
         Comprehensive Income                                                                    $       4,271       $       1,133
                                                                                                 ==============      ==============
</TABLE>

See accompanying notes to unaudited consolidated financial statements.



                                        7
<PAGE>


                    MAIN STREET TRUST, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                For the Six Months Ending June 30, 2000 and 1999
                           (Unaudited, in thousands)
<TABLE>
<CAPTION>

                                                                                                        2000                  1999
                                                                                                        ----                  ----
<S>                                                                                              <C>                 <C>
Cash flows from operating activities:
   Net income                                                                                    $       4,911       $       6,884
   Adjustments to reconcile net income to net cash
     provided by operating activities:
      Depreciation and amortization                                                                      1,409               1,294
      Amortization of bond premiums, net                                                                   156                 480
      Provision for loan losses                                                                            267                 282
      Securities transactions, net                                                                          14                 (43)
      Gain on sales of mortgage loans, net                                                                 (59)               (366)
      Other, net                                                                                           554                (207)
      Proceeds from sales of mortgage loans originated for sale                                          8,036              42,960
      Mortgage loans originated for sale                                                                (7,417)            (31,313)
                                                                                                 --------------      --------------
                           Net cash provided by operating activities                                     7,871              19,971
                                                                                                 --------------      -------------


Cash flows from investing activities:

      Net increase in loans                                                                            (22,108)            (47,001)
      Proceeds from maturities and calls of investments in debt securities:
        Held-to-maturity                                                                                 2,162              14,513
        Available-for-sale                                                                              16,184              66,119
      Proceeds from sales of investments:
        Available-for-sale                                                                               3,001               7,999
      Purchases of investments in debt and equity securities:
        Held-to-maturity                                                                                (1,964)            (21,608)
        Available-for-sale                                                                             (24,774)            (60,975)
        Non-marketable                                                                                    (555)                (41)
      Principal paydowns from mortgage-backed securities:

        Held-to-maturity                                                                                 1,985               1,731
        Available-for-sale                                                                               1,650               2,568
      Purchases of premises and equipment                                                                 (723)             (1,400)
                                                                                                 --------------      --------------
                           Net cash used in investing activities                                       (25,142)            (38,095)
                                                                                                 --------------      --------------

Cash flows from financing activities:
      Net decrease in deposits                                                                         (26,869)                (86)
      Net increase in federal funds purchased,
                 repurchase agreements and notes payable                                                 3,070              24,162
      Net increase (decrease) in Federal Home Loan Bank advances
                and other borrowings                                                                     9,949                (819)
      Cash dividends paid                                                                               (1,367)             (1,571)
      MSTI stock transactions, net                                                                        (548)             (1,262)
                                                                                                 --------------      --------------
                           Net cash (used in) provided by financing activities                         (15,765)             20,424
                                                                                                 --------------      -------------
                           Net (decrease) increase in cash and cash equivalents                        (33,036)              2,300
Cash and cash equivalents at beginning of year                                                          87,350              68,954
                                                                                                 --------------      -------------
Cash and cash equivalents at end of period                                                       $      54,314       $      71,254
                                                                                                 ==============      =============

Supplemental  disclosures  of cash flow  information:  Cash paid during the year
      for:
        Interest                                                                                 $      17,231       $      15,696
        Income taxes                                                                                     3,245               3,328
      Real estate acquired through or in lieu of foreclosure                                                85                 410
      Dividends declared not paid                                                                        1,005                 444
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                       8
<PAGE>

                   MAIN STREET TRUST, INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

Note 1.  Basis of Presentation

         The accompanying  unaudited  consolidated financial statements for Main
Street Trust,  Inc. have been prepared in accordance  with the  instructions  to
Form 10-Q and therefore do not include all information  and footnotes  necessary
for fair  presentation of financial  position,  results of operations,  and cash
flows  in  conformity  with  generally  accepted  accounting  principles.  These
financial statements should be read in conjunction with the audited consolidated
financial statements and related notes as of and for the year ended December 31,
1999, and schedules included in BankIllinois  Financial  Corporation's Form 10-K
filed on March 22,  2000,  and in Main Street  Trust's  Form 8-K filed on May 9,
2000  with  respect  to  First  Decatur   Bancshares  Inc.,   audited  financial
statements.

         In the opinion of management,  the consolidated financial statements of
Main Street Trust,  Inc. (the  "Company") and its  subsidiaries,  as of June 30,
2000 and for the three-month and six-month periods ended June 30, 2000 and 1999,
include all  adjustments  necessary  for a fair  presentation  of the results of
those periods. All such adjustments are of a normal recurring nature.

         Results of operations for the three-month  and six-month  periods ended
June  30,  2000 are not  necessarily  indicative  of the  results  which  may be
expected for the year ended December 31, 2000.

         For purposes of the  consolidated  statements  of cash flows,  cash and
cash  equivalents  include  cash and due from  banks  and  federal  funds  sold.
Generally, federal funds are sold for one-day periods.

         Certain amounts in the 1999 consolidated financial statements have been
reclassified to conform with the 2000 presentation.  Such reclassifications have
no effect on previously reported net income.

Note 2.  Business Combination

         On  August  12,  1999,  BankIllinois  Financial  Corporation  and First
Decatur  Bancshares,  Inc.  entered into an  Agreement  and Plan of Merger which
provided for a "merger of equals"  between the two  companies,  structured  as a
merger of the two companies into the Company. The merger, which was completed on
March  23,  2000,  has  been  accounted  for  as a  pooling  of  interests  and,
accordingly,  all prior financial  statements have been restated to include both
companies.  As a result  of the  merger,  former  stockholders  of  BankIllinois
Financial Corporation and First Decatur Bancshares,  Inc. received 5,550,724 and
4,526,332 shares of Company common stock, respectively.

         The Company  operates 19 banking  centers and is the parent  company of
BankIllinois,  First  National Bank of Decatur,  First Trust Bank of Shelbyville
and FirsTech, Inc., a retail payment processing company.

Note 3.  New Accounting Rules and Regulations

         In June 1998,  Statement on  Financial  Accounting  Standards  No. 133,
"Accounting  for Derivative  Instruments  and Hedging  Activities,"  was issued,
which  originally  required the Statement to be adopted in years beginning after
June 15, 1999.  The Statement  permits early adoption as of the beginning of any
fiscal  quarter  after its issuance.  The Statement  will require the Company to
recognize all derivatives on the balance sheet at fair value.  Derivatives  that
are not hedges must be adjusted to fair value through income.  If the derivative
is a hedge,  depending on the nature of the hedge,  changes in the fair value of
derivatives will either be offset against the change in fair value of the hedged
assets, liabilities, or firm

                                        9
<PAGE>

commitments through earnings or recognized in other  comprehensive  income until
the  hedged  item is  recognized  in  earnings.  The  ineffective  portion  of a
derivative's  change in fair value will be  immediately  recognized in earnings.
Management  does not anticipate that the adoption of the new Statement will have
a significant  effect on the Company's earnings or financial  position.  In July
1999 the Statement on Financial  Accounting  Standards No. 137 was issued.  This
Statement  delayed the  implementation  of Statement  No. 133 until fiscal years
beginning  after  June 15,  2000.  In June  2000,  the  Statement  on  Financial
Accounting Standards No. 138 was issued to modify and clarify various provisions
of Statement No. 133. The Company expects to adopt Statement No. 133, as amended
by Statements No. 137 and 138, effective January 1, 2001.

Note 4.  Income per Share

         Net income per common share has been computed as follows:
<TABLE>
<CAPTION>

                                                                        Six Months Ended              Three Months Ended
                                                                            June 30,                       June 30,
                                                                    2000              1999             2000          1999
                                                                    ----              ----             ----          ----
<S>                                                            <C>               <C>             <C>            <C>
Net Income                                                     $   4,911,000     $     6,884,000 $   3,917,000  $    3,476,000
                                                               =============     =============== =============  ==============
Shares:
    Weighted average common shares outstanding                    10,070,726          10,101,573    10,067,003      10,087,381
    Dilutive effect of outstanding options, as determined
        by the application of the treasury stock method              196,563             213,566       193,586         212,942
    Dilutive effect of outstanding SARs, as determined
        by the application of the treasury stock method               15,603              14,769        15,642          15,094
                                                               -------------     --------------- -------------  --------------
    Weighted average common shares outstanding,
        as adjusted                                               10,282,892          10,329,908    10,276,231      10,315,417
                                                               =============     =============== =============  ==============
Basic earnings per share                                       $        0.49     $          0.68 $        0.39  $         0.34
                                                               =============     =============== =============  ==============
Diluted earnings per share                                     $        0.48     $          0.67 $        0.38  $         0.34
                                                               =============     =============== =============  ==============
</TABLE>


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

                               Financial Condition

Assets and Liabilities

         Total assets decreased $10,332,000,  or 1.0%, to $1,025,000 at June 30,
2000  compared to December  31, 1999.  Decreases  in federal  funds sold & other
interest earning deposits, investments held-to-maturity, premises and equipment,
mortgage loans held for sale and other assets were partially offset by increases
in   loans,   cash  and  due   from   banks,   investments   available-for-sale,
non-marketable equity securities and accrued interest receivable.

         Federal funds sold and interest earning deposits decreased $38,359,000,
or 98.3%,  from  $39,022,000  at December 31, 1999 to $663,000 at June 30, 2000.
This decrease was  primarily the result of excess  federal funds sold being used
to fund the  increase  in  loans  and  investments  as well as the  result  of a
decrease in total deposits.

         Investments in securities  held-to-maturity  decreased  $2,214,000,  or
2.5%, at June 30, 2000 compared to December 31, 1999.  Investments in securities
available-for-sale  increased $4,156,000,  or 2.0%, at June 30, 2000 compared to
December 31, 1999. The net increase in investments in debt and equity securities
was the result of shifting  funds from federal  funds sold and interest  earning
deposits to higher yielding investment securities.

                                       10
<PAGE>

         Premises and equipment decreased  $673,000,  or 3.0%, from December 31,
1999 to June 30, 2000. This decrease was primarily due to depreciation  expense,
offset somewhat by purchases.

         Mortgage loans held for sale decreased $560,000,  or 40.2%, at June 30,
2000  compared to December 31, 1999.  This  decrease was  primarily due to lower
demand in the mortgage loan area at June 30, 2000 than at December 31, 1999 when
lower  interest  rates led to more  refinancing  as well as  origination  of new
mortgage loans.

         Other assets  decreased  $381,000,  or 2.8%,  from December 31, 1999 to
June 30, 2000. This decrease was primarily caused by capitalized merger costs of
$698,000 at December  31,  1999,  which were  expensed  during  March 2000 and a
decrease of $490,000 in FirsTech's accounts receivable. Somewhat offsetting this
decrease was an increase of $976,000 in accrued trust income.

         Loans  increased  $21,756,000,  or 3.6%, from December 31, 1999 to June
30, 2000.  Included in this change were  increases of  $11,252,000,  or 6.0%, in
commercial,  financial  and  agricultural  loans,  $5,768,000,  or 2.0%, in real
estate and $5,085,000, or 4.0%, in installment and consumer loans.

         Cash and due from banks  increased  $5,323,000,  or 11.0%,  at June 30,
2000 compared to December 31, 1999. This increase was primarily  attributable to
an  increase  in due from banks and cash items in process of  collection  offset
somewhat by lower cash on hand.  Cash on hand had been increased at December 31,
1999, in anticipation of potential Year 2000 needs.

         Non-marketable  equity securities increased $555,000,  or 17.0% at June
30, 2000 compared to December 31, 1999.  This increase was primarily  attributed
to a $503,000 investment in a venture capital fund.

         Total liabilities  decreased  $12,526,000,  or 1.4%, to $907,139,000 at
June 30, 2000 from $919,665,000 at December 31, 1999. Decreases in deposits were
somewhat  offset by  increases  in  Federal  Home Loan Bank  advances  and other
borrowings,  federal funds purchased,  repurchase agreements, and notes payable,
and other liabilities.

         The market for deposits has been extremely  competitive in 2000.  Total
deposits decreased $26,869,000,  or 3.4%, from $795,075,000 at December 31, 1999
to $768,206,000  at June 30, 2000. The decrease in deposits  included a decrease
of $24,701,000,  or 10.7%, in interest bearing demand deposits and a decrease of
$10,979,000,  or 7.7%, in savings deposits.  Somewhat offsetting these decreases
were increases of $6,108,000,  or 7.4%, in non-interest bearing demand deposits,
$2,334,000,  or 0.9%,  in other time  deposits and  $369,000,  or 0.4%,  in time
$100,000 and over.

         Federal  Home  Loan  Bank  advances  and  other  borrowings   increased
$9,949,000,  or 31.0%,  from  $32,058,000 at December 31, 1999 to $42,007,000 at
June 30,  2000.  This  increase  consisted  of two  $5,000,000  borrowings  (one
maturing in 30 days and the other maturing in 90 days),  which became  necessary
due to the combination of loan growth and the decrease in deposits.

         Federal  funds  purchased,  repurchase  agreements,  and notes  payable
increased  $3,070,000,  or  3.9%,  from  $79,140,000  at  December  31,  1999 to
$82,210,000 at June 30, 2000.  Included in this change were increases in federal
funds  purchased of $9,690,000 and notes payable of $30,000 offset by a decrease
of $6,650,000 in repurchase agreements.

         Other  liabilities  increased  $1,426,000,  or 15.2% from $9,373,000 at
December 31, 1999 to  $10,799,000  at June 30, 2000.  Included in this  increase
were $561,000 of additional  dividends payable due to timing differences between
the new  merged  organization  and the prior  separate  companies  as well as an
increase in accrued expenses of $317,000 related to the restructuring of the new
organization.

                                       11
<PAGE>


Investment Securities

         The carrying value of investments in debt and equity  securities was as
follows for June 30, 2000 and December 31, 1999:

                          Carrying Value of Securities
                                  (in thousands)

-------------------------------------------------------------------------------
                                            June 30, 2000     December 31, 1999
-------------------------------------------------------------------------------
Available-for-sale:
     U.S. Treasury                                $26,673             $37,601
     Federal agencies                             152,333             139,812
     Mortgage-backed securities                    12,685              14,870
     State and municipal                           12,734              10,220
     Corporate and other obligations                  318                 320
     Marketable equity securities                   6,257               4,021
-------------------------------------------------------------------------------
               Total available-for-sale          $211,000            $206,844
===============================================================================

Held-to-maturity:
     Federal agencies                             $28,995             $28,994
     Mortgage-backed securities                    25,184              27,193
     State and municipal                           33,542              33,748
-------------------------------------------------------------------------------
               Total held-to-maturity             $87,721             $89,935
===============================================================================

Non-marketable equity securities                   $3,816              $3,261
-------------------------------------------------------------------------------
               Total securities                  $302,537            $300,040
===============================================================================


                                       12
<PAGE>

The  following  table  shows  the  maturities  and  weighted-average  yields  of
investment securities at June 30, 2000. Mortgage-backed securities are placed in
maturity  categories based on expected payments.  All other securities are shown
at their contractual maturity.

            Maturities and Weighted Average Yields of Debt Securities
                                (dollars in thousands)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------------------------------------
                                  June 30, 2000
-----------------------------------------------------------------------------------------------------------------------------------
                                  1 year             1 to 5             5 to 10            Over
                                  or less             years              years           10 years               Total
                             Amount    Rate      Amount   Rate      Amount  Rate      Amount   Rate      Amount    Rate
-----------------------------------------------------------------------------------------------------------------------------------
<S>                        <C>         <C>     <C>         <C>     <C>        <C>       <C>       <C>   <C>          <C>
Securities available-for-sale
U.S. Treasury                $18,206   5.65%   $  8,467    6.03%   $     -        -    $    -        -  $ 26,673      5.77%
Federal agencies              18,997   5.48%     90,875    6.01%     38,508    6.31%    3,953     6.96%  152,333      6.04%
Mortgage-backed securities     2,215   6.58%      7,657    6.82%      1,819    6.76%      994     6.72%   12,685      6.77%
State and municipal               50   3.55%      1,532    5.27%      5,534    4.86%    5,618     4.97%   12,734      4.95%
Other securities                  25   7.50%        293    7.85%          -      -          -      -         318      7.82%
Marketable equity securities1      -     -            -      -            -      -          -      -       6,257        -
-----------------------------------------------------------------------------------------------------------------------------------
Total                        $39,493           $108,824            $ 45,861           $10,565           $211,000
-----------------------------------------------------------------------------------------------------------------------------------
Average Yield                          5.62%               6.06%               6.15%              5.88%               5.99%
===================================================================================================================================
Securities held-to-maturity
Federal agencies              $    -     -      $26,995    5.72%    $ 2,000    6.40%   $    -      -     $28,995      5.77%
Mortgage-backed securities     5,457   5.70%     17,747    5.68%      1,460    5.84%      520     6.13%   25,184      5.71%
State and municipal            1,886   4.72%     17,395    4.28%     13,027    4.93%    1,234     5.63%   33,542      4.61%
-----------------------------------------------------------------------------------------------------------------------------------
Total                         $7,343            $62,137             $16,487            $1,754            $87,721
===================================================================================================================================
Average Yield                          5.45%               5.31%               5.19%              5.78%               5.31%
===================================================================================================================================
Non-marketable equity securities1  -     -            -      -            -      -          -      -    $  3,816        -
===================================================================================================================================
</TABLE>

1 Due to the nature of these securities, they do not have a stated maturity date
or rate.


                                       13
<PAGE>

Loans

         The following  tables present the amounts and  percentages of loans for
June 30, 2000 and December 31, 1999  according to the  categories of commercial,
financial and agricultural; real estate; and installment and consumer loans.

                           Amount of Loans Outstanding
                              (dollars in thousands)

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
                                                        June 30, 2000                December 31, 1999
-----------------------------------------------------------------------------------------------------------------
                                                      Amount   Percentage           Amount    Percentage
-----------------------------------------------------------------------------------------------------------------
<S>                                                 <C>            <C>                <C>             <C>
Commercial, financial and agricultural              $199,682       31.56%             $188,430        30.86%
Real estate                                          299,823       47.39%              294,055        48.16%
Installment and consumer1                            133,170       21.05%              128,085        20.98%
-----------------------------------------------------------------------------------------------------------------
     Total loans                                    $632,675   100.00%                $610,570       100.00%
=================================================================================================================
</TABLE>

1Net of unearned discount


         The  balance of loans  outstanding  as of June 30,  2000 by maturity is
shown in the following table:

                          Maturity of Loans Outstanding
                                (dollars in thousands)
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------
                                                                                       June 30, 2000
----------------------------------------------------------------------------------------------------------------------------
                                                               1 year              1-5            Over 5
                                                               or less            years            years             Total
----------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>               <C>               <C>             <C>
Commercial, financial and agricultural                         $102,095          $71,946           $25,641         $199,682
Real estate                                                      44,488          131,302           124,033          299,823
Installment and consumer1                                        30,281           98,425             4,464          133,170
----------------------------------------------------------------------------------------------------------------------------
     Total                                                     $176,864         $301,673          $154,138         $632,675
============================================================================================================================
Percentage of total loans outstanding                            27.96%           47.68%            24.36%          100.00%
============================================================================================================================
</TABLE>

1 Net of unearned discount




                                       14

<PAGE>

Capital

         Total stockholders'  equity increased $2,194,000 from December 31, 1999
to June 30, 2000. The change is summarized as follows:

                                                               (in thousands)
                                                               --------------
Stockholders' equity, December 31, 1999                              $116,081
Net income                                                              4,911
Issuance of common stock                                                   31
Treasury stock transactions, net                                         (575)
Stock appreciation rights                                                 (31)
Purchase of fractional shares related to merger                            (4)
Cash dividends declared                                                (2,372)
Other comprehensive income                                                234
                                                            ------------------
Stockholders' equity, June 30, 2000                                  $118,275
                                                            ==================


     On June 21, 2000,  the board of  directors  of the Company  declared a cash
dividend  of $0.10 per share of the  Company's  common  stock.  The  dividend of
$1,005,000 was paid on July 20, 2000 to holders of record on July 7, 2000.

         The Company and its subsidiary banks are subject to various  regulatory
capital  requirements  administered by the federal banking agencies.  Failure to
meet minimum capital  requirements can initiate  certain  mandatory and possibly
additional discretionary actions by regulators that, if undertaken, could have a
direct  material  effect on the Company's and its  subsidiary  banks'  financial
statements.  Under capital adequacy guidelines and the regulatory  framework for
prompt  corrective  action,  banks must meet specific  capital  guidelines  that
involve   quantitative   measures   of   assets,   liabilities,    and   certain
off-balance-sheet items as calculated under regulatory accounting practices. The
Company's and its subsidiary banks' capital amounts and  classification are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings, and other factors.

         Quantitative  measures  established  by  regulation  to ensure  capital
adequacy  require  the  Company and its  subsidiary  banks to  maintain  minimum
amounts  and ratios  (set forth in the table  below) of total and Tier I capital
(as defined in the  regulations) to  risk-weighted  assets (as defined),  and of
Tier I capital (as defined) to average assets (as defined). Management believes,
as of June 30,  2000,  that the Company and its  subsidiary  banks  exceeded all
capital adequacy requirements to which they are subject.

         As of June  30,  2000,  the  most  recent  notifications  from  primary
regulatory  agencies  categorized  all the  Company's  subsidiary  banks as well
capitalized under the regulatory  framework for prompt corrective  action. To be
categorized as well  capitalized,  banks must maintain  minimum total capital to
risk-weighted assets, Tier I capital to risk-weighted assets, and Tier I capital
to average  assets ratios as set forth in the table.  There are no conditions or
events since that notification that management  believes have changed any of the
Company's subsidiary banks' categories.


                                       15
<PAGE>

The Company's, BankIllinois' and First National Bank of Decatur's actual capital
amounts and ratios are presented in the following table (in thousands):
<TABLE>
<CAPTION>
                                                                                                 To be well
                                                                                             Capitalized under
                                                                        For capital          prompt corrective
                                                   Actual            Adequacy purposes:      action provisions:
                                          -------------------------------------------------------------------------
                                                 Amount      Ratio       Amount      Ratio        Amount     Ratio
                                          -------------------------------------------------------------------------
<S>                                             <C>          <C>        <C>           <C>        <C>         <C>
As of June 30, 2000:
   Total capital
      (to risk-weighted assets)
     Consolidated                              $129,750      18.9%      $54,859       8.0%           N/A
     BankIllinois                               $62,498      16.1%      $31,031       8.0%       $38,788     10.0%
     First National Bank of Decatur             $40,854      16.1%      $20,323       8.0%       $25,404     10.0%
   Tier I capital
      (to risk-weighted assets)
     Consolidated                              $121,173      17.7%      $27,430       4.0%           N/A
     BankIllinois                               $57,615      14.9%      $15,515       4.0%       $23,273      6.0%
     First National Bank of Decatur             $37,675      14.8%      $10,161       4.0%       $15,242      6.0%
   Tier I capital
      (to average assets)
     Consolidated                              $121,173      11.7%      $41,471       4.0%           N/A
     BankIllinois                               $57,615      10.5%      $21,956       4.0%       $27,445      5.0%
     First National Bank of Decatur             $37,675       9.4%      $16,043       4.0%       $20,054      5.0%
</TABLE>

Interest Rate Sensitivity

         The concept of interest rate sensitivity  attempts to gauge exposure of
the Company's net interest  income to adverse  changes in market driven interest
rates   by   measuring   the   amount   of    interest-sensitive    assets   and
interest-sensitive  liabilities  maturing  or  subject  to  repricing  within  a
specified time period.  Liquidity  represents the ability of the Company to meet
the day-to-day demands of deposit customers balanced by its investments of these
deposits.  The  Company  must also be  prepared  to fulfill  the needs of credit
customers  for loans  with  various  types of  maturities  and  other  financing
arrangements.  The Company  monitors its interest rate sensitivity and liquidity
through  the use of static gap reports  which  measure  the  difference  between
assets and liabilities  maturing or repricing  within  specified time periods as
well as financial forecasting/budgeting/reporting software packages.


                                       16
<PAGE>

                  The  following  table  presents the  Company's  interest  rate
sensitivity at various intervals at June 30, 2000:
<TABLE>
<CAPTION>

                                  Rate Sensitivity of Earning Assets and Interest Bearing Liabilities
                                                        (dollars in thousands)

                                                     1-30           31-90       91-180        181-365        Over
                                                     Days           Days         Days           Days        1-year        Total
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>           <C>         <C>            <C>         <C>           <C>
Interest earning assets:
   Federal funds sold
     and interest earning deposits             $           663  $           $           -  $           - $          - $         663
   Debt and equity securities *                          8,452         9,850       15,162         20,406      248,667       302,537
   Loans **                                             85,101        72,519       31,369         45,156      399,363       633,508
------------------------------------------------------------------------------------------------------------------------------------
    Total interest earning assets              $        94,216  $     82,369 $     46,531  $      65,562 $    648,030 $     936,708
------------------------------------------------------------------------------------------------------------------------------------
Interest bearing liabilities:
   Savings and interest-bearing
     demand deposits***                        $         2,171  $      1,360 $      2,014  $       3,985 $    153,327 $     162,857
   Money market savings deposits                       130,972             -            -              -            -       130,972
   Time deposits                                        28,437        46,213       48,569        107,445      110,632       341,296
   Federal funds purchased,
      repurchase agreements, and notes
      payables                                          77,011         2,558          187            654        1,800        82,210
   FHLB advances and
      other borrowings                                   5,005         6,009           15            215       30,763        42,007
------------------------------------------------------------------------------------------------------------------------------------
    Total interest bearing liabilities         $       243,596  $     56,140 $     50,785  $     112,299 $    296,522 $     759,342
------------------------------------------------------------------------------------------------------------------------------------
Net asset (liability) funding gap                    ($149,380)       26,229      ($4,254)      ($46,737) $   351,508 $     177,366
------------------------------------------------------------------------------------------------------------------------------------
Repricing gap                                             0.39          1.47         0.92           0.58         2.19          1.23
Cumulative repricing gap                                  0.39          0.59         0.64           0.62         1.23          1.23
====================================================================================================================================
</TABLE>

*     Debt  and  equity  securities   include   securities   available-for-sale,
      securities held to maturity, and non-marketable equity securities.

** Loans are gross and include mortgage loans held-for-sale.

***   The total of savings and interest-bearing demand deposits does not include
      $44,018,000 of non-transactional  accounts which are savings accounts that
      are non-interest bearing.

      Included in the 1-30 day category of savings and  interest-bearing  demand
      deposits   are   non-core   deposits   plus  a   percentage,   based  upon
      industry-accepted  assumptions and Company analysis, of the core deposits.
      "Core  deposits" are the lowest average balance of the prior twelve months
      for each product type included in this category.  "Non-core  deposits" are
      the difference  between the current  balance and core  deposits.  The time
      frames include a percentage, based upon industry-accepted  assumptions and
      Company analysis, of the core deposits, as follows:


<TABLE>
<CAPTION>
                                      1-30 Days        31-90 Days       91-180 Days      181-365 Days      Over 1 Year
                                      ---------        ----------       -----------      ------------      -----------
<S>                                     <C>               <C>              <C>               <C>              <C>
Savings and interest-bearing
   demand deposits                      0.45%             0.85%            1.25%             2.45%            95.0%
</TABLE>


                                       17
<PAGE>



         At June 30, 2000, the Company was liability-sensitive due to the levels
of savings and interest bearing demand deposits,  short-term time deposits,  and
short-term  borrowings.  As such,  the effect of a decrease in the interest rate
for all interest  earning assets and interest  bearing  liabilities of 100 basis
points would increase annualized net interest income by approximately $1,493,800
in the 1-30 days category and  $1,231,510 in the 1-90 days category  assuming no
management  intervention.  An increase in interest rates would have the opposite
effect for the same time periods.

         In addition to managing interest rate sensitivity and liquidity through
the use of gap  reports,  the  Company  has  provided  for  emergency  liquidity
situations with informal  agreements with  correspondent  banks which permit the
Company to borrow federal funds on an unsecured basis. Additionally, the Company
can  borrow  approximately  $19,829,000  from the  Federal  Home  Loan Bank on a
secured basis.

         The Company  uses  financial  forecasting/budgeting/reporting  software
packages  to  perform  interest  rate  sensitivity   analysis  for  all  product
categories.  The  Company's  primary  focus of its  analysis is on the effect of
interest  rate  increases  and  decreases  on net  interest  income.  Management
believes that this analysis  reflects the potential  effects on current earnings
of interest rate changes.  Call criteria and  prepayment  assumptions  are taken
into  consideration  for investments in debt and equity  securities.  All of the
Company's  financial  instruments  are  analyzed  by a software  database  which
includes each of the different  product  categories  which are tied to key rates
such as prime,  Treasury Bills, or the federal funds rate. The  relationships of
each of the  different  products  to the key rate that the product is tied to is
proportional.  The  software  reprices the  products  based on current  offering
rates. The software  performs  interest rate sensitivity  analysis by performing
rate shocks of plus or minus 200 basis points in 100 basis point increments.

         The  following  table  shows  projected  results  at June 30,  2000 and
December 31, 1999 of the impact on net interest income from an immediate  change
in interest rates. The results are shown as a percentage  change in net interest
income over the next twelve months.

                                                Basis Point Change
                                                ------------------
                                       +200       +100       -100       -200
  June 30, 2000                       (1.3%)     (0.6%)       0.6%       1.3%
  December 31, 1999                   (0.7%)     (0.4%)       0.4%       0.7%

         As shown in the  above  table,  there  was only a slight  change on the
impact of interest rate changes on net interest income at June 30, 2000 compared
to December  31, 1999.  The Company  continues  to remain  liability  sensitive,
causing a projected decrease in net interest income from an increase in interest
rates, and having an opposite affect from a decrease in interest rates.

         The foregoing computations are based on numerous assumptions, including
relative  levels of market  interest  rates,  prepayments  and deposit  mix. The
computed  estimates should not be relied upon as a projection of actual results.
Despite  the  limitations  on  preciseness   inherent  in  these   computations,
management  believes that the information  provided is reasonably  indicative of
the effect of changes in interest rate levels on the net earning capacity of the
Company's   current  mix  of  interest   earning  assets  and  interest  bearing
liabilities.  Management  continues  to use the  results of these  computations,
along with the results of its computer model  projections,  in order to maximize
current  earnings  while  positioning  the Company to  minimize  the effect of a
prolonged shift in interest rates that would adversely  affect future results of
operations.

         At the present time,  the most  significant  market risk  affecting the
Company is  interest  rate risk.  Other  market  risks such as foreign  currency
exchange risk and commodity price risk do not

                                       18
<PAGE>

occur in the normal  business of the Company.  The Company also is not currently
using  trading  activities or derivative  instruments  to control  interest rate
risk.

Liquidity and Cash Flows

         The  Company  was able to meet  liquidity  needs  during  the first six
months of 2000. A review of the  consolidated  statements of cash flows included
in the accompanying  financial statements shows that the Company's cash and cash
equivalents  decreased $33,036,000 from December 31, 1999 to June 30, 2000. This
decrease came from net cash used in investing and financing activities offset by
net cash provided by operating activities.

          There were  differences  in sources  and uses of cash during the first
six months of 2000 compared to the first six months of 1999.  Less cash was used
in the area of investing activities during the first six months of 2000 compared
to the first six months of 1999 due to funding  larger loan  growth  during 1999
compared to 2000.  More cash was used for  purchases  of  investment  securities
compared to maturities, calls and sales during 2000 than 1999 when cash was used
to fund the growth in loans.  Cash was used in the area of financing  activities
during the first six  months of 2000  compared  to cash  provided  by  financing
during the first six months of 1999.  This was  primarily due to the decrease in
demand  and  savings  deposits  in 2000  compared  to 1999 as well as a  smaller
increase in area of federal funds  purchased,  repurchase  agreements  and other
notes during 2000 compared to 1999. Somewhat offsetting this was the increase in
Federal Home Loan Bank advances and other  borrowings  during 2000 compared to a
slight  decrease  during 1999.  Less cash was  provided by operating  activities
during  the first six months of 2000  compared  to the first six months of 1999,
primarily due to lower volume of loans originated for sale.

Provision and Allowance for Loan Losses

         The  provision for loan losses is based on  management's  evaluation of
the loan portfolio in light of national and local economic  conditions,  changes
in the composition  and volume of the loan  portfolio,  changes in the volume of
past due and nonaccrual  loans,  and other relevant  factors.  The allowance for
loan losses,  which is reported as a deduction from loans, is available for loan
charge-offs.  The allowance is increased by the provision charged to expense and
is  reduced  by loan  charge-offs  net of loan  recoveries.  The  balance of the
allowance for loan losses was $9,031,000 at June 30, 2000 compared to $8,682,000
at December 31, 1999,  as net  recoveries  were $82,000 and  provisions  totaled
$267,000 during the first six months of 2000. The allowance for loan losses as a
percentage of total loans rose  slightly to 1.43% at June 30, 2000,  compared to
1.42% at  December  31,  1999 as gross  loans,  including  loans  held-for-sale,
increased from $611,963,000 to 633,508,000.  Net recoveries during the first six
months of 2000 stemmed  primarily  from a $300,000  recovery  associated  with a
commercial credit.

         The allowance for loan losses as a percentage of  non-performing  loans
was  1,523%  at June 30,  2000.  Non-performing  loans,  while  increasing  from
$552,000 at December 31, 1999, remained at an acceptable level of $593,000.  The
$40,000  increase in  non-performing  loans during the first six months resulted
from an  $80,000  increase  in loans  over 90 days past due and still  accruing,
which was  partially  offset by a $39,000  decrease  in  non-accruals.  Although
unforeseen  market  conditions  could result in  significant  adjustments in the
future, management believes that problem assets have been effectively identified
and that the allowance for loan losses is adequate to absorb  possible losses in
the portfolio which are reasonably anticipated.

                                       19
<PAGE>

         The following table summarizes changes in the allowance for loan losses
by loan  categories  for each period and  additions  to the  allowance  for loan
losses which have been charged to operations.

                            Allowance for Loan Losses
                              (dollars in thousands)
-------------------------------------------------------------------------------
                                                  June 30, 2000   June 30, 1999
-------------------------------------------------------------------------------
Allowance for loan losses at
     beginning of year                               $8,682           $8,852
-------------------------------------------------------------------------------
Charge-offs during period:
     Commercial, financial and agricultural            ($10)           ($451)
     Residential real estate                            (18)               -
     Installment and consumer                          (361)            (233)
-------------------------------------------------------------------------------
          Total                                        ($389)          ($684)
-------------------------------------------------------------------------------
Recoveries of loans previously charged off:
     Commercial, financial and agricultural             $383             $92
     Residential real estate                               1               2
     Installment and consumer                             87             116
-------------------------------------------------------------------------------
          Total                                         $471            $210
-------------------------------------------------------------------------------
               Net (charge-offs) recoveries              $82           ($474)
Provision for loan losses                                267             282
-------------------------------------------------------------------------------
Allowance for loan losses at end of quarter           $9,031          $8,660
===============================================================================
Ratio of net (charge-offs) recoveries to
     average net loans                                  0.01%          (0.09)%
===============================================================================

         The  following  table shows the  allocation  of the  allowance for loan
losses allocated to each category.

                   Allocation of the Allowance for Loan Losses
-------------------------------------------------------------------------------
                                             June 30, 2000    December 31, 1999
-------------------------------------------------------------------------------
Allocated:
     Commercial, financial and agricultural        $3,223              $3,476
     Residential real estate                          806                 790
Installment and consumer                              556                 452
     Installment and consumer                       1,308               1,258
-------------------------------------------------------------------------------
          Total allocated allowance                $5,337              $5,524
Unallocated allowances                              3,694               3,158
-------------------------------------------------------------------------------
Total                                               $9,031             $8,682
===============================================================================

                                       20
<PAGE>

         The following table presents the aggregate  amount of loans  considered
to be nonperforming for the periods indicated. Nonperforming loans include loans
accounted for on a nonaccrual basis,  accruing loans  contractually  past due 90
days or more as to interest or  principal  payments and loans which are troubled
debt  restructurings as defined in Statement of Financial  Accounting  Standards
No. 15, "Accounting by Debtors and Creditors for Troubled Debt Restructurings."

                                           Nonperforming Loans (in thousands)
-------------------------------------------------------------------------------
                                        June 30, 2000         December 31, 1999
===============================================================================
Nonaccrual loans                           1 $73                  1 $112
===============================================================================
Loans past due 90 days or more              $520                    $440
===============================================================================
Renegotiated loans                           $94                    $104
===============================================================================

       1Includes  $52,000 at June 30, 2000 and  $112,000 at December 31, 1999 of
     real estate and consumer loans which management does not consider  impaired
     as defined by the  Statement of  Financial  Accounting  Standards  No. 114,
     "Accounting by Creditors for Impairment of a Loan" (SFAS 114).

                              Results of Operations

Results of Operations For the Six Months Ended June 30, 2000

         The merger of equals to create the Company, which occurred near the end
of the first quarter of 2000, resulted in significant merger related costs which
were  expensed  during the first six months.  These  expenses had a  significant
effect on the  reported net income of the  combined  entity.  Net income for the
first six months of 2000 was $4,911,000,  a $1,973,000,  or 28.7%, decrease from
$6,884,000  during  the  first  six  months of 1999.  Basic  earnings  per share
decreased  $0.19,  or 27.9%, to $0.49 in the first six months of 2000 from $0.68
in the same period of 1999.  Diluted  earnings  per share  decreased  $0.19,  or
28.4%, to $0.48 in the first six months of 2000 from $0.67 in the same period of
1999.

         Operating  earnings  for the six  months  ended  June  30,  2000,  were
$7,927,000  compared to  $6,884,000  for the same period in 1999, an increase of
$1,043,000,  or 15.2%.  Basic operating  earnings per share increased  $0.11, or
16.2%,  to $0.79 in the first six months of 2000 from $0.68 during the first six
months of 1999.  Diluted operating earnings per share increased $0.10, or 14.9%,
to $0.77 in the first six months of 2000 from $0.67 in the same  period of 1999.
The  difference  between  operating  and net earnings was due to merger  related
expenses,  net of tax, of $3,016,000 affecting the first six months of 2000. The
merger  related  expenses  consisted  of  $2,452,000  of  professional  fees and
$941,000 of early retirement and termination of employment contracts,  offset by
$377,000 of tax benefit. The Company anticipates additional non-recurring merger
related expenses,  which have not been quantified,  during the remainder of 2000
as it positions itself for 2001 and beyond.

                                       21
<PAGE>

         The following schedule "Consolidated Average Balance Sheet and Interest
Rates"  provides  details  of  average  balances,  interest  income or  interest
expense,  and the average  rates for the  Company's  major  asset and  liability
categories.

              Consolidated Average Balance Sheet and Interest Rates
                              (dollars in thousands)
<TABLE>
<CAPTION>

                                                                         Six Months Ended June 30,
                                                                     2000                         1999
                                                     Average                           Average
                                                     Balance  Interest   Rate          Balance  Interest   Rate
-------------------------------------------------------------------------------------------------------------------
<S>                          <C>                    <C>         <C>        <C>        <C>         <C>        <C>
Assets
Taxable investment securities1                      $268,056    $7,852     5.86%      $307,341    $8,899     5.79%
Tax-exempt investment securities1 (TE)                40,187     1,479     7.36%        42,618     1,458     6.84%
Federal funds sold and interest earning
       deposits                                       26,098       862     6.61%        24,294       590     4.86%
Loans2,3 (TE)                                        604,677    26,237     8.68%       521,305    22,205     8.52%
-------------------------------------------------------------------------------------------------------------------
     Total interest earning assets
          and interest income (TE)                  $939,018   $36,430     7.76%      $895,558   $33,152     7.40%
-------------------------------------------------------------------------------------------------------------------
Cash and due from banks                              $51,010                           $56,868
Premises and equipment                                22,046                            21,049
Other assets                                          21,904                            21,329
-------------------------------------------------------------------------------------------------------------------
     Total assets                                 $1,033,978                          $994,804
===================================================================================================================

Liabilities and Stockholders' Equity
Interest bearing demand deposits                    $225,351    $4,115     3.65%      $264,332    $4,184     3.17%
Savings                                               90,837       959     2.11%        57,441       610     2.12%
Time deposits                                        337,420     9,156     5.43%       316,838     8,338     5.26%
Federal funds purchased, repurchase
        agreements, and notes payable                 76,696     1,980     5.16%        74,406     1,510     4.06%
FHLB advances and other borrowings                    32,192       919     5.71%        27,197       772     5.68%
-------------------------------------------------------------------------------------------------------------------
     Total interest bearing
          liabilities and interest expense          $762,496   $17,129     4.49%      $740,214   $15,414     4.16%
-------------------------------------------------------------------------------------------------------------------
Noninterest bearing demand deposits                  $84,979                          $118,076
Noninterest bearing savings deposits4                 55,161                             9,672
Other liabilities                                     14,143                            11,671
-------------------------------------------------------------------------------------------------------------------
     Total liabilities                              $916,779                          $879,633
Stockholders' equity                                 117,199                           115,171
-------------------------------------------------------------------------------------------------------------------
     Total liabilities and
          stockholders' equity                    $1,033,978                          $994,804
===================================================================================================================
Interest spread (average rate earned minus
     average rate paid) (TE)                                               3.27%                             3.24%
===================================================================================================================
Net interest income (TE)                                       $19,301                           $17,738
===================================================================================================================
Net yield on interest
     earning assets (TE)                                                   4.11%                             3.96%
===================================================================================================================
</TABLE>

Notes:
   1Investments in debt securities are included at carrying value.
   2Loans are net of allowance for loan losses.  Nonaccrual loans are included
    in the total.
   3Loan  fees  of  approximately  $431,000  and  $582,000  in  2000  and  1999,
    respectively,  are included in total loan income. 4See definition of deposit
    accounts in the "Analysis of Volume and Rate Changes" discussion below.

                                       22
<PAGE>

         Net interest income,  the most  significant  component of the Company's
earnings,  is  the  difference  between  interest  received  or  accrued  on the
Company's earning  assets--primarily loans and investments--and interest paid or
accrued on deposits and borrowings.  In order to compare the interest  generated
from  different  types  of  earning  assets,  the  interest  income  on  certain
tax-exempt investment securities and loans is increased for analysis purposes to
reflect  the  income  tax  savings  provided  by these  tax-exempt  assets.  The
adjustment to interest income for tax-exempt investment securities and loans was
calculated  based on the federal income tax statutory rate of 34%. The following
table  presents,  on a tax equivalent  (TE) basis, an analysis of changes in net
interest income  resulting from changes in average volumes of earning assets and
interest  bearing  liabilities  and average rates earned and paid. The change in
interest due to the combined rate/volume variance has been allocated to rate and
volume changes in proportion to the absolute dollar amounts of change in each.

                                Analysis of Volume and Rate Changes
                                        (in thousands)

<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------------------------
                                                                       Six Months Ended June 30, 2000
---------------------------------------------------------------------------------------------------------
                                                                     Increase
                                                                    (Decrease)
                                                                       from
                                                                     Previous      Due to       Due to
                                                                       Year        Volume        Rate
---------------------------------------------------------------------------------------------------------
<S>                                                                  <C>          <C>              <C>
Interest Income
     Taxable investment securities                                   ($1,047)     ($1,340)         $293
     Tax-exempt investment
          securities (TE)                                                 21         (180)          201
     Federal funds sold and interest earning deposits                    272           47           225
     Loans (TE)                                                        4,032        3,611           421
---------------------------------------------------------------------------------------------------------
          Total interest income (TE)                                  $3,278       $2,138        $1,140
---------------------------------------------------------------------------------------------------------
Interest Expense

     Interest bearing demand and savings deposits1                      $280        ($220)         $500
     Time deposits                                                       818          553           265
     Federal funds purchased,
          repurchase agreements, and notes payable                       470          48            422
     FHLB advances and other borrowings                                  147         142              5
---------------------------------------------------------------------------------------------------------
          Total interest expense                                      $1,715        $523         $1,192
---------------------------------------------------------------------------------------------------------
Net Interest Income (TE)                                              $1,563      $1,615           ($52)
=========================================================================================================
</TABLE>

Notes:
   1Due to deposit  reclassifications  described below,  interest bearing demand
   and savings deposits are included in the same line for camparability.

         Net interest income on a tax equivalent basis was $1,563,000,  or 8.8%,
higher for the first six months of 2000 compared to 1999.  Total  tax-equivalent
interest  income was $3,278,000,  or 9.9%,  higher in 2000 compared to 1999, and
interest expense increased $1,715,000, or 11.1%. The increase in interest income
was  mainly  due to an  increase  in  average  earning  assets as well as higher
interest  rates.  The increase in interest  expense was  primarily due to higher
interest rates as well as an increase in average interest  bearing  liabilities.
The higher  interest rates during the first half of 2000 were  reflective of the
economy as the prime rate and other leading indicators increased.

                                       23
<PAGE>

         The increase in total interest  income was due to increases in interest
income  from  loans,  federal  funds sold and  interest  earning  deposits,  and
tax-exempt  investment  securities.  These  increases were somewhat  offset by a
decrease in taxable  investment  securities  interest.  The increase in interest
income from loans was primarily due to an increase in average loans  outstanding
during  the first six months of 2000  compared  to the first six months of 1999.
The increase in interest from federal funds sold and interest  earning  deposits
was primarily due to an increase in rates. The increase in tax-exempt investment
securities was due to an increase in rates, somewhat offset by a decrease in the
balance of tax-exempt investment securities.  The decrease in taxable investment
interest  income was mainly due to a decrease  in average  taxable  investments,
offset somewhat by higher yields.  The decrease in the total average  investment
portfolio was primarily caused by shifting assets to fund loan growth.

         The  increase  in total  interest  expense  was due to an  increase  in
interest from all interest bearing  liability  categories as shown in the table.
Interest expense on time deposits  increased during the first six months of 2000
compared to the first six months of 1999 mainly because of higher volume as well
as higher  rates.  Interest  expense  on  federal  funds  purchased,  repurchase
agreements,  and notes payable  increased during 2000 compared to 1999 primarily
due to higher rates. Also contributing to the increase in total interest expense
was an increase in interest  on  interest  bearing  demand and savings  deposits
which was due to an increase in rates on these  accounts,  offset  somewhat by a
decrease in the average  balances.  Interest  expense on FHLB advances and other
borrowings  increased in the first six months of 2000  compared to the first six
months of 1999 due  primarily  to an  increase in volume in this  category.  The
lower average balance of interest bearing demand deposits and the higher average
balance of savings  deposits  in the first six  months of 2000  compared  to the
first six months of 1999 as shown in the "Consolidated Average Balance Sheet and
Interest   Rates"   table  above,   was   partially   caused  by   reclassifying
non-transactional  interest  bearing demand  deposits into the savings  category
during   2000.   A  portion  of  the   Company  had   already   performed   this
reclassification in June 1999. Accounts identified as transactional  remained in
the demand  categories,  while  accounts  identified as  non-transactional  were
reclassified  into the savings  categories.  The  classification  was based upon
whether  the account  balance was  fluctuating  or whether it  exhibited  stable
balance portions which were called non-transactional. Banks are required to hold
balances at the Federal Reserve Bank based upon transactional  account balances.
By  identifying  these  accounts as  non-transactional,  the Company was able to
reduce  the  balances  required  to be held  at the  Federal  Reserve  Bank in a
non-interest bearing reserve account.

         The  provision for loan losses  recorded was $267,000  during the first
six months of 2000. This was $15,000,  or 5.3%, lower than the $282,000 recorded
during the first six months of 1999. The provision during both periods was based
on management's  analysis of the loan  portfolio,  as discussed in the provision
and allowance for loan losses section above.

         Total non-interest income decreased $666,000, or 7.4%, during the first
six months of 2000  compared  to the first six months of 1999.  Included in this
decrease was a decrease of $538,000,  or 13.2%, in remittance processing income.
Although  the number of items  processed  is  comparable  between 2000 and 1999,
there was a shift from lockbox  payments to mechanized  payments which have both
lower revenue  streams as well as lower costs.  Gains on sales of mortgage loans
held-for-sale   decreased   $307,000,   or  83.9%.  This  decrease  reflected  a
$34,621,000,  or 81.3%,  decrease in funded mortgage loans held-for-sale  during
the  first  six  months of 2000  compared  to the first six  months of 1999 when
interest rates were lower.  Other  non-interest  income decreased  $172,000,  or
12.6%.  This decrease was mainly due to consulting  revenue of $139,000 in 1999.
Also contributing to the decrease in total non-interest income was a decrease of
$57,000, or 132.6%, in income from securities transactions.  Somewhat offsetting
these decreases was a $352,000,  or 14.5%, increase in trust and brokerage fees.
The majority of this  increase was due to the addition of new  accounts.  Higher
market  values during the first six months of 2000 also added to the increase in
assets under

                                       24
<PAGE>

management  upon which fees are based.  An  increase  of  $56,000,  or 7.3%,  in
service charges on deposit accounts also somewhat offset the overall decrease in
total non-interest income from 1999 to 2000.

         Total non-interest expense increased  $2,761,000,  or 17.3%, during the
first six  months of 2000  compared  to the  first six  months of 1999.  Of this
increase,  $3,393,000 was due to merger related expenses.  Salaries and employee
benefits expense  increased  $670,000,  or 7.4%,  during the first six months of
2000  compared to the first six months of 1999.  Included in this  increase  was
$941,000  due  to  expense  related  to  early  retirement  and  termination  of
employment  contracts  as a  result  of the  merger.  Somewhat  offsetting  this
increase  was a decrease in salaries and  employee  benefits for FirsTech  which
closed its Hammond processing center as well as reduced its number of employees.
Data processing expense increased $100,000, or 14.8% during the first six months
of 2000 compared to the first six months of 1999.  Included in this increase was
the addition of imaging technology and upgraded teller systems during the latter
part of 1999 as well as an  increase  in the number of visa  check  transactions
processed.  These  increases  were  somewhat  offset  by  a  decrease  in  other
non-interest expense of $203,000,  or 9.3%. This was due to an increase in other
real  estate  income of  $418,000  from 1999 to 2000 mainly due to the sale of a
property  during 2000 which had previously  been written down.  Service  charges
from correspondent banks decreased $137,000,  or 19.2%, from 1999 to 2000 mainly
due to a lower volume of lockbox  processing  for  FirsTech as mentioned  above,
therefore  resulting in lower service charges from  correspondent  banks.  There
were also  decreases in equipment  expense of $88,000,  or 5.6%,  and  occupancy
expense of $67,000, or 5.7%.

         Income tax expense  increased  $120,000,  or 3.8%, during the first six
months of 2000  compared  to the first six months of 1999 due to an  increase of
$497,000 from higher  operating income in 2000 resulting in more taxable income,
somewhat  offset by $377,000  of tax benefit on expenses  related to the merger.
The effective tax rate  increased from 31.2% during the first six months of 1999
to 39.7% during the first six months of 2000 due to $2,452,000 of merger related
professional fees for which the Company has not recognized a tax benefit.

Results of Operations For the Three Months Ended June 30, 2000

         Although the merger of equals to create the Company occurred during the
first quarter of 2000, some additional merger related costs were expensed during
the second  quarter.  These expenses had an effect on the reported net income of
the combined Company,  although not as significant as for the first quarter. Net
income for the second  quarter of 2000 was  $3,917,000,  a  $441,000,  or 12.7%,
increase from $3,476,000  during the second quarter of 1999.  Basic earnings per
share  increased  $0.05,  or 14.7%,  to $0.39 in the second quarter of 2000 from
$0.34 in the same period of 1999. Diluted earnings per share increased $0.04, or
11.8%,  to $0.38 in the second  quarter of 2000 from $0.34 in the same period of
1999.

         Operating  earnings  for the second  quarter of 2000,  were  $4,068,000
compared to $3,476,000 for the same period in 1999, an increase of $592,000,  or
17.0%. Both basic and diluted  operating  earnings per share increased $0.06, or
17.6%,  to $0.40 in the second  quarter of 2000 from $0.34 in the second quarter
of 1999.  The  difference  between  operating and net earnings was due to merger
related expenses,  net of tax, of $151,000 affecting the second quarter of 2000.
The merger  related  expenses  consisted  of  $228,000 of early  retirement  and
termination of employment  contracts,  net of a $77,000 tax benefit. The Company
anticipates  additional  non-recurring  merger related expenses,  which have not
been  quantified,  during the remainder of 2000 as it positions  itself for 2001
and beyond.

                                       25
<PAGE>


         The following schedule "Consolidated Average Balance Sheet and Interest
Rates"  provides  details  of  average  balances,  interest  income or  interest
expense,  and the average  rates for the  Company's  major  asset and  liability
categories.

              Consolidated Average Balance Sheet and Interest Rates
                               (dollars in thousands)

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------
                                                                       Three Months Ended June 30,
-----------------------------------------------------------------------------------------------------------------------
                                                                     2000                         1999
-----------------------------------------------------------------------------------------------------------------------
                                                     Average                           Average
                                                     Balance  Interest   Rate          Balance  Interest   Rate
-----------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>         <C>        <C>        <C>         <C>        <C>
Assets
Taxable investment securities1                      $263,132    $3,891     5.91%      $304,941    $4,430     5.81%
Tax-exempt investment securities1 (TE)                43,880       761     6.94%        42,768       732     6.85%
Federal funds sold and interest earning
       deposits                                       15,794       314     7.95%        22,378       189     3.38%
Loans2,3 (TE)                                        612,250    13,335     8.71%       533,689    11,424     8.56%
-----------------------------------------------------------------------------------------------------------------------
     Total interest earning assets
          and interest income (TE)                  $935,056   $18,301     7.83%      $903,776   $16,775     7.42%
-----------------------------------------------------------------------------------------------------------------------
Cash and due from banks                              $49,836                           $51,719
Premises and equipment                                21,875                            21,487
Other assets                                          22,006                            20,734
-----------------------------------------------------------------------------------------------------------------------
     Total assets                                 $1,028,773                          $997,716
=======================================================================================================================

Liabilities and Stockholders' Equity
Interest bearing demand deposits                    $216,561    $2,046     3.78%      $255,067    $2,118     3.32%
Savings                                               90,765       497     2.19%        61,130       305     1.99%
Time deposits                                        340,512     4,611     5.42%       318,445     4,160     5.23%
Federal funds purchased, repurchase
        agreements, and notes payable                 82,698       975     4.72%        76,775       845     4.40%
FHLB advances and other borrowings                    32,345       460     5.69%        27,092       388     5.73%
-----------------------------------------------------------------------------------------------------------------------
     Total interest bearing
          liabilities and interest expense          $762,881    $8,589     4.50%      $738,509    $7,816     4.23%
-----------------------------------------------------------------------------------------------------------------------
Noninterest bearing demand deposits                  $85,212                          $123,385
Noninterest bearing savings deposits4                 49,049                             9,702
Other liabilities                                     14,186                            11,100
-----------------------------------------------------------------------------------------------------------------------
     Total liabilities                              $911,328                          $882,696
Stockholders' equity                                 117,445                           115,020
-----------------------------------------------------------------------------------------------------------------------
     Total liabilities and
          stockholders' equity                    $1,028,773                          $997,716
=======================================================================================================================
Interest spread (average
     rate earned minus
     average rate paid) (TE)                                               3.33%                             3.19%
=======================================================================================================================
Net interest income (TE)                                        $9,712                            $8,959
=======================================================================================================================
Net yield on interest
     earning assets (TE)                                                   4.15%                             3.97%
=======================================================================================================================
</TABLE>

Notes:
   1Investments in debt securities are included at carrying value.
   2Loans are net of allowance for loan losses.  Nonaccrual loans are included
    in the total.
   3Loan  fees  of  approximately  $196,000  and  $291,000  in  2000  and  1999,
    respectively,  are included in total loan income. 4See definition of deposit
    accounts in the "Analysis of Volume and Rate Changes" discussion below.

                                       26
<PAGE>

         The following table presents, on a tax equivalent basis, an analysis of
changes in net interest  income  resulting  from  changes in average  volumes of
earning  assets and interest  bearing  liabilities  and average rates earned and
paid. The change in interest due to the combined  rate/volume  variance has been
allocated  to rate and  volume  changes in  proportion  to the  absolute  dollar
amounts of change in each.

                            Analysis of Volume and Rate Changes
                                       (in thousands)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------------
                                                                      Three Months Ended June 30, 2000
-----------------------------------------------------------------------------------------------------------
                                                                     Increase
                                                                    (Decrease)
                                                                       from
                                                                     Previous      Due to       Due to
                                                                       Year        Volume        Rate
-----------------------------------------------------------------------------------------------------------
<S>                                                                    <C>        <C>              <C>
Interest Income
     Taxable investment securities                                     ($539)     ($1,038)         $499
     Tax-exempt investment
          securities (TE)                                                 29           19            10
     Federal funds sold and interest earning deposits                    125         (343)          468
     Loans (TE)                                                        1,911        1,708           203
-----------------------------------------------------------------------------------------------------------
          Total interest income (TE)                                  $1,526         $346         $1,180
-----------------------------------------------------------------------------------------------------------
Interest Expense

     Interest bearing demand and savings deposits1                      $120        ($371)         $491
     Time deposits                                                       451          295           156
     Federal funds purchased,
          repurchase agreements, and notes payable                       130           68            62
     FHLB advances and other borrowings                                   72           91           (19)
-----------------------------------------------------------------------------------------------------------
          Total interest expense                                        $773          $83          $690
-----------------------------------------------------------------------------------------------------------
Net Interest Income (TE)                                                $753         $263          $490
===========================================================================================================
</TABLE>

Notes:
   1Due to deposit  reclassifications  described below,  interest bearing demand
   and savings deposits are included in the same line for comparability.

         Net interest  income on a tax equivalent  basis was $753,000,  or 8.4%,
higher for the second  quarter of 2000  compared to the second  quarter of 1999.
Total  tax-equivalent  interest income was $1,526,000,  or 9.1%,  higher in 2000
compared to 1999, and interest expense increased $773,000, or 9.9%. The increase
in both interest income and interest expense was primarily due to an increase in
interest rates.

         The increase in total interest  income was due to increases in interest
income  from  loans,  federal  funds sold and  interest  earning  deposits,  and
tax-exempt  investment  securities.  These  increases were somewhat  offset by a
decrease in taxable  investment  securities  interest.  The increase in interest
income from loans was primarily due to an increase in average loans  outstanding
during the second  quarter of 2000 compared to the second  quarter of 1999.  The
increase in interest from federal funds sold and interest  earning  deposits was
due to an increase in rates,  somewhat offset by a decrease in average  balances
during the period. The increase in tax-exempt investment interest income was due
to both an increase in average tax-exempt  investments as well as higher yields.
The decrease in interest  from taxable  investments  was caused by a decrease in
average taxable  investments,  somewhat offset by higher yields. The decrease in
the total average  investment  portfolio was primarily caused by shifting assets
to fund loan growth.

                                       27
<PAGE>


         The  increase  in total  interest  expense  was due to an  increase  in
interest from all interest bearing  liability  categories as shown in the table.
Interest  expense on time deposits  increased  during the second quarter of 2000
compared to the second  quarter of 1999 mainly  because of  increased  volume as
well as higher rates.  Interest expense on federal funds  purchased,  repurchase
agreements,  and notes  payable  increased  during  the  second  quarter of 2000
compared to the same period of 1999 due to both higher  volume and higher rates.
Interest expense on FHLB advances and other  borrowings  increased in the second
quarter of 2000 compared to the second quarter of 1999 mainly due to an increase
in volume in this category.  Also contributing to the increase in total interest
expense was an increase  in  interest  on  interest  bearing  demand and savings
deposits  which was due to an increase in the overall  rates on these  accounts,
somewhat offset by a decrease in the average balances. The lower average balance
of interest  bearing demand  deposits and the higher average  balance of savings
deposits in the second quarter of 2000 compared to the second quarter of 1999 as
shown in the  "Consolidated  Average  Balance  Sheet and  Interest  Rates" table
above, was partially caused by reclassifying  non-transactional interest bearing
demand deposits into the savings  category during 2000. A portion of the Company
had already performed this reclassification in June 1999. Accounts identified as
transactional  remained in the demand categories,  while accounts  identified as
non-transactional   were   reclassified   into  the  savings   categories.   The
classification  was based upon whether the account  balance was  fluctuating  or
whether   it   exhibited    stable   balance    portions   which   were   called
non-transactional.  Banks are required to hold  balances at the Federal  Reserve
Bank based upon transactional account balances. By identifying these accounts as
non-transactional,  the Company was able to reduce the  balances  required to be
held at the Federal Reserve Bank in a non-interest bearing reserve account.

         The  provision  for loan losses  recorded was $131,000  during both the
second quarter of 1999 and 2000. The provision  during both periods was based on
management's  analysis of the loan portfolio,  as discussed in the provision and
allowance for loan losses section above.

         Total  non-interest  income decreased  $531,000,  or 11.6%,  during the
second quarter of 2000 compared to the second quarter of 1999.  Included in this
decrease was a decrease of $372,000,  or 18.3%, in remittance  processing income
due to a shift from  lockbox  payments to  mechanized  payments  which have both
lower  revenue  streams  as well  as  lower  costs.  Other  non-interest  income
decreased  $207,000,  or 27.2%. This was primarily due to consulting  revenue of
$139,000 in the second  quarter of 1999.  Also  contributing  to the decrease in
total non-interest  income was a decrease of $83,000, or 76.9% in gains on sales
of mortgage loans held-for-sale. This decrease reflected a $9,302,000, or 69.4%,
decrease in funded  mortgage  loans  held-for-sale  during the second quarter of
2000 compared to the second  quarter of 1999 when interest  rates were lower.  A
decrease of $48,000,  or 150.0% occurred in income from securities  transactions
during  the  second  quarter of 2000  compared  to the  second  quarter of 1999.
Somewhat offsetting these decreases was a $148,000,  or 11.7%, increase in trust
and  brokerage  fees.  The majority of this  increase  was due to higher  market
values during the second quarter of 2000 compared to 1999 which has added to the
increase in assets under  management  upon which fees are based.  An increase of
$31,000,  or 7.7%, in service  charges on deposit  accounts also somewhat offset
the overall decrease in total non-interest  income in the second quarter of 2000
compared to the second quarter of 1999.

         Total  non-interest  expense  decreased  $456,000,  or 5.6%, during the
second  quarter  of  2000  compared  to  the  second  quarter  of  1999.   Other
non-interest expense contributed $459,000, or 38.0%, to this decrease.  This was
mainly due to the sale of a  property  in other  real  estate  during the second
quarter of 2000 for $461,000 that had been  previously  written down. A decrease
also occurred in service charges from correspondent banks of $145,000, or 34.4%,
due mainly to a lower  volume of lockbox  processing  for  FirsTech as mentioned
above,  therefore  resulting in lower service charges from correspondent  banks.
Decreases in equipment  expense of $62,000,  or 7.8%,  and occupancy  expense of
$32,000,  or 5.4%,  also  contributed  to the overall  decrease in  non-interest
expense.  Somewhat  offsetting  these decreases was an increase of $228,000,  or
5.2%,  in  salaries  and  employee  benefits  during the second  quarter of 2000
compared to the second  quarter of 1999.

                                       28
<PAGE>

This  increase was due to $228,000 of expense  related to early  retirement  and
termination of employment contracts as a result of the merger.

         Income tax  expense  increased  $227,000,  or 14.3%,  during the second
quarter of 2000  compared  to the second  quarter of 1999 due to an  increase of
$304,000 from higher  operating income in 2000 resulting in more taxable income,
somewhat offset by $77,000 of tax benefit on expenses related to the merger. The
effective  tax rate remained  stable at 31.3% during the second  quarter of 1999
and 31.7% during the second quarter of 2000.

Business Segment Information

         The Company currently  operates in two industry  segments.  The primary
business involves providing banking services to central Illinois.  BankIllinois,
First National Bank of Decatur and First Trust Bank of Shelbyville  offer a full
range of financial services to business and individual customers. These services
include demand,  savings, time and individual  retirement accounts;  commercial,
consumer   (including   automobile   loans  and   personal   lines  of  credit),
agricultural,  and real  estate  lending;  safe  deposit  and  night  depository
services;  farm management;  full service trust departments;  discount brokerage
services and purchases of  installment  obligations  from  retailers,  primarily
without recourse. The other industry segment involves retail payment processing.
FirsTech provides the following  services to electric,  water and gas utilities,
telecommunication    companies,    cable   television   firms   and   charitable
organizations:  retail lockbox  processing of payments  delivered by mail to the
biller;  processing  of  payments  delivered  by  customer to pay agents such as
grocery stores,  convenience stores and currency exchanges; and concentration of
payments  delivered by the Automated  Clearing House network,  money  management
software such as Quicken and through  networks such as Visa e-Pay and Mastercard
RPS.  The  following  is a summary of  selected  data for the  various  business
segments as of and for the six months ending June 30:

<TABLE>
<CAPTION>
                                              Banking        Remittance
                                             Services          Services          Company       Eliminations           Total
-------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>                       <C>           <C>           <C>                <C>
2000
Total interest income               $          35,909         $      63     $        111  $          (179)   $          35,904
Total interest expense                         17,308                 -                -             (179)              17,129
Provision for loan losses                         267                 -                -                -                  267
Total non-interest income                       4,948             3,984               68             (617)               8,383
Total non-interest expense                     12,527             3,179            3,652             (617)              18,741
Income before income tax                       10,755               868           (3,473)               -                8,150
Income tax expense                              3,347               302             (410)               -                3,239
Net income                                      7,408               566           (3,063)               -                4,911
Total assets                                1,015,876             6,463          123,013         (119,938)           1,025,414
Depreciation and amortization                   1,135               262               12                -                1,409

1999
Total interest income                $         32,638         $      47      $        83  $          (138)   $          32,630
Total interest expense                         15,552                 -                -             (138)              15,414
Provision for loan losses                         282                 -                -                -                  282
Total non-interest income                       5,077             4,330               69             (427)               9,049
Total non-interest expense                     12,308             3,843              256             (427)              15,980
Income before income tax                        9,573               534             (104)                -              10,003
Income tax expense                              2,971               183              (35)                -               3,119
Net income                                      6,602               351              (69)                -               6,884
Total assets                                  993,709             6,141          115,346         (113,312)           1,001,884
Depreciation and amortization                   1,098               184               12                 -               1,294
</TABLE>

                                       29
<PAGE>

Recent Regulatory Developments

         The  Gramm-Leach-Bliley Act (the "Act"), which was enacted in November,
1999,  allows  eligible  bank  holding  companies  to engage in a wider range of
nonbanking  activities,  including greater authority to engage in securities and
insurance  activities.  Under the Act, an eligible  bank  holding  company  that
elects to become a financial holding company may engage in any activity that the
Board of Governors of the Federal  Reserve  System (the "Federal  Reserve"),  in
consultation  with the  Secretary of the  Treasury,  determines by regulation or
order is financial in nature,  incidental  to any such  financial  activity,  or
complementary  to any such  financial  activity and does not pose a  substantial
risk to the safety or  soundness of  depository  institutions  or the  financial
system  generally.  National  banks are also  authorized  by the Act to  engage,
through  "financial  subsidiaries,"  in certain activity that is permissible for
financial  holding  companies (as described above) and certain activity that the
Secretary of the Treasury, in consultation with the Federal Reserve,  determines
is financial in nature or incidental to any such financial activity.

         Various bank  regulatory  agencies  have begun issuing  regulations  as
mandated by the Act.  During  June,  2000,  all of the federal  bank  regulatory
agencies jointly issued  regulations  implementing the privacy provisions of the
Act. In addition,  the Federal Reserve issued interim  regulations  establishing
procedures  for bank  holding  companies  to elect to become  financial  holding
companies and listing the financial activities permissible for financial holding
companies, as well as describing the extent to which financial holding companies
may engage in securities and merchant  banking  activities.  The Federal Deposit
Insurance  Corporation has issued an interim regulation regarding the parameters
under which state nonmember banks may conduct  activities  through  subsidiaries
that national banks may conduct only in financial subsidiaries. At this time, it
is not possible to predict the impact the Act and its  implementing  regulations
may have on the  Company.  As of the date of this  filing,  the  Company has not
applied for or received approval to operate as a financial  holding company.  In
addition,  the  Company's  subsidiary  banks have not  applied  for or  received
approval to establish financial subsidiaries.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
--------------------------------------------------------------------------------

         This report  contains  certain  forward-looking  statements  within the
meaning of Section 27A of the  Securities  Act of 1933, as amended,  and Section
21E of the Securities Exchange Act of 1934, as amended. The Company intends such
forward-looking  statements  to be covered  by the safe  harbor  provisions  for
forward-looking  statements  contained in the Private  Securities  Reform Act of
1995,  and is  including  this  statement  for  purposes  of these  safe  harbor
provisions.  Forward-looking statements,  which are based on certain assumptions
and describe  future plans,  strategies  and  expectations  of the Company,  are
generally  identifiable  by use  of the  words  "believe,"  "expect,"  "intend,"
"anticipate,"  "estimate,"  "project"  or  similar  expressions.  The  Company's
ability to predict results or the actual effect of future plans or strategies is
inherently uncertain.  Factors which could have a material adverse affect on the
operations and future prospects of the Company and its subsidiaries include, but
are not limited to, changes in: interest  rates,  general  economic  conditions,
legislative/regulatory  changes,  monetary  and  fiscal  policies  of  the  U.S.
Government,  including  policies of the U.S.  Treasury  and the Federal  Reserve
Board, the quality or composition of the loan or investment  portfolios,  demand
for loan products, deposit flows, competition,  demand for financial services in
the Company's market area, our  implementation of new technologies,  our ability
to develop and maintain secure and reliable electronic  systems,  and accounting
principles,  policies and guidelines.  These risks and  uncertainties  should be
considered in evaluating  forward-looking  statements and undue reliance  should
not be placed on such statements. Further information concerning the Company and
its business,  including  additional  factors that could  materially  affect the
Company's  financial  results,  is included in the  Company's  filings  with the
Securities and Exchange Commission.

                                       30
<PAGE>

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

         See the "Interest Rate Sensitivity" section above.






                                       31

<PAGE>

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

The are no  material  pending  legal  proceedings  to which the  Company  or its
subsidiaries  is a party other than ordinary  routine  litigation  incidental to
their respective businesses.

Item 2.  Changes in Securities

None

Item 3.  Defaults Upon Senior Securities

None

Item 4.  Submission of Matters to a Vote of Security Holders
------------------------------------------------------------

On June 20, 2000, the Company's  annual meeting of stockholders was held. At the
meeting,  Frederic L.  Kenney,  Gregory B.  Lykins,  August C. Meyer,  Jr.,  and
Phillip C. Wise were elected to serve as Class I directors  with terms  expiring
in 2003.  Continuing as Class III directors until 2002 are David J. Downey,  Van
A. Dukeman, Larry D. Haab, John W. Luttrell,  and Gene A. Salmon.  Contiuning as
Class II directors  until 2001 are George T. Shapland,  Thomas G. Sloan,  Roy V.
VanBuskirk, and H. Gale Zacheis. The stockholders also voted to approve the Main
Street Trust, Inc. 2000 Stock Incentive Plan.

There were 10,078,894 issued and outstanding  shares of Common Stock entitled to
vote at the  annual  meeting.  The voting on each item  presented  at the annual
meeting was as follows:

Elections of Directors:
                                       For                      Withheld
                                     ---------                  --------
Frederic L. Kenney                   9,510,385                   120,972
Gregory B. Lykins                    9,443,542                   187,815
August C. Meyer, Jr.                 9,441,081                   190,276
Phillip C. Wise                      9,510,876                   120,481

Vote for 2000 Stock Incentive Plan:

            For          Against     Abstain       Broker Non-Votes
         ---------       -------     -------       ----------------
         8,557,601       508,693     215,116            None


Item 5.  Other Information

None

                                       32
<PAGE>


Item 6.  Exhibits and Reports on Form 8-K

a.  Exhibits

27.  Financial Data Schedule

b.       Reports

On May 10, 2000,  the Company  filed a Form 8-K which  disclosed,  under Item 5,
First Decatur Bancshares,  Inc.'s consolidated  balance sheet as of December 31,
1998 and 1999,  and the related  consolidated  financial  statements  of income,
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period ended  December 31,  1999.  First  Decatur  Bancshares  and  BankIllinois
Financial  Corporation  merged with and into the  Company,  effective  March 23,
2000.





                                       33

<PAGE>



                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

MAIN STREET TRUST, INC.



Date:   August 9, 2000



By:     /s/ David B. White
        Executive Vice President
        and Chief Financial Officer






                                       34




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission