INDEPENDENT BANKSHARES INC
424B4, 1998-09-18
NATIONAL COMMERCIAL BANKS
Previous: UNITED STATES FILTER CORP, 8-K/A, 1998-09-18
Next: NIKE INC, 8-K, 1998-09-18



<PAGE>
 
PROSPECTUS
                                               Filed pursuant to Rule 424(b)(4)
                                                         SEC File No. 333-60649
                                                               and 333-60649-01
                                                               and 333-63647
                                                               and 333-63647-01
                                200,000 SHARES
[LOGO OF INDEPENDENT     INDEPENDENT BANKSHARES, INC.
BANKSHARES APPEARS HERE]         COMMON STOCK
                                ---------------
                        1,200,000 PREFERRED SECURITIES
                           INDEPENDENT CAPITAL TRUST

                  8.50% CUMULATIVE TRUST PREFERRED SECURITIES
                (LIQUIDATION AMOUNT $10 PER PREFERRED SECURITY)
                      GUARANTEED, AS DESCRIBED HEREIN, BY
                         INDEPENDENT BANKSHARES, INC.
                                ---------------
                 $12,000,000 8.50% SUBORDINATED DEBENTURES OF
                         INDEPENDENT BANKSHARES, INC.
  Independent Bankshares, Inc., a Texas corporation (the "Company"), is hereby
offering 200,000 shares of its common stock, par value $0.25 per share (the
"Common Stock"), at a price of $11.50 per share. In addition, Independent
Capital Trust, a statutory business trust formed under the laws of the State
of Delaware (the "Trust"), is hereby offering 1,200,000 (or $12,000,000
aggregate liquidation amount) of its 8.50% Cumulative Trust Preferred
Securities, liquidation amount $10.00 per preferred security (the "Preferred
Securities"), which are fully and unconditionally guaranteed, as described
herein, by the Company. The Preferred Securities represent preferred
beneficial interests in the assets of the Trust.
                                                       (continued on next page)
  The Common Stock is traded on the American Stock Exchange, Inc. (the "AMEX")
under the symbol "IBK." See "Price Range of Common Stock and Dividends." On
September 16, 1998, the last sale price of the Common Stock as reported on the
AMEX was $12.00. The Preferred Securities have been approved for listing on
the AMEX under the symbol "IBK.Pr," subject to notice of official issuance.
(The Common Stock and the Preferred Securities may sometimes be referred to
herein as the "Securities").
  The Company will use all of the net proceeds of this offering to fund a
portion of the cost of acquiring Azle Bancorp, a bank holding company that
owns Azle State Bank, Azle, Texas (the "Pending Acquisition"). The separate
offerings of the Preferred Securities and the Common Stock (sometimes referred
to herein collectively as the "Offering") are contingent upon the successful
completion of each other and the consummation of the Pending Acquisition. See
"Use of Proceeds" and "Pending Acquisition."
                                ---------------
  SEE "RISK FACTORS" COMMENCING ON PAGE 12 FOR A DISCUSSION OF CERTAIN FACTORS
THAT SHOULD BE CONSIDERED BY PROSPECTIVE INVESTORS.
                                ---------------
       THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS OR DEPOSIT ACCOUNTS
          AND ARE NOTINSURED BY THE FEDERAL DEPOSIT INSURANCE CORPO-
               RATION, THE BANKINSURANCE FUND OR ANY OTHER GOV-
                               ERNMENTAL AGENCY.
                                ---------------
    NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
         COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR
           PASSED UPON THE ADEQUACY OR ACCURACY OF THIS PROSPECTUS.
               ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
                                   OFFENSE.
<TABLE>
- ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------
<CAPTION>
                           PRICE TO   UNDERWRITING DISCOUNTS PROCEEDS TO PROCEEDS TO
                            PUBLIC      AND COMMISSIONS(1)     COMPANY    TRUST(2)
- ------------------------------------------------------------------------------------
<S>                       <C>         <C>                    <C>         <C>
Per Share Common Stock.     $11.50            $0.805           $10.695       N/A
- ------------------------------------------------------------------------------------
Total Common Stock(3)..   $2,300,000         $161,000        $2,139,000      N/A
- ------------------------------------------------------------------------------------
Per Preferred Security.     $10.00            $0.40              (2)       $10.00
- ------------------------------------------------------------------------------------
Total Preferred
 Securities(3).........   $12,000,000        $480,000            (2)     $12,000,000
- ------------------------------------------------------------------------------------
Total Offering(3)......   $14,300,000        $641,000        $2,139,000  $12,000,000
- ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------
</TABLE>
(1) The Company and the Trust have agreed to indemnify the Underwriter against
    certain liabilities, including liabilities under the Securities Act of
    1933, as amended. See "Underwriting."
(2) The Company has agreed to pay expenses of the Offering estimated to be
    $250,000. Additionally, in view of the fact that the proceeds of the sale
    of the Preferred Securities will be invested in the Subordinated
    Debentures, the Company, as issuer of the Subordinated Debentures, has
    agreed to pay the Underwriter, as compensation, $0.40 per Preferred
    Security or $480,000 in the aggregate ($520,000 in the aggregate if the
    over-allotment option is exercised in full). See "Underwriting."
(3) The Company and the Trust have granted the Underwriter 30-day options to
    purchase up to 30,000 additional shares of Common Stock and 100,000
    additional Preferred Securities, respectively, on the same terms and
    conditions as set forth above, solely to cover over-allotments, if any. To
    the extent that the options are exercised, the Underwriter will offer the
    additional shares of Common Stock and Preferred Securities at the Price to
    Public shown above. If the options are exercised in full, the total Price
    to Public, Underwriting Discounts and Commissions, Proceeds to Company and
    Proceeds to Trust will be $15,645,000, $705,150, $2,459,850, and
    $13,000,000, respectively. See "Underwriting."
                                ---------------
  The Securities are offered by the Underwriter subject to prior sale, when,
as and if delivered to and accepted by the Underwriter, subject to its right
to reject any order in whole or in part, and subject to certain other
conditions. It is expected that delivery of the Securities will be made on or
about September 22, 1998.
                          STIFEL, NICOLAUS & COMPANY
                                 INCORPORATED
September 17, 1998
<PAGE>
 
(continued from previous page)

The Company will be the owner of all of the beneficial interests represented by
the common securities of the Trust (the "Common Securities" and, together with
the Preferred Securities, the "Trust Securities").

  U.S. Trust Company of Texas, N.A. ("U.S. Trust") is the Property Trustee (as
defined herein) of the Trust. The Trust exists for the purpose of issuing the
Preferred Securities and investing the proceeds thereof in an equivalent amount
of 8.50% Subordinated Debentures (the "Subordinated Debentures") of the Company.
The Subordinated Debentures will mature on September 22, 2028, which date may be
(i) shortened to a date not earlier than September 22, 2003, or (ii) extended to
a date not later than September 22, 2037, in each case if certain conditions are
met (including, in the case of shortening the Stated Maturity (as defined
herein), the Company having received prior approval of the Board of Governors of
the Federal Reserve System (the "Federal Reserve") to do so if then required
under applicable capital guidelines or policies of the Federal Reserve). The
Preferred Securities will have a preference under certain circumstances with
respect to cash distributions and amounts payable on liquidation, redemption or
otherwise over the Common Securities. See "Description of the Preferred
Securities--Subordination of Common Securities."

  Holders of Preferred Securities are entitled to receive preferential
cumulative cash distributions, at the annual rate of 8.50% of the liquidation
amount of $10 per Preferred Security (the "Liquidation Amount"), accruing from
September 22, 1998, the date of original issuance, and payable quarterly in
arrears on the last day of March, June, September and December of each year,
commencing December 31, 1998 (the "Distributions").  The Company has the right,
so long as no Debenture Event of Default (as defined herein) has occurred and is
continuing, to defer payment of interest on the Subordinated Debentures at any
time or from time to time for a period not to exceed 20 consecutive quarters
with respect to each deferral period (each, an "Extension Period"); provided
that no Extension Period may extend beyond the Stated Maturity of the
Subordinated Debentures. Upon the termination of any such Extension Period and
the payment of all amounts then due, the Company may elect to begin a new
Extension Period subject to the requirements set forth herein. If interest
payments on the Subordinated Debentures are so deferred, Distributions on the
Preferred Securities will also be deferred, and the Company will not be
permitted, subject to certain exceptions described herein, to declare or pay any
cash distributions with respect to its capital stock or debt securities that
rank pari passu with or junior to the Subordinated Debentures. WHILE THE COMPANY
INTENDS TO TAKE THE POSITION THAT THE SUBORDINATED DEBENTURES WILL NOT BE DEEMED
TO BE ISSUED WITH ORIGINAL ISSUE DISCOUNT ("OID"), DURING AN EXTENSION PERIOD,
INTEREST ON THE SUBORDINATED DEBENTURES WILL CONTINUE TO ACCRUE (AND THE AMOUNT
OF DISTRIBUTIONS TO WHICH HOLDERS OF THE PREFERRED SECURITIES ARE ENTITLED WILL
ACCUMULATE) AT THE RATE OF 8.50% PER ANNUM, COMPOUNDED QUARTERLY, AND HOLDERS OF
THE PREFERRED SECURITIES WILL BE REQUIRED TO INCLUDE INTEREST INCOME AS OID IN
THEIR GROSS INCOME FOR UNITED STATES FEDERAL INCOME TAX PURPOSES IN ADVANCE OF
RECEIPT OF THE CASH DISTRIBUTIONS WITH RESPECT TO SUCH DEFERRED INTEREST
PAYMENTS. A HOLDER OF PREFERRED SECURITIES WHICH DISPOSES OF ITS PREFERRED
SECURITIES BETWEEN RECORD DATES FOR PAYMENTS OF DISTRIBUTIONS (AND CONSEQUENTLY
DOES NOT RECEIVE A DISTRIBUTION FROM THE TRUST FOR THE PERIOD PRIOR TO SUCH
DISPOSITION) WILL NEVERTHELESS BE REQUIRED TO INCLUDE ACCRUED BUT UNPAID
INTEREST OR OID, IF ANY, ON THE SUBORDINATED DEBENTURES THROUGH THE DATE OF
DISPOSITION IN ORDINARY INCOME AND TO ADD THE AMOUNT OF ANY ACCRUED OID TO ITS
ADJUSTED TAX BASIS IN ITS PRO RATA SHARE OF THE UNDERLYING SUBORDINATED
DEBENTURES DEEMED DISPOSED OF. See "Description of the Subordinated Debentures--
Option to Extend Interest Payment Period," "Certain Federal Income Tax
Consequences--Potential Extension of Interest Payment Period and Original Issue
Discount" and "--Disposition of Preferred Securities."
                                                        (continued on next page)
<PAGE>
 
(continued from previous page)
  The Company and the Trust believe that, taken together, the obligations of the
Company under the Guarantee, the Trust Agreement, the Subordinated Debentures,
the Indenture and the Expense Agreement (each as defined herein) provide, in the
aggregate, a full, irrevocable and unconditional guarantee, on a subordinated
basis, of all of the obligations of the Trust under the Preferred Securities.
See "Relationship Among the Preferred Securities, the Subordinated Debentures
and the Guarantee--Full and Unconditional Guarantee." The Guarantee of the
Company guarantees the payment of Distributions and payments on liquidation or
redemption of the Preferred Securities, but only in each case to the extent of
funds held by the Trust, as described herein. See "Description of the Guarantee-
- -General." If the Company does not make interest payments on the Subordinated
Debentures held by the Trust, the Trust will have insufficient funds to pay
Distributions on the Preferred Securities. The Guarantee does not cover payments
of Distributions when the Trust does not have sufficient funds to pay such
Distributions. In such event, a holder of Preferred Securities may institute a
legal proceeding directly against the Company pursuant to the terms of the
Indenture to enforce payments of amounts equal to such Distributions to such
holder. See "Description of the Subordinated Debentures--Enforcement of Certain
Rights by Holders of the Preferred Securities." The obligations of the Company
under the Guarantee and the Preferred Securities are subordinate and junior in
right of payment to all Senior Debt, Subordinated Debt and Additional Senior
Obligations (each as defined herein) of the Company. The Subordinated Debentures
are unsecured obligations of the Company and are subordinated to all Senior
Debt, Subordinated Debt and Additional Senior Obligations of the Company.

  The Preferred Securities are subject to mandatory redemption, in whole or in
part, upon repayment of the Subordinated Debentures at maturity or their earlier
redemption. Subject to approval of the Federal Reserve, if then required under
applicable capital guidelines or policies of the Federal Reserve, the
Subordinated Debentures are redeemable prior to maturity at the option of the
Company (i) on or after September 22, 2003, in whole at any time or in part from
time to time, or (ii) at any time, in whole (but not in part), within 180 days
following the occurrence of a Tax Event, a Capital Treatment Event or an
Investment Company Event (each as defined herein), in each case at a redemption
price equal to the accrued and unpaid interest on the Subordinated Debentures so
redeemed to the date fixed for redemption, plus 100% of the principal amount
thereof. See "Description of the Preferred Securities--Redemption."

  The Company has the right at any time to dissolve, wind up or terminate the
Trust subject to the Company having received prior approval of the Federal
Reserve to do so if then required under applicable capital guidelines or
policies of the Federal Reserve. In the event of the voluntary or involuntary
dissolution, winding up or termination of the Trust, after satisfaction of
liabilities to creditors of the Trust as required by applicable law, the holders
of Preferred Securities will be entitled to receive a Liquidation Amount of $10
per Preferred Security, plus accumulated and unpaid Distributions thereon to the
date of payment, which may be in the form of a Subordinated Debenture having an
aggregate principal amount equal to the Liquidation Amount of such Preferred
Securities (and carrying with it accumulated interest in an amount equal to the
accumulated and unpaid Distributions then due on such Preferred Securities),
subject to certain exceptions. See "Description of the Preferred Securities--
Redemption" and "--Liquidation Distribution Upon Termination."

  The Company will provide Annual Reports containing financial statements
audited by the Company's independent auditors to the holders of Securities. The
Company will also furnish Annual Reports on Form 10-K and Quarterly Reports on
Form 10-Q free of charge to holders of Securities who so request in writing
addressed to the Secretary of the Company.

                           -------------------------
                                        
  CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS THAT
STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE SECURITIES. SUCH
TRANSACTIONS MAY INCLUDE OVER-ALLOTMENT, STABILIZING TRANSACTIONS, THE PURCHASE
OF SECURITIES TO COVER SHORT POSITIONS AND THE IMPOSITION OF PENALTY BIDS. FOR A
DESCRIPTION OF SUCH ACTIVITIES, SEE "UNDERWRITING." SUCH STABILIZING
TRANSACTIONS, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

                                       2
<PAGE>
 
  [EDGAR:  MAP OF THE STATE OF TEXAS DESCRIBING BANKING LOCATIONS OF THE COMPANY
BEFORE AND AFTER THE PENDING ACQUISITION. BEFORE THE PENDING ACQUISITION, FIRST
STATE BANK, NATIONAL ASSOCIATION, ABILENE, TEXAS, HAD A MAIN AND BRANCH OFFICES
IN ABILENE AND BRANCH OFFICES IN LUBBOCK, ODESSA, SAN ANGELO, STAMFORD AND
WINTERS, TEXAS. AFTER THE PENDING ACQUISITION, FIRST STATE BANK, N.A., ABILENE
WILL ALSO HAVE TWO BRANCH OFFICES IN AZLE, TEXAS.]

                                       3
<PAGE>
 
                               PROSPECTUS SUMMARY
                                        
                                        
  The following summary is qualified in its entirety by the more detailed
information and the consolidated financial statements and related notes
appearing elsewhere in this Prospectus.  As used in this Prospectus, unless the
context otherwise requires, the term "Company" means Independent Bankshares,
Inc. and its subsidiaries. Unless otherwise indicated, the information contained
in this Prospectus (i) assumes no exercise of the Underwriter's over-allotment
options, and (ii) reflects the 33 1/3% common stock dividend paid to
shareholders in May 1995 and the 25% common stock dividend paid to shareholders
in May 1997.

  This Prospectus contains certain statements of a forward-looking nature
relating to future events or the future financial performance of the Company.
Prospective purchasers of the Securities offered hereby are cautioned that such
statements are only predictions and that actual events or results may differ
materially.  In evaluating such statements, prospective purchasers of the
Securities should specifically consider the various factors identified in this
Prospectus, including the matters set forth under "Risk Factors," which could
cause actual results to differ materially from those indicated by such
forwarding-looking statements. See "Cautionary Statements Regarding Forward-
Looking Statements."

                                  THE COMPANY

GENERAL

  The Company is a bank holding company headquartered in Abilene, Texas, located
approximately 180 miles west of Dallas.  The Company's principal subsidiary,
First State Bank, National Association (the "Bank"), currently operates 11 full-
service banking locations in and around four of the major markets in West Texas.
These markets, which serve as regional medical and retail centers, are Abilene
(three locations), Lubbock, Odessa (four locations) and San Angelo.  Abilene,
with a metropolitan statistical area ("MSA") of approximately 125,000 and a
diversified economy, is home to five universities and colleges, two regional
medical complexes and Dyess Air Force Base.  Lubbock, the ninth largest city in
Texas with a MSA of approximately 235,000, is home to Texas Tech University and
a regional medical center.  The Lubbock area produces approximately 3% of
worldwide cotton production.  Odessa, with a MSA of approximately 246,000, has
an energy-related economy and over 500 manufacturing businesses.  San Angelo,
with a MSA of approximately 102,000, has a diversified economy centered around
health care, manufacturing, higher education and agriculture.

  At June 30, 1998, the Company had, on a consolidated basis, total assets of
$263,501,000, total deposits of $240,964,000, total loans, net of unearned
income, of $140,809,000 and total shareholders' equity of $21,310,000.  The
Company's net income has grown from $1,229,000 in 1993 to $2,110,000 in 1997.
Additionally, since 1993, the Company's total loans have grown at an average
annual rate of 19.2%, resulting from a combination of internal growth and the
Company's acquisition of community banks.

  The Company announced on May 29, 1998 that it had agreed to acquire Azle
Bancorp for cash of approximately $19 million.  Azle Bancorp and its subsidiary,
Azle State Bank ("Azle State"), are located in Azle, Texas, which is northwest
of the Dallas-Fort Worth metroplex. At June 30, 1998, Azle Bancorp had total
assets of $91,660,000, total loans, net of unearned income, of $45,102,000,
total deposits of $80,816,000, and total shareholders' equity of $9,699,000.
The Company expects that the Pending Acquisition will enhance its West and North
Central Texas banking franchise and provide an entry into the Dallas-Fort Worth
metropolitan area.  The net proceeds of the Offering will be used to finance a
portion of the Pending Acquisition.  See "Use of Proceeds" and "Pending
Acquisition."

  The Bank operates a community banking business through its branch network and
provides a wide variety of commercial, consumer and trust services.  It has a
stable deposit base from customers located within its West Texas market area and
focuses on long-term customer relationships and on providing individualized,
quality service.  The recent financial performance of the Bank has been
characterized by consistent core earnings, an increasingly diversified loan
portfolio and strong asset quality.

  Although the Bank's loan growth has historically been driven by its activity
in the indirect auto lending business, which currently accounts for
approximately 28% of its loan portfolio, management has determined to reduce the
Bank's dependence on indirect auto loans due to, among other things, an increase
in competition among financial

                                       4
<PAGE>
 
institutions for such loans and a corresponding decrease in the interest rates
on such loans. Management intends, instead, to focus its future growth strategy
on commercial loans in the range of $750,000 to $2,000,000, which management
believes are too large for smaller local institutions to accommodate given their
lending limits and too small to attract the attention of large regional banks.
Management also expects to increase its focus on local residential loans.

  The principal services provided by the Bank include the following:

  COMMERCIAL SERVICES.  The Bank provides a full range of commercial banking
services for its customers.  Commercial lending activities include short-term
and medium-term loans, revolving credit arrangements, inventory and accounts
receivable financing, equipment financing and interim and permanent real estate
lending.  Other services include cash management programs and federal tax
depository and night depository services.

  CONSUMER SERVICES.  The Bank provides a wide range of consumer banking
services to its customers, including checking, savings and money market
accounts, savings programs and installment and personal loans.  It makes
automobile and other installment loans directly to customers, as well as
indirectly through automobile dealers.  The Bank also makes home improvement,
home equity and real estate loans and provides safe deposit services.  It
provides automated teller machine ("ATM") accessibility throughout the United
States through the Pulse automated teller machine system network and also offers
investment services and banking by telephone and personal computer.

  TRUST SERVICES.  The Bank provides trust and agency services to individuals,
partnerships and corporations from its offices in Abilene, Lubbock and Odessa.
Services provided include investment management, administration and advisory
services for agency and trust accounts, and trustee services for pension and
profit sharing plans.

The Company's address is 547 Chestnut Street, Abilene, Texas 79602 and its
telephone number is (915) 677-5550.

BUSINESS OBJECTIVES AND STRATEGY

  The Company's principal business objectives are to increase its profitability
and shareholder value by building a valuable West Texas banking franchise using
core deposits as a funding base to support local commercial and consumer lending
programs.  The Company employs several strategies, including the following, to
accomplish its objectives:

  SOPHISTICATION AND BREADTH OF PRODUCTS; PERSONAL SERVICES.  The Company's goal
is to provide customers with the business sophistication and breadth of products
of a regional financial services company, while retaining the special attention
to personal service and the local appeal of a community bank. The Company
believes that, as a result of consolidation in the financial industry within the
Company's marketplace, there are few financial institutions in its market area
that have larger lending limits than the Company that are willing to provide the
personal customer service that the Company is committed to providing to its
customers.

  DECENTRALIZED DECISION MAKING.  The Company's decentralized decision making
authority, vested in the president and senior officers of the Abilene, Lubbock
and Odessa branches, allows for rapid response time and flexibility in dealing
with customer requests and credit needs and has contributed to a 17% increase in
the Company's commercial loan portfolio during the twelve-month period ended
June 30, 1998.

  CREDIT QUALITY STANDARDS.  The Company's attention to credit quality standards
has allowed it to expand its commercial loan portfolio while maintaining
superior asset quality.  Nonperforming assets were 0.18% of total assets at June
30, 1998.

  EFFICIENT AND CONVENIENT DELIVERY SYSTEMS.  The Company's efforts to maintain
and expand efficient and convenient delivery systems for its products and
services have included the recent expansion of its branch network by locating
banking centers in a leading supermarket chain in Abilene (one location) and
Odessa (two locations) and the introduction of computer and telephone home
banking.  The Company also maintains 15 ATMs throughout its market area.

                                       5
<PAGE>
 
  ACQUISITION ACTIVITY.  The Company's strategy of opportunistically acquiring
banks in its West Texas market has resulted in its acquisition of three banks
and one branch in the last five years.  Following the acquisition of Azle
Bancorp and its subsidiary Azle State, the Company will have locations in or
near five of the major markets in West and North Central Texas.

PENDING ACQUISITION

  Azle Bancorp owns and manages Azle State, a community bank located in Azle,
Texas that offers interest and noninterest-bearing depository accounts, and
makes consumer and commercial loans.  At June 30, 1998, Azle Bancorp had total
assets of $91,660,000, total loans, net of unearned income, of $45,102,000,
total deposits of $80,816,000, and total shareholders' equity of $9,699,000.
Azle State had net income after taxes of $1,502,000 for 1997, $1,532,000 for
1996, $1,316,000 for 1995 and $738,000 and $729,000 for the six-month periods
ended June 30, 1998 and 1997, respectively. See the consolidated financial
statements of Azle Bancorp and Azle State included elsewhere in this Prospectus.
At July 31, 1998, Azle Bancorp had 52 full-time equivalent employees, 11 of whom
were officers.

  Management expects that the Pending Acquisition will increase its market share
in West and North Central Texas and provide an entry into the attractive Dallas-
Fort Worth metropolitan area.  Management believes that the Pending Acquisition
presents an excellent opportunity for increased earnings through expected
increases in the combined organization's operating efficiencies and loan to
deposit ratio.  The Pending Acquisition also should allow the Company to cross-
sell a more expansive product line to newly acquired customers through enhanced
marketing efforts, employee training and personal service.  Such expansion
should increase the geographic diversity of the Company's loan portfolio and, as
a result, should decrease the Company's overall lending risks.  See "Use of
Proceeds," "Pending Acquisition" and "Business and Properties of the Company--
Business Strategy."

  The purchase price for Azle Bancorp is $19,025,000, subject to certain
possible adjustments.  The obligations of the parties to complete the Pending
Acquisition are subject to certain conditions and there can be no assurance that
the conditions will be satisfied or that the Pending Acquisition will be
completed.  The net proceeds of the Offering will be used to finance a portion
of the Pending Acquisition and the Offering is contingent upon the consummation
of the Pending Acquisition.

                                   THE TRUST
                                        
  The Trust is a statutory business trust formed under Delaware law pursuant to
(i) a trust agreement, dated as of July 29, 1998, executed by the Company, as
depositor, and the trustees of the Trust (together with the Property Trustee,
the "Trustees"), and (ii) a certificate of trust filed with the Secretary of
State of the State of Delaware on July 29, 1998. The initial trust agreement
will be amended and restated in its entirety (as so amended and restated, the
"Trust Agreement") substantially in the form filed as an exhibit to the
Registration Statement of which this Prospectus forms a part. The Trust
Agreement will be qualified as an indenture under the Trust Indenture Act of
1939, as amended (the "Trust Indenture Act"). Upon issuance of the Preferred
Securities, the purchasers thereof will own all of the Preferred Securities. The
Company will acquire all of the Common Securities, which will represent an
aggregate liquidation amount equal to at least 3% of the total capital of the
Trust. The Common Securities will rank pari passu, and payments will be made
thereon pro rata, with the Preferred Securities, except that upon the occurrence
and during the continuance of an Event of Default (as defined herein) under the
Trust Agreement resulting from a Debenture Event of Default, the rights of the
Company as holder of the Common Securities to payment in respect of
Distributions and payments upon liquidation, redemption or otherwise will be
subordinated to the rights of the holders of the Preferred Securities. See
"Description of the Preferred Securities--Subordination of Common Securities."
The Trust exists for the exclusive purposes of (i) issuing the Trust Securities
representing undivided beneficial interests in the assets of the Trust, (ii)
investing the gross proceeds of the Trust Securities in the Subordinated
Debentures issued by the Company, and (iii) engaging in only those other
activities necessary, advisable, or incidental thereto. The Subordinated
Debentures and payments thereunder will be the only assets of the Trust and
payments under the Subordinated Debentures will be the only revenue of the
Trust. The Trust has a term of 55 years, but may terminate earlier as provided
in the Trust Agreement.

  The number of trustees will, pursuant to the Trust Agreement, initially be
five. Three of the Trustees (the "Administrative Trustees") will be persons who
are employees or officers of, or who are affiliated with, the Company. The
fourth Trustee will be a financial institution that is unaffiliated with the
Company, which Trustee will serve as institutional trustee under the Trust
Agreement and as indenture trustee for the purposes of compliance with the

                                       6
<PAGE>
 
provisions of the Trust Indenture Act (the "Property Trustee"). U.S. Trust will
be the Property Trustee until removed or replaced by the holder of the Common
Securities. The fifth Trustee will be an entity that maintains its principal
place of business in the State of Delaware (the "Delaware Trustee"). Wilmington
Trust Company, a Delaware chartered trust company, will act as Delaware Trustee.
For purposes of compliance with the provisions of the Trust Indenture Act, U.S.
Trust will also act as trustee (the "Guarantee Trustee") under the Guarantee and
as Debenture Trustee (as defined herein) under the Indenture.

  The Property Trustee will hold title to the Subordinated Debentures for the
benefit of the holders of the Trust Securities and in such capacity will have
the power to exercise all rights, powers and privileges under the Indenture. The
Property Trustee will also maintain exclusive control of a segregated
noninterest bearing bank account (the "Property Account") to hold all payments
made in respect of the Subordinated Debentures for the benefit of the holders of
the Trust Securities. The Property Trustee will make payments of Distributions
and payments on liquidation, redemption and otherwise to the holders of the
Trust Securities out of funds from the Property Account. The Guarantee Trustee
will hold the Guarantee for the benefit of the holders of the Preferred
Securities. The Company, as the holder of all the Common Securities, will have
the right to appoint, remove or replace any Trustee and to increase or decrease
the number of Trustees. The Company will pay all fees and expenses related to
the Trust and the Offering, including the offering of the Trust Securities. The
rights of the holders of the Preferred Securities, including economic rights,
rights to information and voting rights, are set forth in the Trust Agreement,
the Delaware Business Trust Act (the "Trust Act") and the Trust Indenture Act.
See "Description of the Preferred Securities." The principal executive office of
the Trust is 547 Chestnut Street, Abilene, Texas 79602 and its telephone number
is (915) 677-5550.

                                    OFFERING

GENERAL

Securities Offered.........   200,000 shares of Common Stock and 1,200,000
                              ($12,000,000 aggregate Liquidation Amount)
                              Preferred Securities.

Use of Proceeds............   The Company will use all of the net proceeds from
                              the Offering to fund a portion of the cost of
                              acquiring Azle Bancorp.

Conditions to Closing......   The Offerings of Preferred Securities and Common
                              Stock are contingent upon the successful
                              completion and closing of each other and upon the
                              consummation of the Pending Acquisition.

Risk Factors...............   See "Risk Factors" for a discussion of certain
                              considerations relevant to an investment in the
                              Securities offered hereby.

COMMON STOCK OFFERING

The Issuer.................   Independent Bankshares, Inc., a Texas corporation.

Price to Public............   $11.50 per share.

Common Stock Offered.......   200,000 shares. (1)

Common Stock Outstanding
 After the Offering........   2,187,296 shares. (1)(2)

AMEX Symbol................   "IBK."

- -------------------
(1)  Does not include up to 30,000 shares of Common Stock subject to the
     Underwriter's over-allotment option.
(2)  Based upon the number of shares of Common Stock issued and outstanding on
     September 16, 1998. Does not include 116,360 shares of Common Stock
     issuable upon the conversion of the Company's $10.00 Series C Cumulative
     Convertible Preferred Stock (the "Series C Preferred Stock").

                                       7
<PAGE>
 
                         PREFERRED SECURITIES OFFERING
                                        
The Issuer.................   Independent Capital Trust, a Delaware statutory
                              business trust.

Price to Public............   $10.00 per Preferred Security.

Preferred Securities
 Offered...................   1,200,000 Preferred Securities having a
                              Liquidation Amount of $10 per Preferred Security.
                              The Preferred Securities represent preferred
                              undivided beneficial interests in the assets of
                              the Trust, which will consist solely of the
                              Subordinated Debentures and payments thereunder.
                              The Trust has granted the Underwriter an option,
                              exercisable within 30 days after the date of this
                              Prospectus, to purchase up to an additional
                              100,000 Preferred Securities at the initial
                              offering price, solely to cover over-allotments,
                              if any.

AMEX Symbol................   The Preferred Securities have been approved for
                              listing on the AMEX under the symbol "IBK.Pr,"
                              subject to notice of official issuance.

Distributions..............   The Distributions payable on each Preferred
                              Security will be fixed at a rate per annum of
                              8.50% of the Liquidation Amount of $10 per
                              Preferred Security, will be cumulative, will
                              accrue from September 22, 1998, the date of
                              original issuance of the Preferred Securities, and
                              will be payable quarterly in arrears, on March 31,
                              June 30, September 30 and December 31 of each
                              year, commencing December 31, 1998. See
                              "Description of the Preferred Securities--
                              Distributions--Payment of Distributions."

Option to Extend Interest
 Payment Period............   The Company has the right, at any time, so long as
                              no Debenture Event of Default has occurred and is
                              continuing, to defer payments of interest on the
                              Subordinated Debentures for a period not exceeding
                              20 consecutive quarters; provided, that no
                              Extension Period may extend beyond the Stated
                              Maturity of the Subordinated Debentures. As a
                              consequence of the extension by the Company of the
                              interest payment period, quarterly Distributions
                              on the Preferred Securities will be deferred
                              (though such Distributions would continue to
                              accrue with interest thereon compounded quarterly,
                              because interest will continue to accrue and
                              compound on the Subordinated Debentures) during
                              any such Extension Period. During an Extension
                              Period, the Company will be prohibited, subject to
                              certain exceptions described herein, from
                              declaring or paying any cash distributions with
                              respect to its capital stock or debt securities
                              that rank pari passu with or junior to the
                              Subordinated Debentures. Upon the termination of
                              any Extension Period and the payment of all
                              amounts then due, the Company may commence a new
                              Extension Period, subject to the foregoing
                              requirements. See "Description of the Preferred
                              Securities--Distributions--Extension Period" and
                              "Description of the Subordinated Debentures--
                              Option to Extend Interest Payment Period." Should
                              an Extension Period occur, holders of Preferred
                              Securities will be required to include deferred
                              interest income in their gross income for United
                              States federal income tax purposes in advance of
                              receipt of the cash distributions with respect to
                              such deferred interest payments. See "Certain
                              Federal Income Tax Consequences--Potential
                              Extension of Interest Payment Period and Original
                              Issue Discount."

Redemption.................   The Preferred Securities are subject to mandatory
                              redemption, in whole or in part, upon repayment of
                              the Subordinated Debentures at maturity or their
                              earlier redemption. Subject to Federal Reserve
                              approval, if then required under applicable
                              capital guidelines or policies of the Federal
                              Reserve, the Subordinated Debentures are
                              redeemable prior to maturity at the option of the
                              Company (i) on or after September 22, 2003, in
                              whole at any time or in part from time to time, or
                              (ii) at any time, in whole (but not in part),
                              within 180 days following the occurrence of a Tax
                              Event, a Capital Treatment Event or an Investment
                              Company

                                       8
<PAGE>
 
                              Event, in each case at the redemption price equal
                              to 100% of the principal amount of the
                              Subordinated Debenture, together with any accrued
                              but unpaid interest to the date fixed for
                              redemption. See "Description of the Subordinated
                              Debentures--Redemption."

Distribution of Subordinated
 Debentures................   The Company has the right at any time to terminate
                              the Trust and cause the Subordinated Debentures to
                              be distributed to holders of Preferred Securities
                              in liquidation of the Trust, subject to the
                              Company having received prior approval of the
                              Federal Reserve to do so if then required under
                              applicable capital guidelines or policies of the
                              Federal Reserve. See "Description of the Preferred
                              Securities--Redemption" and "Description of the
                              Preferred Securities--Liquidation Distribution
                              Upon Termination."

Guarantee..................   The Company has guaranteed the payment of
                              Distributions and payments on liquidation or
                              redemption of the Preferred Securities, but only
                              in each case to the extent of funds held by the
                              Trust, as described herein. The Company and the
                              Trust believe that, taken together, the
                              obligations of the Company under the Guarantee,
                              the Trust Agreement, the Subordinated Debentures,
                              the Indenture and the Expense Agreement provide,
                              in the aggregate, a full, irrevocable and
                              unconditional guarantee, on a subordinated basis,
                              of all of the obligations of the Trust under the
                              Preferred Securities. The obligations of the
                              Company under the Guarantee and the Preferred
                              Securities are subordinate and junior in right of
                              payment to all Senior Debt, Subordinated Debt and
                              Additional Senior Obligations of the Company. If
                              the Company does not make principal or interest
                              payments on the Subordinated Debentures, the Trust
                              will not have sufficient funds to make
                              distributions on the Preferred Securities; in
                              which event, the Guarantee will not apply to such
                              Distributions until the Trust has sufficient funds
                              available therefor. See "Description of the
                              Guarantee."

Voting Rights..............   The holders of the Preferred Securities will have
                              no voting rights except in limited circumstances.
                              See "Description of the Preferred Securities--
                              Voting Rights; Amendment of Trust Agreement."

Use of Proceeds by the
 Trust.....................   The proceeds from the sale of the Preferred
                              Securities offered hereby will be used by the
                              Trust to purchase the Subordinated Debentures
                              issued by the Company.

                             AVAILABLE INFORMATION

  No separate financial statements of the Trust have been included herein.  The
Company and the Trust do not consider that such financial statements would be
material to holders of the Trust Securities because the Trust is a newly formed
special purpose entity, has no operating history or independent operations and
is not engaged in and does not propose to engage in any activity other than
holding as trust assets the Subordinated Debentures and issuing the Trust
Securities.

                                       9
<PAGE>
 
                 SUMMARY HISTORICAL CONSOLIDATED FINANCIAL DATA

 The following table presents selected historical consolidated financial data
for the Company and should be read in conjunction with the consolidated
financial statements of the Company and the notes thereto appearing elsewhere in
this Prospectus and the information contained in "Management's Discussion and
Analysis of Financial Condition and Results of Operations." The data set forth
below as of, and for the five years in the period ended, December 31, 1997, are
derived from the Company's consolidated financial statements which have been
audited by independent public accountants. The data set forth below as of, and
for the six-month periods ended, June 30, 1998, and June 30, 1997, is unaudited
and, in the opinion of management of the Company, reflects all adjustments
considered necessary for a fair presentation of the results for such interim
periods. The interim results are not necessarily indicative of results which may
be expected for future periods, including the year ending December 31, 1998. The
data set forth below includes the accounts of Winters State Bank, Winters, Texas
("Winters State"), Peoples National Bank, Winters, Texas ("Peoples National"),
Coastal Banc ssb, San Angelo, Texas ("Coastal Banc--San Angelo") and Crown Park
Bancshares, Inc., Lubbock, Texas ("Crown Park") from August 31, 1993, January 1,
1996, May 27, 1996, and January 28, 1997, the respective dates of acquisition of
such companies. Each of the completed acquisitions was accounted for under the
purchase method of accounting.
<TABLE>
<CAPTION>
                               SIX-MONTH PERIOD
                                ENDED JUNE 30,                   YEAR ENDED DECEMBER 31,
                             --------------------  ----------------------------------------------------
                               1998       1997       1997      1996       1995       1994       1993
                             ---------  ---------  --------  ---------  ---------  ---------  ---------
INCOME STATEMENT DATA:                               (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                          <C>        <C>        <C>       <C>        <C>        <C>        <C>
Interest income............. $  9,224   $  8,974   $ 18,324   $ 13,556   $ 11,962   $ 10,131   $  9,221
Interest expense............    4,287      4,249      8,659      6,441      5,309      3,452      3,176
                             --------   --------   --------   --------   --------   --------   --------
Net interest income.........    4,937      4,725      9,665      7,115      6,653      6,679      6,045
Provision for loan losses...      300         60        250        201        206        147        154
                             --------   --------   --------   --------   --------   --------   --------
Net interest income after                                                
 provision for loan losses..    4,637      4,665      9,415      6,914      6,447      6,532      5,891
Noninterest income..........    1,337        886      1,909      1,551      1,509      1,497      1,884
Noninterest expenses........    4,437      3,958      8,237      6,290      6,242      7,352      6,222
                             --------   --------   --------   --------   --------   --------   --------
Income before federal                                                    
 income taxes and                                                        
 cumulative effect of                                                    
  accounting change.........    1,537      1,593      3,087      2,175      1,714        677      1,553
Federal income taxes........      564        538        977        753        582        227        524
                             --------   --------   --------   --------   --------   --------   --------
Income before cumulative                                                 
 effect of                                                               
 accounting change..........      973      1,055      2,110      1,422      1,132        450      1,029
Cumulative effect of                                                     
 change in accounting                                                    
 for income taxes...........        0          0          0          0          0          0        200
                             --------   --------   --------   --------   --------   --------   --------
Net income.................. $    973   $  1,055   $  2,110   $  1,422   $  1,132   $    450   $  1,229
                             ========   ========   ========   ========   ========   ========   ========
COMMON SHARE DATA:                                                       
Earnings per share:                                                      
 Basic...................... $   0.49   $   0.59   $   1.12   $   1.00   $   0.82   $   0.29   $   0.89
 Diluted....................     0.47       0.52       1.03       0.84       0.67       0.27       0.73
Cash dividends..............     0.10       0.09       0.19       0.14       0.09       0.06       0.00
Dividend payout ratio.......    20.35%     15.96%     17.30%     13.85%     10.34%     15.56%       N/A
Book value per share:                                                    
 Common stock............... $  10.70   $  10.02   $  10.36   $  10.41   $  10.00   $   7.99   $   7.82
 Diluted....................    10.19       9.42       9.80       8.80       8.11       6.58       6.44
Period end shares                                                        
 outstanding................    1,987      1,946      1,975      1,381      1,313      1,298      1,298
Weighted average shares                                                  
 outstanding(in thousands):
             Basic..........    1,964      1,742      1,842      1,355      1,299      1,302      1,300
             Diluted........    2,087      2,015      2,048      1,698      1,689      1,685      1,686
BALANCE SHEET DATA:                                                      
Assets...................... $263,501   $265,766   $264,574   $205,968   $180,344   $159,860   $160,712
Loans, net of unearned                                                   
 income(1)..................  140,809    137,403    140,853     92,017     81,927     81,306     69,647
Deposits....................  240,964    244,068    242,801    189,575    164,704    146,184    147,785
Notes payable...............        4        824         57        240        849        930      1,194
Shareholders' equity........   21,310     19,586     20,527     14,937     13,818     11,073     10,845
EARNINGS RATIOS:                                                         
Return on average total                                                  
 assets.....................     0.73%      0.83%      0.82%      0.72%      0.67%      0.28%      0.81%
Return on average                                                        
 shareholders' equity.......     9.26      11.42      10.95       9.89       8.99       3.98      12.50
ASSET QUALITY RATIOS:                                                    
Nonperforming loans to                                                   
 loans......................     0.16%      0.22%      0.21%      0.21%      0.36%      0.19%      3.06%
Nonperforming assets to                                                  
 loans and other real                                                    
 estate and other                                                        
  repossessed assets........     0.34       0.77       0.73       0.63       0.76       0.96       4.17
Net loan charge-offs                                                     
 (recoveries) to average                                                 
 loans......................     0.50      (0.13)      0.20       0.37       0.32       0.30       0.18
Allowance for possible                                                   
 loan losses to loans.......     0.80       0.97       0.83       0.86       0.93       1.00       1.29
Allowance for possible                                                   
 loan losses to                                                          
 nonperforming loans........   504.95     429.77     397.63     404.59     259.93     530.52      41.99
CAPITAL RATIOS:                                                          
Average equity to average                                                
 total assets...............     7.92%      7.24%      7.45%      7.33%      7.43%      7.06%      6.45%
Tier 1 capital to                                                        
 risk-weighted assets.......    11.86      11.13      11.26      13.85      15.23      13.02      15.29
Total capital to                                                         
 risk-weighted assets.......    12.59      12.04      12.02      14.64      16.08      13.97      16.54
Leverage ratio..............     6.93       6.22       6.71       6.86       7.65       7.03       7.23
RATIO OF EARNINGS TO FIXED                                               
 CHARGES(2):                                                             
 Including interest on                                                   
  deposits..................     1.36x      1.37x      1.35x      1.33x      1.32x      1.19x      1.47x
 Excluding interest on                                                   
  deposits..................    47.58      22.81      26.30      16.32       9.66       4.74       8.61
</TABLE> 
- ---------------------
(1)  Before allowance for possible loan losses.
(2)  The ratio of earnings to fixed charges is computed by dividing (x) the sum
     of income before federal income taxes and cumulative effect of accounting
     change by (y) fixed charges.  Fixed charges consist of interest on
     borrowings, amortization of debt expense, interest on deposits, implicit
     interest on leases and dividends on Series C Preferred Stock.

                                       10
<PAGE>
 
                   SUMMARY PRO FORMA COMBINED FINANCIAL DATA

     The following table presents summary pro forma combined financial data for
the Company as of June 30, 1998, and for the six month period ended June 30,
1998 and the year ended December 31, 1997, as if consummation of the Pending
Acquisition and the Offering had occurred, in the case of the income statement
data, as of January 1, 1997, and in the case of the balance sheet data, as of
June 30, 1998 at the public offering price of $11.50 per share of Common Stock.
The pro forma data set forth below has been prepared under the purchase method
of accounting and does not purport to be indicative of the Company's financial
condition and results of operations at any future date or for any future period
and should be read in conjunction with the respective financial statements, and
the notes thereto, of the Company, Azle Bancorp and Azle State, the pro forma
combined financial statements of the Company, and the notes thereto, and the
other financial information included elsewhere herein.  In the opinion of
management of the Company, the pro forma data set forth below includes all
adjustments considered necessary for a fair representation of the results for
such periods.
<TABLE>
<CAPTION>
 
                                                                      AZLE           PRO FORMA
                                                     COMPANY         BANCORP          COMBINED
                                                 ---------------  --------------  -----------------
INCOME STATEMENT DATA:                             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                              <C>              <C>             <C>
 Six-months ended June 30, 1998:
  Total interest income........................        $  9,224         $ 3,528         $ 12,612
  Net interest income..........................           4,937           2,213            6,988
  Net income...................................             973             715            1,106
 Year ended December 31, 1997:
  Total interest income........................        $ 18,324         $ 6,867         $ 24,908
  Net interest income..........................           9,665           4,252           13,590
  Net income...................................           2,110           1,454            2,399
COMMON SHARE DATA:
 Six-months ended June 30, 1998:
  Earnings per share:
   Basic.......................................        $   0.49         $  1.09         $   0.51
   Diluted.....................................            0.47            1.09             0.48
  Adjusted shares outstanding (in thousands):
   Basic.......................................           1,964             659            2,164
   Diluted.....................................           2,087             659            2,287
 Year ended December 31, 1997:
  Earnings per share:
   Basic.......................................        $   1.12         $  2.21         $   1.15
   Diluted.....................................            1.03            2.21             1.07
  Adjusted shares outstanding (in thousands):
   Basic.......................................           1,842             659            2,042
   Diluted.....................................           2,048             659            2,248
BALANCE SHEET DATA:
 At June 30, 1998:
  Assets.......................................        $263,501         $91,660         $359,555
  Loans, net of unearned income................         140,809          45,102          185,911
  Deposits.....................................         240,964          80,816          321,780
  Notes payable................................               4               0              520(1)
  Shareholders' equity.........................          21,310           9,699           23,199
CAPITAL RATIOS:
 At June 30, 1998:
  Tier 1 capital to risk-weighted assets.......           11.86%          18.42%            9.58%
  Total capital to risk-weighted assets........           12.59           19.66            12.52
  Leverage ratio...............................            6.93           10.60             5.71
RATIO OF EARNINGS TO FIXED CHARGES(2):
 Six-months ended June 30, 1998:
  Including interest on deposits...............            1.36x           1.77x            1.20x
  Excluding interest on deposits...............           47.58          203.00             3.10
 Year ended December 31, 1997:
  Including interest on deposits...............            1.35x           1.78x            1.20x
  Excluding interest on deposits...............           26.30          258.13             3.05
</TABLE>
- ---------------------
(1)  Gives effect to the repayment of $5,100,000 of the $5,616,000 of total
     indebtedness incurred by the Company to fund a portion of the purchase
     price and related expenses of the Pending Acquisition which the Company
     intends to repay after the incurrence thereof with the proceeds of a cash
     dividend from Azle State.
(2)  The ratio of earnings to fixed charges is computed by dividing (x) the sum
     of income before federal income taxes and cumulative effect of accounting
     change by (y) fixed charges. Fixed charges consist of interest on
     borrowings, amortization of debt expense, interest on deposits, implicit
     interest on leases, dividends on Series C Preferred Stock and distributions
     on the Subordinated Debentures.

                                       11
<PAGE>
 
                                  RISK FACTORS


  Other than historical and factual statements, the matters and items discussed
in this Prospectus are forward-looking statements that involve risks and
uncertainties.  The Company's actual results may differ materially from the
results discussed in the forward-looking statements. Prospective investors
should carefully consider the following factors and cautionary statements, which
could contribute to such differences, in determining whether to purchase
Securities in the Offering.  All factors should be considered in conjunction
with the other information and financial data appearing elsewhere in this
Prospectus.  See "Cautionary Statements Regarding Forward-Looking Statements."

RISK FACTORS RELATING TO THE COMPANY

  INTEGRATION OF THE PENDING ACQUISITION. The Company's asset size will
substantially increase as a result of the Pending Acquisition. The future
prospects of the Company will depend, in significant part, on a number of
factors, including, without limitation, its ability to integrate the Pending
Acquisition; its ability to compete effectively in the Azle, Texas market area;
its success in retaining earning assets and generating new earning assets while
minimizing nonperforming assets, including loans, acquired in the Pending
Acquisition; its ability to attract and retain qualified management and other
necessary personnel; and its ability to consummate the Pending Acquisition.  No
assurance can be given as to the Company's ability to accomplish any of the
foregoing, the compatibility of the two organizations, the Company's ability to
achieve results in the future similar to those achieved in the past or its
ability to manage effectively the growth resulting from the Pending Acquisition.
There also are significant back office operations that must be integrated in
connection with the Pending Acquisition, including the combination of employee
benefit plans, the creation of joint account and lending products, the
development of unified marketing plans and other related issues. The additional
expenditures required to accomplish such goals, together with any unexpected
costs in connection with integration of the Pending Acquisition, could
negatively impact the Company's net income, and these tasks could divert
management's attention from other important issues.  In addition, there can be
no assurance that management of the Company and Azle Bancorp/Azle State will be
compatible, and the process of combining the Bank and Azle State could cause the
interruption of, or the disruption in, the activities of either or both the
Bank's and Azle State's respective business, which could have an adverse effect
on their combined operations. See "Pending Acquisition."

  FUTURE GROWTH THROUGH ACQUISITIONS.  The Company has grown significantly since
1996 through acquisitions.  The future growth of the Company will be dependent
in part upon the ability of the Company to acquire businesses at favorable
prices, terms and conditions, and to properly manage and integrate their
operations.  The Company's ability to expand successfully through acquisitions
depends upon many factors, including the successful identification and
acquisition of financial institutions and other related businesses and
management's ability to effectively integrate the acquired businesses.
Acquisitions entail risks that business judgment will prove inaccurate with
respect to anticipated market growth, projected revenue enhancements, and
expected operating expense savings.  Acquisitions also entail the risks of the
diversion of management's attention and the conversion of the operations and the
assimilation of personnel of the acquired companies, each of which could
adversely affect the Company's operating results.  In addition, the success of
any acquisition will depend in part upon the Company's ability to effectively
integrate the acquired company into the Company's operations and implement its
business style and philosophy.

  The Company has financed its recent acquisitions primarily through borrowings
and the issuance of Common Stock and, with respect to the Pending Acquisition,
through borrowings and the Offering. If the Company pursues additional
acquisitions, however, it is likely to finance the acquisitions through a
combination of borrowings and public and/or private offerings of its securities.
There can be no assurance that the Company would be able to obtain debt
financing on terms satisfactory to it or at all.  Furthermore, if the Company
sells additional securities to raise funds in the future, the terms and
conditions of the issuances may have a dilutive effect or otherwise adversely
impact existing shareholders.

  There can be no assurance that future acquisition opportunities, if any, can
be consummated on favorable terms, that the Company will be successful in
acquiring or integrating any business, or that any such acquisitions, including
Azle Bancorp, will enhance the earnings of the Company.

                                       12
<PAGE>
 
  ADVERSE CHANGES IN THE ECONOMY. The Company's profitability is dependent upon
the profitability of its operating subsidiary, the Bank. The Bank's
profitability, in turn, is dependent upon the economic vitality of its West
Texas service area and, upon consummation of the Pending Acquisition, its North
Central Texas service area. While the Company believes that the Bank's customers
within the region are widely diversified, there can be no assurance that the
Company would be able to withstand adverse changes in the West and North Central
Texas economy should such changes occur. In addition, there can be no assurance
that adverse changes in industry sectors of the Bank's or Azle State's market
areas or that adverse developments in the national economy would not adversely
affect the Company's financial condition or results of operations. Accordingly,
the Company will remain subject to risks associated with prolonged declines in
either the local or national economy.

  NONPERFORMING ASSETS; NO ASSURANCE AS TO THE ADEQUACY OF ALLOWANCE FOR
POSSIBLE LOAN LOSSES.  As of June 30, 1998, total nonperforming assets were
$475,000, or 0.2%, of total assets as of such date.  At June 30, 1998, the
Company had $757,000 of substandard loans, of which $135,000 were loans
designated as nonaccrual or 90 days past due, and $253,000 of foreclosed real
estate classified as substandard. The level of nonperforming assets may increase
in the future and the levels of nonaccrual loans and other real estate may
fluctuate from period to period as problem loans are worked out and in some
instances additional properties are taken into other real estate.  Further,
depending on real estate values, the overall economy and other circumstances,
the resolution of problem loans and liquidation of other real estate may be more
costly than presently anticipated, and may require the Company to increase its
allowance for possible loan losses and incur additional other real estate
related expenses.

  At June 30, 1998, the Company's allowance for possible loan losses was
$1,121,000, or 505%, of total nonperforming loans and 0.80% of net loans.  The
Company's allowance for possible loan losses is maintained at a level considered
adequate by management to absorb inherent losses in its loan portfolio.  The
amount of inherent loan losses which could be ultimately realized is susceptible
to changes in economic, operating, and other conditions, including changes in
interest rates, that could be beyond the Company's control.  Such losses could
exceed current estimates.  Although management believes that the Company's
allowance for possible loan losses is adequate, there can be no assurance that
the allowance will prove sufficient to cover actual loan losses should such
losses be realized or that the Company will not have to increase its allowance
for possible loan losses in the future.

  The Company believes that its policies and procedures related to its
monitoring and resolution of problem assets are adequate.  The Company monitors
its problem assets and, based on information known to management at such time,
establishes allowances against foreseeable losses related to such loans.  While
the Company believes it has established adequate reserves against such loans or
written down the value of the properties securing such loans to reflect the
current estimated fair values of such properties, no assurances can be provided
that the properties securing such loans will not further decrease in value or
can be sold for their estimated fair values in the event that the Bank
forecloses or takes possession of such properties or that the Company will not
experience additional losses related to such loans.

  FUTURE DIVIDENDS.  Although the Company has paid cash dividends on the Common
Stock since May 1994, there can be no assurance that the Company will continue
to pay dividends in the future.  The ability of the Company to pay cash
dividends in the future will depend to a large extent upon its receipt of
dividends from the Bank.  The amount of dividends that the Bank may pay to
Independent Financial Corp., an intermediate holding company for the Bank
("Independent Financial"), and that Independent Financial, in turn, may pay to
the Company are subject to the earnings and financial condition of the Bank,
certain statutory and regulatory restrictions and may be restricted by
provisions of future financing arrangements.  Moreover, holders of the Series C
Preferred Stock are entitled to receive dividends before dividends may be paid
on the Common Stock.  See "Price Range of Common Stock and Dividends" and
"Regulation and Supervision."

  RELIANCE ON KEY PERSONNEL.  The Company and the Bank are dependent upon their
executive officers and key employees.  Specifically, the Company considers the
services of Bryan W. Stephenson, President and Chief Executive Officer, Randal
N. Crosswhite, Senior Vice President and Chief Financial Officer, and other
senior officers of the Bank to be important to the success of the Company.  The
unexpected loss of the services of any of these individuals could have a
detrimental effect on the Company and the Bank.

                                       13
<PAGE>
 
  COMPETITION.  The Company encounters significant competition from other banks
and bank holding companies, many of which have far greater assets and resources
than the Company.  The Company also encounters intense competition in its
commercial banking business from savings and loan associations, credit unions,
factors, insurance companies, commercial and captive finance companies, and
certain other types of financial institutions located in other major
metropolitan areas in the United States, many of which are larger in terms of
capital, resources and personnel than the Company, have greater lending limits
than the Bank and provide services that the Company and the Bank do not
currently provide.  Additionally, federal legislation regarding interstate
branching and banking may increase competition in the future from large out-of-
state banks.  The number of competitors may increase as a result of the easing
of restrictions on interstate banking effected under the Riegle-Neal Interstate
Banking and Efficiency Act of 1994.  Non-bank competitors also are not subject
to the extensive regulations applicable to the Company and the Bank. See
"Regulation and Supervision" and "Business and Properties of the Company--
Competition."

  REGULATION AND SUPERVISION.  Banking organizations such as the Company and the
Bank are subject to extensive federal and state regulation and supervision.
These regulations and laws are primarily intended to protect depositors and the
Federal Deposit Insurance Corporation ("FDIC"), not shareholders or other
creditors.  Regulations and laws affecting the financial institutions industry
are undergoing continuous change, and the ultimate effect of such changes cannot
be predicted.  Regulations and laws affecting the Bank and Azle State may be
modified at any time, and new legislation affecting financial institutions may
be proposed and enacted.  There can be no assurance that such modifications or
new laws would not materially and adversely affect the business, condition or
operations of the Bank and Azle State or benefit competing entities which may
not be subject to the same regulations and supervision. See "Regulation and
Supervision."

  GENERAL ECONOMIC CONDITIONS AND MONETARY POLICY.  The operating income and net
income of the Company depends to a substantial extent on "rate differentials,"
(i.e., the differences between the income that the Company receives from loans,
securities and other earning assets, and the interest expense that it pays to
obtain deposits and other liabilities).  These rates are highly sensitive to
many factors that are beyond the control of the Company, including general
economic conditions, rapid changes in interest rates, decline in real estate
market values and the monetary and fiscal policies of various governmental and
regulatory authorities.  For example, in an expanding economy, loan demand
usually increases and the interest rates charged on loans usually increase.
Increases in the discount rate by the Federal Reserve usually lead to rising
interest rates, which affect the Company's interest income, interest expense and
investment portfolio.  Also, governmental policies such as the creation of a tax
deduction for individual retirement accounts can increase savings and affect the
cost of funds. While management has taken measures intended to manage the risks
of operating in a changing interest rate environment, there can be no assurance
that such measures will be effective in avoiding undue interest rate risk.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Interest Rate Sensitivity."

  TRADING MARKET FOR THE COMMON STOCK.  Although the Common Stock is listed for
trading on the AMEX, the volume of the Common Stock traded on such exchange has
been less active than other companies listed on the AMEX and other exchanges and
the Nasdaq National Market. A public trading market having the desired
characteristics of depth, liquidity and orderliness depends upon the presence in
the marketplace of willing buyers and sellers of the Common Stock at any given
time, which presence is dependent, among other things, upon the individual
decisions of investors and upon general economic and market conditions over
which the Company has no control.  While the Company believes that the Offering,
by increasing the number of shares of Common Stock outstanding, should improve
the liquidity of the market for the Common Stock, no assurance can be given that
the Offering will increase the volume of trading in the Common Stock.  See
"Price Range of Common Stock and Dividends."

  UNCERTAINTIES ARISING FROM YEAR 2000.   Like many financial institutions, the
Company, the Bank, Azle Bancorp and Azle State rely upon computers for the daily
conduct of their businesses and for information systems processing.  Many
software applications and operational programs are not designed to recognize
calendar dates beginning in the Year 2000.  The failure of such applications or
systems to properly recognize the dates beginning in the Year 2000 could result
in miscalculations or system failures.  The Company's business depends upon the
Bank's (and upon consummation of the Pending Acquisition also will depend upon
Azle State's) ability to store, retrieve, process and manage significant data
bases and to expand and upgrade their information processing capabilities.  The
Company and the Bank have been working to address the Year 2000 issue.  At this
time, the

                                       14
<PAGE>
 
Company does not anticipate incurring significant costs related to the Year 2000
issue. The Company does, however, anticipate an increase in the amount of time
management and staff will devote to closely monitoring the progress of the
compliance and also testing the applications. There can be no assurance that the
systems of other companies in which the Company's system or Azle Bancorp's
system rely also will be timely converted or that any such failure to convert by
another company would not have an adverse effect on the Company's systems or
Azle Bancorp's systems. Additionally, the failure of a customer of the Bank or
Azle State to prepare for Year 2000 compatibility could have a significant
adverse affect on such customers' operations and profitability, in turn
inhibiting its ability to repay loans in accordance with their terms. Therefore,
even if the Company does not incur significant direct costs in connection with
responding to the Year 2000 issue, there can be no assurance that the failure or
delay of the Company's customers or other third parties in addressing the Year
2000 issue or the costs involved in such process will not have a material
adverse affect on the Company's business, financial condition, or results of
operations.

RISK FACTORS RELATING TO THE PREFERRED SECURITIES

  RANKING OF SUBORDINATED OBLIGATIONS UNDER THE GUARANTEE AND THE SUBORDINATED
DEBENTURES. The obligations of the Company under the Guarantee issued for the
benefit of the holders of Preferred Securities and under the Subordinated
Debentures are unsecured and rank subordinate and junior in right of payment to
all Senior Debt, Subordinated Debt and Additional Senior Obligations of the
Company, whether now existing or hereafter incurred. At June 30, 1998, the
aggregate outstanding Senior Debt, Subordinated Debt and Additional Senior
Obligations of the Company was approximately $4,000 ($520,000 on a pro forma
basis giving effect to the indebtedness to be incurred by the Company in
connection with the Pending Acquisition). Because the Company is a holding
company, the right of the Company to participate in any distribution of assets
of any subsidiary upon such subsidiary's liquidation or reorganization or
otherwise (and thus the ability of holders of the Preferred Securities to
benefit indirectly from such distribution) is subject to the prior claims of
creditors of that subsidiary, except to the extent that the Company may itself
be recognized as a creditor of that subsidiary. The Subordinated Debentures,
therefore, will be effectively subordinated to all existing and future
liabilities of the Company's subsidiaries and holders of Subordinated Debentures
and Preferred Securities should look only to the assets of the Company for
payments on the Subordinated Debentures. Neither the Indenture, the Guarantee
nor the Trust Agreement places any limitation on the amount of secured or
unsecured debt, including Senior Debt, Subordinated Debt and Additional Senior
Obligations, that may be incurred by the Company. See "Description of the
Guarantee--Status of the Guarantee" and "Description of the Subordinated
Debentures--Subordination."

  The ability of the Trust to pay amounts due on the Preferred Securities is
dependent solely upon the Company making payments on the Subordinated Debentures
as and when required.

  OPTION TO EXTEND INTEREST PAYMENT PERIOD, TAX CONSEQUENCES, MARKET PRICE
CONSEQUENCES. The Company has the right under the Indenture, so long as no
Debenture Event of Default has occurred and is continuing, to defer the payment
of interest on the Subordinated Debentures at any time or from time to time for
a period not exceeding 20 consecutive quarters with respect to each Extension
Period; provided that no Extension Period may extend beyond the Stated Maturity
of the Subordinated Debentures. As a consequence of any such deferral, quarterly
Distributions on the Preferred Securities by the Trust will be deferred (and the
amount of Distributions to which holders of the Preferred Securities are
entitled will accumulate additional Distributions thereon at the rate of 8.50%
per annum, compounded quarterly from the relevant payment date for such
Distributions) during any such Extension Period. During any such Extension
Period, the Company may not (i) declare or pay any dividends or distributions
on, or redeem, purchase, acquire, or make a liquidation payment with respect to,
any of the Company's capital stock (other than (a) dividends or distributions in
Common Stock of the Company, any declaration of a noncash dividend in connection
with the implementation of a shareholder rights plan, or the issuance of stock
under any such plan in the future, or the redemption or repurchase of any such
rights pursuant thereto, and (b) purchases of Common Stock of the Company
related to the rights under any of the Company's benefit plans for its
directors, officers or employees), (ii) make any payment of principal, interest
or premium, if any, on or repay, repurchase or redeem any debt securities of the
Company that rank pari passu with or junior in interest to the Subordinated
Debentures or make any guarantee payments with respect to any guarantee by the
Company of the debt securities of any subsidiary of the Company if such
guarantee ranks pari passu with or

                                       15
<PAGE>
 
junior in interest to the Subordinated Debentures (other than payments under the
Guarantee), or (iii) redeem, purchase or acquire less than all of the
Subordinated Debentures or any of the Preferred Securities. Prior to the
termination of any such Extension Period, the Company may further defer the
payment of interest; provided that no Extension Period may exceed 20 consecutive
quarters or extend beyond the Stated Maturity of the Subordinated Debentures.
Upon the termination of any Extension Period and the payment of all interest
then accrued and unpaid (together with interest thereon at the annual rate of
8.50% compounded quarterly, to the extent permitted by applicable law), the
Company may elect to begin a new Extension Period, subject to the above
requirements. Subject to the foregoing, there is no limitation on the number of
times that the Company may elect to begin an Extension Period. See "Description
of the Preferred Securities--Distributions--Extension Period" and "Description
of the Subordinated Debentures--Option to Extend Interest Payment Period."

  Should an Extension Period occur, each holder of Preferred Securities will be
required to accrue and recognize income (in the form of OID) in respect of its
pro rata share of the interest accruing on the Subordinated Debentures held by
the Trust for United States federal income tax purposes. A holder of Preferred
Securities must, as a result, include such income in gross income for United
States federal income tax purposes in advance of the receipt of cash, and will
not receive the cash related to such income from the Trust if the holder
disposes of the Preferred Securities prior to the record date for the payment of
the related Distributions. See "Certain Federal Income Tax Consequences--
Potential Extension of Interest Payment Period and Original Issue Discount."

  The Company has no current intention of exercising its right to defer payments
of interest by extending the interest payment period on the Subordinated
Debentures. Should the Company elect, however, to exercise such right in the
future, the market price of the Preferred Securities is likely to be adversely
affected. A holder that disposes of its Preferred Securities during an Extension
Period, therefore, might not receive the same return on its investment as a
holder that continues to hold its Preferred Securities. As a result of the
existence of the Company's right to defer interest payments, the market price of
the Preferred Securities may be more volatile than the market prices of other
securities on which OID accrues that are not subject to such optional deferrals.

  TAX EVENT, CAPITAL TREATMENT EVENT OR INVESTMENT COMPANY EVENT; REDEMPTION.
The Company has the right to redeem the Subordinated Debentures in whole (but
not in part) within 180 days following the occurrence of  a Tax Event, a Capital
Treatment Event or an Investment  Company  Event (whether  occurring  before or
after September 22, 2003), and, therefore, cause a mandatory redemption of the
Preferred Securities. The exercise of such right is subject to the Company
having received prior approval of the Federal Reserve to do so if then required
under applicable capital guidelines or policies of the Federal Reserve.

  "Tax Event" means the receipt by the Trust of an opinion of counsel
experienced in such matters to the effect that, as a result of any amendment to,
or change (including any announced prospective change) in the laws (or any
regulations thereunder) of the United States or any political subdivision or
taxing authority thereof or therein, or as a result of any official
administrative pronouncement or judicial decision interpreting or applying such
laws or regulations, which amendment or change is effective or such
pronouncement or decision is announced on or after the date of issuance of the
Preferred Securities under the Trust Agreement, there is more than an
insubstantial risk that (i) the Trust is, or will be within 90 days of the date
of such opinion, subject to United States federal income tax with respect to
income received or accrued on the Subordinated Debentures, (ii) interest payable
by the Company on the Subordinated Debentures is not, or, within 90 days of such
opinion, will not be, deductible by the Company, in whole or in part, for United
States federal income tax purposes, or (iii) the Trust is, or will be within 90
days of the date of the opinion, subject to more than a de minimis amount of
other taxes, duties or other governmental charges. The Company must request and
receive an opinion with regard to such matters within a reasonable period of
time after it becomes aware of the possible occurrence of any of the events
described in clauses (i) through (iii) above.

  "Capital Treatment Event" means the receipt by the Trust of an opinion of
counsel experienced in such matters to the effect that, as a result of any
amendment to or any change (including any announced prospective change) in the
laws (or any regulations thereunder) of the United States or any political
subdivision thereof or therein, or as a result of any official administrative
pronouncement or judicial decision interpreting or applying such laws or
regulations, which amendment or change is effective or such proposed change,
pronouncement or decision is announced on or after the date of issuance of the
Preferred Securities under the Trust Agreement, there is more

                                       16
<PAGE>
 
than an insubstantial risk of impairment of the Company's ability to treat the
aggregate Liquidation Amount of the Preferred Securities (or any substantial
portion thereof) as "Tier 1 Capital" (or the then equivalent thereof) for
purposes of the capital adequacy guidelines of the Federal Reserve, as then in
effect and applicable to the Company; provided, however, that the inability of
the Company to treat all or any portion of the Liquidation Amount of the
Preferred Securities as Tier 1 Capital shall not constitute the basis for a
Capital Treatment Event if such inability results from the Company having
cumulative preferred stock, minority interests in consolidated subsidiaries, or
any other class of security or interest which the Federal Reserve now or may
hereafter afford Tier 1 Capital treatment in excess of the amount which may
qualify for treatment as Tier 1 Capital under applicable capital adequacy
guidelines of the Federal Reserve.

  "Investment Company Event" means the receipt by the Trust of an opinion of
counsel experienced in such matters to the effect that, as a result of the
occurrence of a change in law or regulation or a change in interpretation or
application of law or regulation by any legislative body, court, governmental
agency or regulatory authority, the Trust is or will be considered an
"investment company" that is required to be registered under the Investment
Company Act of 1940, as amended (the "Investment Company Act"), which change
becomes effective on or after the date of original issuance of the Preferred
Securities.

  SHORTENING OR EXTENSION OF STATED MATURITY OF SUBORDINATED DEBENTURES. The
Company has the right, at any time, to shorten the maturity of the Subordinated
Debentures to a date not earlier than September 22, 2003. The exercise of such
right is subject to the Company having received prior approval of the Federal
Reserve if then required under applicable capital guidelines or policies of the
Federal Reserve. The Company also has the right to extend the maturity of the
Subordinated Debentures (whether or not the Trust is terminated and the
Subordinated Debentures are distributed to holders of the Preferred Securities)
to a date no later than September 22, 2037, a date approximately 39 years after
the initial issuance of the Preferred Securities. Such right may only be
exercised, however, if at the time such election is made and at the time of such
extension (i) the Company is not in bankruptcy, otherwise insolvent or in
liquidation, (ii) the Company is not in default in the payment of any interest
or principal on the Subordinated Debentures, and (iii) the Trust is not in
arrears on payments of Distributions on the Preferred Securities and no deferred
Distributions are accumulated. See "Description of the Subordinated Debentures--
General."

  RIGHTS UNDER THE GUARANTEE. The Guarantee guarantees to the holders of the
Preferred Securities, to the extent not paid by the Trust, (i) any accrued and
unpaid Distributions required to be paid on the Preferred Securities, to the
extent that the Trust has funds available therefor at such time, (ii) the
Redemption Price (as defined herein) with respect to any Preferred Securities
called for redemption, to the extent that the Trust has funds available therefor
at such time, and (iii) upon a voluntary or involuntary dissolution, winding-up
or liquidation of the Trust (other than in connection with the distribution of
Subordinated Debentures to the holders of Preferred Securities or a redemption
of all of the Preferred Securities), the lesser of (a) the aggregate of the
Liquidation Amount and all accrued and unpaid Distributions on the Preferred
Securities to the date of payment, to the extent the Trust has funds available
therefor at such time, and (b) the amount of assets of the Trust remaining
available for distribution to holders of the Preferred Securities in liquidation
of the Trust. The holders of not less than a majority in Liquidation Amount of
the Preferred Securities have the right to direct the time, method and place of
conducting any proceeding for any remedy available to the Guarantee Trustee in
respect of the Guarantee or to direct the exercise of any trust power conferred
upon the Guarantee Trustee under the Guarantee. Any holder of the Preferred
Securities may institute a legal proceeding directly against the Company to
enforce its rights under the Guarantee without first instituting a legal
proceeding against the Trust, the Guarantee Trustee or any other Person (as
defined in the Guarantee). If the Company were to default on its obligation to
pay amounts payable under the Subordinated Debentures, the Trust would lack
funds for the payment of Distributions or amounts payable on redemption of the
Preferred Securities or otherwise, and, in such event, holders of Preferred
Securities would not be able to rely upon the Guarantee for such amounts. In the
event, however, that a Debenture Event of Default has occurred and is continuing
and such event is attributable to the failure of the Company to pay interest on
or principal of the Subordinated Debentures on the payment date on which such
payment is due and payable, then a holder of Preferred Securities may institute
a legal proceeding directly against the Company for enforcement of payment to
such holder of the principal of or interest on such Subordinated Debentures
having a principal amount equal to the aggregate Liquidation Amount of the
Preferred Securities of such holder (a "Direct Action"). The exercise by the
Company of

                                       17
<PAGE>
 
its right, as described herein, to defer the payment of interest on the
Subordinated Debentures does not constitute a Debenture Event of Default. In
connection with such Direct Action, the Company will have a right of set-off
under the Indenture to the extent of any payment made by the Company to such
holder of Preferred Securities in the Direct Action. Except as described herein,
holders of Preferred Securities will not be able to exercise directly any other
remedy available to the holders of the Subordinated Debentures or assert
directly any other rights in respect of the Subordinated Debentures. See
"Description of the Subordinated Debentures--Enforcement of Certain Rights by
the Holders of Preferred Securities," "Description of the Subordinated
Debentures--Debenture Events of Default" and "Description of the Guarantee." The
Trust Agreement provides that each holder of Preferred Securities by acceptance
thereof agrees to the provisions of the Guarantee and the Indenture.

  The Company and the Trust believe that, taken together, the obligations of the
Company under the Guarantee, the Trust Agreement, the Subordinated Debentures,
the Indenture and the Expense Agreement provide, in the aggregate, a full,
irrevocable and unconditional guarantee, on a subordinated basis, of all of the
obligations of the Trust under the Preferred Securities. See "Relationship Among
the Preferred Securities, the Subordinated Debentures and the Guarantee--Full
and Unconditional Guarantee."

  NO VOTING RIGHTS EXCEPT IN LIMITED CIRCUMSTANCES. Holders of Preferred
Securities will have no voting rights except in limited circumstances relating
only to the modification of the Preferred Securities and the exercise of the
rights of the Trust as holder of the Subordinated Debentures and the Guarantee.
Holders of Preferred Securities will not be entitled to vote to appoint, remove
or replace the Property Trustee or the Delaware Trustee, as such voting rights
are vested exclusively in the holder of the Common Securities (except upon the
occurrence of certain events described herein). The Property Trustee, the
Administrative Trustees and the Company may amend the Trust Agreement without
the consent of holders of Preferred Securities to ensure that the Trust will be
classified for United States federal income tax purposes as a grantor trust even
if such action adversely affects the interests of such holders. See "Description
of the Preferred Securities--Voting Rights; Amendment of Trust Agreement" and
"Description of the Preferred Securities--Removal of the Trust's Trustees."

  RECENT TAX LEGISLATION. Certain legislative proposals were made in 1996 and
1997 which, if enacted, could have adversely affected the ability of the Company
to deduct interest paid on the Subordinated Debentures. These proposals,
however, were not enacted. Nevertheless, there can be no assurance that other
legislation enacted after the date hereof will not otherwise adversely affect
the ability of the Company to deduct the interest payable on the Subordinated
Debentures.

  In addition, in a currently pending case in the Tax Court, Enron Corp v.
Commissioner, TC Dkt. No. 6149-98, the Internal Revenue Service (the "IRS") is
challenging the deductibility of interest paid on securities which are similar,
but not identical, to the Subordinated Debentures.  Depending upon the result
obtained in that case, the IRS may also challenge the deductibility of the
interest paid on the Subordinated Debentures, which could in turn trigger a Tax
Event and a redemption of the Preferred Securities.

  Consequently, there can be no assurance that a Tax Event will not occur. A
Tax Event would permit the Company, upon approval of the Federal Reserve if then
required under applicable capital guidelines or policies of the Federal Reserve,
to cause a redemption of the Preferred Securities before, as well as after,
September    , 2003. See "Description of the Subordinated Debentures--
Redemption" and "Description of the Preferred Securities--Redemption--Tax Event
Redemption, Capital Treatment Event Redemption or Investment Company Event
Redemption."

  REDEMPTION, EXCHANGE OF PREFERRED SECURITIES FOR SUBORDINATED DEBENTURES. The
Company has the right at any time to dissolve, wind-up or terminate the Trust
and cause the Subordinated Debentures to be distributed to the holders of the
Preferred Securities in exchange therefor in liquidation of the Trust. The
exercise of such right is subject to the Company having received prior approval
of the Federal Reserve if then required under applicable capital guidelines or
policies of the Federal Reserve. The Company will have the right, in certain
circumstances, to redeem the Subordinated Debentures in whole or in part, in
lieu of a distribution of the Subordinated Debentures by the Trust, in which
event the Trust will redeem the Trust Securities on a pro rata basis to the same
extent as the Subordinated Debentures are redeemed by the Company. Any such
distribution or

                                       18
<PAGE>
 
redemption prior to the Stated Maturity will be subject to prior approval of the
Federal Reserve if then required under applicable capital guidelines or policies
of the Federal Reserve. See "Description of the Preferred Securities--
Redemption--Tax Event Redemption, Capital Treatment Event Redemption or
Investment Company Event Redemption."

  Under current United States federal income tax law, a distribution of
Subordinated Debentures upon the dissolution of the Trust would not be a taxable
event to holders of the Preferred Securities. If, however, the Trust were to be
recharacterized as an association taxable as a corporation at the time of the
dissolution of the Trust, the distribution of the Subordinated Debentures may
constitute a taxable event to holders of Preferred Securities. Moreover, upon
occurrence of a Tax Event, a dissolution of the Trust in which holders of the
Preferred Securities receive cash may be a taxable event to such holders. See
"Certain Federal Income Tax Consequences--Receipt of Subordinated Debentures or
Cash Upon Liquidation of the Trust."

  There can be no assurance as to the market prices for the Preferred Securities
or the Subordinated Debentures that may be distributed in exchange for Preferred
Securities upon a dissolution or liquidation of the Trust. The Preferred
Securities or the Subordinated Debentures may trade at a discount to the price
that the investor paid to purchase the Preferred Securities offered hereby.
Because holders of Preferred Securities may receive Subordinated Debentures,
prospective purchasers of Preferred Securities are also making an investment
decision with regard to the Subordinated Debentures and should carefully review
all the information regarding the Subordinated Debentures contained herein.

  If the Subordinated Debentures are distributed to the holders of Preferred
Securities upon the liquidation of the Trust, the Company will use its best
efforts to list the Subordinated Debentures on the AMEX or such stock exchanges
or other organizations, if any, on which the Preferred Securities are then
listed or quoted.

  TRADING PRICE, ABSENCE OF PRIOR PUBLIC MARKET AND RATINGS FOR THE PREFERRED
SECURITIES. The Preferred Securities may trade at prices that do not fully
reflect the value of accrued but unpaid interest with respect to the underlying
Subordinated Debentures. A holder of Preferred Securities that disposes of its
Preferred Securities between record dates for payments of Distributions (and
consequently does not receive a Distribution from the Trust for the period prior
to such disposition) will nevertheless be required to include accrued but unpaid
interest on the Subordinated Debentures through the date of disposition in
income as ordinary income and to add such amount to its adjusted tax basis in
its pro rata share of the underlying Subordinated Debentures deemed disposed of.
Such holder will recognize a capital loss to the extent the selling price (which
may not fully reflect the value of accrued but unpaid interest) is less than its
adjusted tax basis (which will include all accrued but unpaid interest). Subject
to certain limited exceptions, capital losses cannot be applied to offset
ordinary income for United States federal income tax purposes. See "Certain
Federal Income Tax Consequences--Disposition of Preferred Securities."

  There is no current public market for the Preferred Securities. Although the
Preferred Securities have been approved for listing on the AMEX subject to
notice of official issuance, there can be no assurance that an active public
market will develop for the Preferred Securities or that, if such market
develops, the market price will equal or exceed the public offering price set
forth on the cover page of this Prospectus. The public offering price and the
Distribution rate for the Preferred Securities have been determined through
negotiations between the Company and the Underwriter. Prices for the Preferred
Securities will be determined in the marketplace and may be influenced by many
factors, including prevailing interest rates, the liquidity of the market for
the Preferred Securities, investor perceptions of the Company and general
industry and economic conditions. The Preferred Securities have not been rated
by any rating agency.

  PREFERRED SECURITIES ARE NOT INSURED. The Preferred Securities are not insured
by the Bank Insurance Fund (the "BIF") or the Savings Association Insurance Fund
("SAIF") of the FDIC or by any other governmental agency.

                                       19
<PAGE>
 
           CAUTIONARY STATEMENTS REGARDING FORWARD-LOOKING STATEMENTS

  This Prospectus and the documents incorporated herein by reference include
"forward-looking statements" within the meaning of the Securities Act of 1933,
as amended (the "Securities Act"), and the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), that are based upon the current beliefs and
assumptions of the Company's management.  All statements other than statements
of historical facts included in this Prospectus, including, without limitation,
statements under "Prospectus Summary," "Risk Factors," "Pending Acquisition,"
"Pro Forma Consolidated Financial Statements," "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and "Business and
Properties of the Company" regarding the Company's financial position, business
strategy and plans and objectives of management for future operations, are
forward-looking statements.  When used in this Prospectus, the words
"anticipate," "believe," "estimate," "expect," "should" and "intend" and words
or phrases of similar import, as they relate to the Company or its subsidiaries
or management, are intended to identify forward-looking statements. Although the
Company believes that the expectations reflected in such forward-looking
statements are reasonable, no assurance can be given that such expectations will
prove to have been correct.  Important factors that could cause actual results
to differ materially from the Company's expectations (the "cautionary
statements") include, but are not limited to: (i) specific matters referred to
herein, including, without limitation, those noted under the caption "Risk
Factors," (ii) results of the Company's efforts to implement its business
strategy, (iii) cost savings expected to result from future and completed
acquisitions, including Azle Bancorp, which may not be fully realized and/or
revenues following such acquisitions which may be lower than expected and/or
expenses following such acquisitions which may be higher than expected, (iv)
changes in the interest rate environment which could reduce margins, (vii)
legislation or regulatory requirements or changes which could adversely affect
the businesses in which the Company is engaged, (viii) possible adverse changes
in business conditions and inflation, (ix) changes in general economic
conditions, either nationally or regionally, which are less favorable than
expected and that result in, among other things, a deterioration in credit
quality, (x) competitive pressures among financial institutions which could
increase significantly, (xi) changes in the securities markets, (xii) actions of
the Company's competitors and the possible inability of the Company to respond
to such actions, (xiii) the cost of the Company's capital, which may depend in
part on the Company's portfolio quality, ratings, prospects and outlook, (xiv)
changes in governmental regulation, tax rates and similar matters, (xv) "year
2000" computer and data processing issues, and (xvi) other risks detailed in the
Company's other filings with the Securities and Exchange Commission (the
"Commission").  Should any one or more of these risks or uncertainties
materialize, or should any underlying assumptions prove incorrect, actual
results may vary materially from those described herein as anticipated,
believed, estimated, expected or intended.  All written and oral forward-looking
statements attributable to the Company or persons acting on its behalf are
expressly qualified in their entirety by the foregoing factors.  Investors are
cautioned not to place undue reliance on such statements, which speak only as of
the date hereof.  The Company does not intend to update these forward-looking
statements.

                                       20
<PAGE>
 
                   PRICE RANGE OF COMMON STOCK AND DIVIDENDS

  The Common Stock is listed for trading on the AMEX under the symbol "IBK." The
following table sets forth, for the periods indicated, the high and low sales
prices for the Common Stock as reported by the AMEX and the amount of dividends
per share.
<TABLE>
<CAPTION>
 
                                                                         
                                                        PRICE RANGE         CASH
                                                   --------------------   DIVIDENDS
                                                      HIGH       LOW      PER SHARE
                                                   ---------  ---------  -----------
<S>                                                <C>        <C>        <C>
     YEAR ENDED DECEMBER 31, 1996:
     First Quarter...............................    $ 8       $ 7 13/16    $0.02
     Second Quarter..............................      8 13/16   7 3/16      0.04
     Third Quarter...............................      9 11/16   8 11/16     0.04
     Fourth Quarter..............................     14         9 11/16     0.04
                                                                         
     YEAR ENDED DECEMBER 31, 1997:                                       
     First Quarter...............................    $13 5/8   $11 1/2      $0.04
     Second Quarter..............................     13 1/4    11 13/16     0.05
     Third Quarter...............................     18 1/4    13 1/8       0.05
     Fourth Quarter..............................     19 3/4    16 1/8       0.05
                                                                         
     YEAR ENDING DECEMBER 31, 1998:                                      
     First Quarter...............................    $19 5/8   $15  3/4     $0.05
     Second Quarter..............................     19        14  3/8      0.05
     Third Quarter (through September 16, 1998)..     15 9/16   11           0.05
</TABLE>

  The last reported sales price for the Common Stock on the AMEX on September
16, 1998 was $12.00. On September 16, 1998, there were 1,670 shareholders who
were individual participants in security position listings.

  The holders of the Common Stock will be entitled to receive any cash dividends
as may be declared by the Company's Board of Directors.  The declaration and
payment of future dividends to holders of the Common Stock will be at the
discretion of the Company's Board of Directors and will depend upon a number of
factors, including the extent of funds legally available therefor, dividend
requirements of the Company's Series C Preferred Stock, the Company's earnings
and financial condition, capital requirements of its subsidiaries, regulatory
requirements and considerations and such other factors as the Company's Board of
Directors may deem relevant.

  As a holding company, the Company is ultimately dependent upon its
subsidiaries to provide funding for its operating expenses, debt service and
dividends.  Various banking laws applicable to the Company's subsidiaries limit
the payment of dividends, management fees and other distributions by such
subsidiaries to the Company and may therefore limit the ability of the Company
to make dividend payments.

  Holders of the Series C Preferred Stock are entitled to receive, if, as and
when declared by the Company's Board of Directors, out of funds legally
available therefor, in preference to the holders of Common Stock and any other
stock ranking junior to the Series C Preferred Stock in respect of dividends,
quarterly cumulative cash dividends at the annual rate of $4.20 per share (i.e.,
an annual rate of 10%). The aggregate annual dividend payment on the 5,066
shares of the Series C Preferred Stock outstanding at June 30, 1998, was
approximately $21,000. If earnings and cash flow from ordinary operations of the
Company are not sufficient to enable it to pay the full amount of the dividend
on the Series C Preferred Stock, the Company may cumulate all or a portion of
the annual dividend. The Company currently has the right to cause, beginning
December 12, 1997 or on any anniversary thereafter, the mandatory conversion of
the Series C Preferred Stock into cash and/or Common Stock. The Series C
Preferred Stock is the Company's only outstanding preferred stock. See
"Description of Capital Stock - Potential Limits or Qualifications from
Preferred Stock."

                                       21
<PAGE>
 
  The Company may not, among other things, declare or pay any cash dividend in
respect of the Common Stock or any stock junior to the Series C Preferred Stock
with respect to dividends or liquidation rights unless, on the date of payment,
all accumulated dividends in respect of the Series C Preferred Stock are paid or
set aside. Furthermore, the Company may not declare or pay any dividends in
respect of the Common Stock or purchase, redeem or otherwise acquire shares of
Common Stock if, on the record date for such payment, or on the date of such
purchase, redemption or acquisition, such action would cause shareholders'
equity (including mandatorily redeemable preferred stock) of the Company, as
reported in the most recent quarterly or annual financial statements filed by
the Company with the Commission, to be less than an amount equal to the sum of
(i) 140% of the number of then outstanding shares of Series C Preferred Stock
multiplied by its liquidation value ($298,000 at June 30, 1998) and (ii) 140% of
the number of then outstanding shares of any stock ranking senior as to
dividends to the Series C Preferred Stock multiplied by the liquidation value of
such senior stock (none at June 30, 1998).  Dividend payments on any other stock
junior to the Series C Preferred Stock with respect to dividends or liquidation
rights would be similarly limited.  See "Regulation and Supervision."

                      MARKET FOR THE PREFERRED SECURITIES
                                        
  The Preferred Securities have been approved for listing on the AMEX under the
symbol "IBK.Pr," subject to notice of official issuance. There can be no
assurance, however, that an active and liquid trading market will develop or, if
developed, that such a market will continue. The public offering price and
Distribution rate have been determined by negotiations among representatives of
the Company and the Underwriter, and the public offering price of the Preferred
Securities may not be indicative of the market price following the Offering. See
"Underwriting."

                              ACCOUNTING TREATMENT
                                        
  The Trust will be treated, for financial reporting purposes, as a subsidiary
of the Company and, accordingly, the accounts of the Trust will be included in
the consolidated financial statements of the Company. The Preferred Securities
will be presented as a separate category in the consolidated balance sheet of
the Company under the caption "Guaranteed preferred beneficial interests in the
Company's Subordinated Debentures," and appropriate disclosures about the
Preferred Securities, the Guarantee and the Subordinated Debentures will be
included in the notes to consolidated financial statements. The Company will
record Distributions payable on the Preferred Securities as an expense in its
consolidated statements of operations for financial reporting purposes.

  All future reports of the Company filed under the Exchange Act while the
Preferred Securities are outstanding will (a) present the Trust Securities
issued by the Trust on the balance sheet as a separate category entitled
"Guaranteed preferred beneficial interests in the Company's Subordinated
Debentures," (b) include in a footnote to the financial statements disclosure
that the sole assets of the Trust are the Subordinated Debentures (including the
outstanding principal amount, interest rate and maturity date of such
Subordinated Debentures), and (c) include in a footnote to the financial
statements disclosure that the Company owns all of the Common Securities of the
Trust, the sole assets of the Trust are the Subordinated Debentures, and the
back-up obligations, in the aggregate, constitute a full and unconditional
guarantee by the Company of the obligations of the Trust under the Preferred
Securities.

                                       22
<PAGE>
 
                              PENDING ACQUISITION

  Azle Bancorp owns and manages Azle State. At June 30, 1998, Azle Bancorp
had total assets of $91,660,000, total loans, net of unearned income, of
$45,102,000, total deposits of $80,816,000, and total shareholders' equity of
$9,699,000.  Azle State is a community bank that offers interest and
noninterest-bearing depository accounts, and makes consumer and commercial
loans.  At June 30, 1998, Azle State's loan portfolio consisted primarily of
$23,105,000 of real estate loans (51.2% of the total loan portfolio),
$11,454,000 of commercial loans (25.4% of the total loan portfolio) and
$9,955,000 of loans to individuals (22.1% of the total loan portfolio). At June
30, 1998, Azle State's total nonperforming loans were $164,000 (0.4% of the
total loan portfolio).  The allowance for possible loan losses was $660,000, or
402.4% of total nonperforming loans, and 1.5% of the total loan portfolio.  Real
estate and other repossessed assets of Azle State was $316,000 at June 30, 1998.
Azle State had net income after taxes of $1,502,000 for 1997, $1,532,000 for
1996, $1,316,000 for 1995 and $738,000 and $729,000 for the six-month periods
ended June 30, 1998 and 1997, respectively.  See the respective financial
statements of Azle Bancorp and Azle State included elsewhere in this Prospectus.
At July 31, 1998, Azle Bancorp had 52 full-time equivalent employees, 11 of whom
were officers.

  Management expects that the Pending Acquisition will increase its market share
in West and North Central Texas and provide an entry into the attractive Dallas-
Fort Worth metropolitan area.  Management believes that the Pending Acquisition
presents an excellent opportunity for increased earnings through expected
increases in the combined organization's operating efficiencies and loan to
deposit ratio.  The Pending Acquisition also should allow the Company to cross-
sell a more expansive product line to newly acquired customers through enhanced
marketing efforts, employee training and personal service.  Such expansion
should increase the geographic diversity of the Company's loan portfolio and, as
a result, should decrease the Company's overall lending risks.  See "Use of
Proceeds" and "Business and Properties of the Company--Business Strategy."

  The Company and Azle Bancorp have entered into a Reorganization Agreement
dated as of May 29, 1998 (the "Reorganization Agreement") pursuant to which the
Company will acquire Azle Bancorp and its subsidiaries, including Azle State, by
means of the merger of Azle Bancorp with and into a newly created subsidiary of
the Company. The shareholders of Azle Bancorp and the minority shareholders of
Azle State will receive merger consideration consisting of cash in the aggregate
amount of $19,025,000.

  The obligations of the parties to complete the Pending Acquisition are subject
to certain conditions, including the conditions that (i) all approvals of any
regulatory authority having jurisdiction have been received and all applicable
statutory waiting periods have expired, and (ii) at the closing date, no action
or legislation is pending or threatened that would adversely affect certain
aspects of the Pending Acquisition.  In addition, the Company is not obligated
to complete the Pending Acquisition unless certain conditions have been
satisfied or waived by the Company, including that (i)  Azle Bancorp shall have
acquired one hundred percent (100%) of the capital stock of Azle State
immediately prior to the merger pursuant to a share exchange with the minority
shareholders (holding an aggregate of 3.12%) of Azle State, in which such
minority shareholders will receive an aggregate consideration of $593,580; (ii)
neither Azle Bancorp nor Azle State will have suffered any material adverse
change in their financial condition, assets, properties, liabilities, reserves,
business, or results of operations or prospects; (iii) the Chairman of the
Board, the President and the directors of Azle State will have entered into
noncompetition and nonsolicitation agreements with the Company, each having a
term of two years, providing that such officer or director will not directly or
indirectly, individually or as an employee, partner, officer, director or
shareholder or in any capacity whatsoever, (a) solicit the banking business of
any current customer of Azle State, (b) acquire a greater than 2% financial
interest in any financial institution or financial institution holding company,
(c) charter, operate or enter into any franchise or other operating agreement
with any financial institution or financial institution holding company, (d)
serve as an officer, director, employee, agent or consultant to any financial
institution or financial institution holding company if an office of such
institution or holding company is located within a ten mile radius of Azle,
Texas (e) establish or operate a branch or other office of a financial
institution if an office of such institution is located within a ten mile radius
of Azle, Texas, (f) engage in financial service, banking or banking related
business within a ten mile radius of Azle, Texas or (g) recruit, hire, assist
others in recruiting or hiring, discuss employment with or refer others
concerning the employment of any person who is, or within the preceding 12
months was, an employee of Azle State; and (iv)  all accounting and tax
treatment, entries and adjustments for the Pending Acquisition must be

                                       23
<PAGE>
 
satisfactory to the Company. Azle Bancorp is not obligated to complete the
transaction if certain conditions are not met, including the condition that the
Company has approved the merger of Azle Bancorp and the Company's subsidiary.

  The closing date of the Pending Acquisition is expected to be September 22,
1998. The Federal Reserve Bank of Dallas, the Texas Department of Banking and
the shareholders of Azle Bancorp each have approved the Pending Acquisition.
There can be no assurance, however, that the other conditions to the Pending
Acquisition will be satisfied or that the Pending Acquisition will be completed.
The Offering is conditioned upon the prior or simultaneous consummation of the
Pending Acquisition.

  Azle Bancorp is a defendant in various litigation matters arising in the
ordinary course of its business, including a suit pending in the United States
District Court for the Northern District of Texas - Lubbock Division in which
the plaintiffs allege, among other things, that Azle Bancorp may be indebted to
the City National Bank of Plainview in connection with the participation in a
standby letter of credit in the amount of approximately $221,000, plus
unspecified attorneys' fees under Texas law. In a consolidated companion suit
involving the same subject matter, certain additional allegations were made
against Azle Bancorp, including violations of federal and state securities laws
and violations of fraud statutes under Texas law. By order dated December 13,
1988, the court affirmed the stay as to the claims involving certain parties,
including Azle Bancorp. Management of Azle Bancorp has advised the Company that
no material developments have occurred in this suit since that date. While the
outcome of the referenced proceeding cannot be predicted with certainty, in the
opinion of management of the Company, based on its understanding of this suit to
date, ultimate resolution of the matter will not have a material adverse effect
on the Company.

                                       24
<PAGE>
 
                    PRO FORMA COMBINED FINANCIAL STATEMENTS
                                        
  The following pro forma combined financial statements set forth the Company's
pro forma combined balance sheet at June 30, 1998, and pro forma income
statements for the six-month period ended June 30, 1998, and for the year ended
December 31, 1997, as if the consummation of the Pending Acquisition and the
Offering had occurred, in the case of the pro forma income statements, as of
January 1, 1997, and, in the case of the pro forma balance sheet data, as of
June 30, 1998 at the public offering price of $11.50 per share of Common Stock.
The pro forma combined financial statements set forth below do not purport to be
indicative of the Company's financial condition and results of operations at any
future date or for any future period and should be read in conjunction with the
respective financial statements, and the notes thereto, of the Company, Azle
Bancorp and Azle State and the other financial information included elsewhere
herein.  In the opinion of management of the Company, the pro forma combined
financial statements set forth below reflect all adjustments considered
necessary for a fair presentation of the results for such periods.

                       PRO FORMA COMBINED BALANCE SHEET
                                 JUNE 30, 1998
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
                                                             PRO FORMA ADJUSTMENTS     
                                                          ---------------------------  PRO FORMA
                               COMPANY    AZLE BANCORP       DEBITS        CREDITS     COMBINED
                               --------  ---------------  -------------  ------------  ---------
                                                    (DOLLARS IN THOUSANDS)
<S>                            <C>       <C>              <C>            <C>           <C>
ASSETS:
Cash and Due from Banks......  $ 13,111       $ 5,553         $1,889(A)     $5,100(C)   $ 13,564
                                                              11,520(B)     19,025(D)
                                                               5,616(C)
Federal Funds Sold...........    29,200         1,000                                     30,200
                               --------       -------        -------     ---------     ---------
 
Total Cash and Cash
 Equivalents.................    42,311         6,553         19,025        24,125        43,764
                               --------       -------        -------     ---------     ---------
 
Securities...................    66,480        36,784                          573(D)    103,837
                               --------       -------        -------     ---------     ---------
 
Total Loans..................   141,691        46,377                                    188,068
Less: Unearned Income
 on Installment Loans........       882         1,275                                      2,157
Allowance for Possible
 Loan Losses.................     1,121           660                                      1,781
                               --------       -------        -------     ---------     --------- 

 Net Loans...................   139,688        44,442              0             0       184,130
                               --------       -------        -------     ---------     ---------
 
Premises and Equipment.......     7,624         2,334            375(D)                   10,333
Intangible Assets                 3,046                        8,066(D)                   11,112
Accrued Interest Receivable       2,140           869                                      3,009
Other Real Estate and Other
Repossessed Assets...........       253           305                                        558
Other Assets                      1,959           373            480(B)                    2,812
                               --------       -------     ----------     ---------     ---------
 
 Total Assets................  $263,501       $91,660     $   28,519     $  24,125     $ 359,555
                               ========       =======     ==========     =========     =========
</TABLE>

                                       25
<PAGE>
 
<TABLE>
<CAPTION>
 
                                                             PRO FORMA ADJUSTMENTS     
                                                          ---------------------------  PRO FORMA
                               COMPANY    AZLE BANCORP       DEBITS        CREDITS     COMBINED
                              ---------  ---------------  ------------  -------------  ---------
                                                    (DOLLARS IN THOUSANDS)
<S>                           <C>        <C>              <C>           <C>            <C>
LIABILITIES:
Deposits:
Noninterest-bearing
 Demand Deposits............  $ 44,296        $16,091     $             $               $ 60,387
Interest-bearing
 Demand Deposits............    75,098         31,675                                    106,773
Interest-bearing
 Time Deposits..............   121,570         33,050                                    154,620
                              --------        -------     ---------     ----------     ---------
 Total Deposits.............   240,964         80,816             0              0       321,780
 
Accrued Interest Payable           868            221                                      1,089
Notes Payable                        4                        5,100(C)       5,616(C)        520
Other Liabilities                  355            612                                        967
Minority Interest...........                      312           312(D)                         0
                              --------        -------     ---------     ----------     ---------
 
 Total Liabilities..........   242,191         81,961         5,412          5,616       324,356
                              --------        -------     ---------     ----------     ---------
 
Guaranteed preferred
 beneficial interests
 in the Company's
 Subordinated
 Debentures.................                                               12,000(B)      12,000
                              --------        -------     ---------     ----------     ---------
 
SHAREHOLDERS' EQUITY:
Series C Preferred Stock....        51             51
Common Stock................       497            659           659(D)          50(A)        547
Additional Paid-in Capital..    13,923            827           827(D)       1,839(A)     15,762
Retained Earnings...........     6,982          8,193         8,193(D)       6,982
Unrealized Gain on
Securities..................        39             20            20(D)                        39
Unearned ESOP Stock.........      (182)                                                     (182)
                              --------        -------     ---------     ----------     ---------
 
Total Shareholders'
 Equity.....................    21,310          9,699         9,699          1,889        23,199
                              --------        -------     ---------     ----------     ---------
 
 Total Liabilities and
 Shareholders' Equity.......  $263,501        $91,660     $  15,111     $   19,505     $ 359,555
                              ========        =======     =========     ==========     =========
</TABLE>
- -------------------
(A)  Gives effect to the sale of 200,000 shares of Common Stock at the public
     offering price of $11.50 per share, less a 7% underwriting commission
     ($161,000) and estimated offering expenses ($250,000).
(B)  Gives effect to the sale of 1,200,000 Preferred Securities at $10.00 per
     share, less a 4% underwriting commission ($480,000).
(C)  Gives effect to the borrowing of $5,616,000 and the repayment of $5,100,000
     of such borrowing after the Pending Acquisition is consummated by means of
     a dividend from Azle State.
(D)  Gives effect to the purchase of 100% of Azle Bancorp for an assumed price
     of $19,025,000 in cash, the elimination of the capital accounts of Azle
     Bancorp and the minority interest in Azle State, the adjustment of Azle
     Bancorp's assets and liabilities to fair value and the recording of
     $8,066,000 in intangible assets. No market adjustment on loans or deposits
     was made at this date because the Company believes that any such adjustment
     would be immaterial.

                                       26
<PAGE>
 
                      PRO FORMA COMBINED INCOME STATEMENT
                      SIX-MONTH PERIOD ENDED JUNE 30, 1998
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
                                                                                 PRO FORMA ADJUSTMENTS    
                                                                               -------------------------  PRO FORMA
                                                       COMPANY  AZLE BANCORP      DEBITS       CREDITS    COMBINED
                                                       -------  -------------  ------------  -----------  ---------
                                                                          (DOLLARS IN THOUSANDS)
<S>                                                    <C>      <C>            <C>           <C>          <C>
Interest Income:
Interest and Fees on Loans...........................   $6,333        $2,323   $             $              $ 8,656
Interest on Securities...............................    1,973         1,164                                  3,137
Interest on Federal Funds Sold.......................      918            41         140(A)                     819
                                                        ------        ------   ---------     ----------     -------
 Total Interest Income...............................    9,224         3,528         140              0      12,612
                                                        ------        ------   ---------     ----------     -------
 
Interest Expense:
Interest on Deposits.................................    4,286         1,315                                  5,601
Interest on Notes Payable............................        1                        22(B)                      23
                                                        ------        ------   ---------     ----------     -------
 Total Interest Expense..............................    4,287         1,315          22              0       5,624
                                                        ------        ------   ---------     ----------     -------
 
Net Interest Income                                      4,937         2,213         162              0       6,988
Provision for Loan Losses............................      300            36                                    336
                                                        ------        ------   ---------     ----------     -------
Net Interest Income After Provision for Loan Losses      4,637         2,177         162              0       6,652
                                                        ------        ------   ---------     ----------     -------
 
Noninterest Income:
Service Charges......................................      974           321                                  1,295
Other Income.........................................      363            77                                    440
                                                        ------        ------   ---------     ----------     -------
 Total Noninterest Income............................    1,337           398           0              0       1,735
                                                        ------        ------   ---------     ----------     -------
 
Noninterest Expense:
Salaries and Employee Benefits.......................    2,145           876                                  3,021
Net Occupancy Expense................................      468            97           6(C)                     571
Equipment Expense....................................      402           121                                    523
Distributions on guaranteed preferred beneficial
 interests in the Company's Subordinated
 Debentures..........................................                                518(D)                     518
Other Expenses.......................................    1,422           471         202(E)          75(F)    2,020
                                                        ------        ------   ---------     ----------     -------
 Total Noninterest Expenses..........................    4,437         1,565         726             75       6,653
                                                        ------        ------   ---------     ----------     -------
 
Income Before Federal Income Taxes                       1,537         1,010         888             75       1,734
Federal Income Taxes                                       564           272          25(G)         233(G)      628
                                                        ------        ------   ---------     ----------     -------
Income Before Minority Interest......................      973           738         913            308       1,106
Minority Interest....................................                     23                         23(H)        0
                                                        ------        ------   ---------     ----------     -------
 
  Net Income.........................................   $  973        $  715   $     913     $      331     $ 1,106
                                                        ======        ======   =========     ==========     =======
Earnings Per Share:
Basic Earnings per Share.............................   $ 0.49                                              $  0.51
Diluted Earnings per Share...........................     0.47                                                 0.48
</TABLE>
- -------------------
(A)  Gives effect to interest income on federal funds sold at the rate of 5.49%
     lost as a result of the repayment of $5,100,000 in debt immediately after
     the Pending Acquisition.
(B)  Gives effect to interest expense at the rate of 8.50% on $516,000 of
     borrowings remaining after the repayment of $5,100,000 noted above.
(C)  Gives effect to depreciation on the write-up of bank premises by $375,000
     over an estimated remaining useful life of 30 years.
(D)  Gives effect to distributions on 1,200,000 Preferred Securities
     ($12,000,000 Liquidation Amount) at the rate of 8.50% ($510,000 for six
     months) and amortization of $480,000 underwriting commissions for issuance
     of Subordinated Debentures over a life of 30 years ($8,000 for six months).
(E)  Gives effect to amortization of $8,066,000 of intangible assets over an
     average life of 20 years ($202,000).
(F)  Gives effect to anticipated annual cost savings of $150,000 per year,
     including cost savings from professional fees, directors' fees, stationery,
     printing and supplies expense and other miscellaneous expenses.
(G)  Gives effect to tax effect of the above entries, excluding the amortization
     of intangibles, which is not deductible.
(H)  Gives effect to deletion of minority interest due to acquisition of 100% of
     Azle State.

                                       27
<PAGE>
 
                      PRO FORMA COMBINED INCOME STATEMENT
                          YEAR ENDED DECEMBER 31, 1997
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
                                                                                 PRO FORMA ADJUSTMENTS              
                                                                               -------------------------  PRO FORMA 
                                                       COMPANY  AZLE BANCORP      DEBITS       CREDITS    COMBINED
                                                       -------  -------------  ------------  -----------  ---------
                                                                          (DOLLARS IN THOUSANDS)
<S>                                                    <C>      <C>            <C>           <C>          <C>
Interest Income:
Interest and Fees on Loans...........................  $12,236        $4,491   $             $              $16,727
Interest on Securities...............................    5,176         2,280                                  7,456
Interest on Federal Funds Sold.......................      912            96         283(A)                     725
                                                       -------        ------   ---------     ----------     -------
 Total Interest Income...............................   18,324         6,867         283              0      24,908
                                                       -------        ------   ---------     ----------     -------
 
Interest Expense:
Interest on Deposits.................................    8,600         2,615                                 11,215
Interest on Notes Payable............................       59                        44(B)                     103
                                                       -------        ------   ---------     ----------     -------
 Total Interest Expense..............................    8,659         2,615          44              0      11,318
                                                       -------        ------   ---------     ----------     -------
 
Net Interest Income                                      9,665         4,252         327              0      13,590
Provision for Loan Losses............................      250            60                                    310
                                                       -------        ------   ---------     ----------     -------
Net Interest Income After Provision for Loan Losses      9,415         4,192         327              0      13,280
                                                       -------        ------   ---------     ----------     -------
 
Noninterest Income:
Service Charges......................................    1,605           644                                  2,249
Other Income.........................................      304           114                                    418
                                                       -------        ------   ---------     ----------     -------
 Total Noninterest Income............................    1,909           758           0              0       2,667
                                                       -------        ------   ---------     ----------     -------
 
Noninterest Expense:
Salaries and Employee Benefits.......................    3,970         1,610                                  5,580
Net Occupancy Expense................................      857           203          13(C)                   1,073
Equipment Expense....................................      834           235                                  1,069
Distributions on guaranteed preferred beneficial
 interests in the Company's Subordinated
 Debentures..........................................                              1,036(D)                   1,036
Other Expenses.......................................    2,576           845         403(E)         150(F)    3,674
                                                       -------        ------   ---------     ----------     -------
 Total Noninterest Expenses..........................    8,237         2,893       1,452            150      12,432
                                                       -------        ------   ---------     ----------     -------
 
Income Before Federal Income Taxes                       3,087         2,057       1,779            150       3,515
 Federal Income Taxes................................      977           556          51(G)         468(G)    1,116
                                                       -------        ------   ---------     ----------     -------
Income Before Minority Interest                          2,110         1,501       1,830            618       2,399
Minority Interest....................................                     47                         47(H)        0
                                                       -------        ------   ---------     ----------     -------
 
  Net Income.........................................  $ 2,110        $1,454   $   1,830     $      665     $ 2,399
                                                       =======        ======   =========     ==========     =======
 
Earnings Per Share:
Basic Earnings per Share.............................  $  1.12                                              $  1.15
Diluted Earnings per Share...........................     1.03                                                 1.07
</TABLE>
- -------------------
(A)  Gives effect to interest income on federal funds sold at the rate of 5.55%
     lost as a result of the repayment of $5,100,000 in debt immediately after
     the Pending Acquisition.
(B)  Gives effect to interest expenses at the rate of 8.50% on $516,000 of
     borrowings remaining after the repayment of $5,100,000 noted above.
(C)  Gives effect to depreciation on the write-up of bank premises by $375,000
     over an estimated remaining useful life of 30 years.
(D)  Gives effect to interest expense on 1,200,000 Preferred Securities
     ($12,000,000 Liquidation Amount) at the rate of 8.50% ($1,020,000 per year)
     and amortization of $480,000 underwriting commissions for issuance of
     Debentures over a life of 30 years ($16,000 per year).
(E)  Gives effect to amortization of $8,066,000 of intangible assets over an
     average life of 20 years ($403,000 per year).
(F)  Gives effect to anticipated annual cost savings of $150,000 per year,
     including cost savings from professional fees, directors' fees, stationery,
     printing and supplies expense and other miscellaneous expenses.
(G)  Gives effect to tax effect of the above entries, excluding the amortization
     of intangibles, which is not deductible.
(H)  Gives effect to deletion of minority interest due to acquisition of 100% of
     Azle State.

                                       28
<PAGE>
 
                            PRO FORMA CAPITAL RATIOS
                                AT JUNE 30, 1998
<TABLE>
<CAPTION>
 
                                                                                   PRO FORMA
                                                          AZLE                      COMBINED
                                              COMPANY   BANCORP     ADJUSTMENTS     BALANCE
                                             ---------  --------  ---------------  ----------
                                                          (DOLLARS IN THOUSANDS)
<S>                                          <C>        <C>       <C>              <C>
Tier 1 Capital:
Preferred shareholders' equity.............  $    213   $         $                 $    213
Common shareholders' equity................    21,058     9,699        (7,810)(A)     22,947
Guaranteed preferred beneficial
 interests in the Company's
 Subordinated Debentures...................        --        --         7,719(B)       7,719
Intangible Assets..........................    (3,046)                 (8,066)(C)    (11,112)
                                             --------   -------   -----------       --------
  Total Tier 1 Capital.....................    18,225     9,699        (8,157)        19,767
                                             --------   -------   -----------       --------
 
TIER 2 CAPITAL:
Guaranteed preferred beneficial interests
 in the Company's Subordinated
 Debentures................................        --        --         4,281(B)       4,281
Allowance for Possible Loan Losses.........     1,121       658             2(D)       1,781
                                             --------   -------   -----------       --------
  Total Tier 2 Capital.....................     1,121       658         4,283          6,062
                                             --------   -------   -----------       --------
 
   Total Capital...........................  $ 19,346   $10,357   $    (3,874)      $ 25,829
                                             ========   =======   ===========       ========
 
Adjusted Quarterly Average Assets..........  $262,857   $91,542   $    (8,066)(C)   $346,333
                                             ========   =======   ===========       ========
 
Total Risk-weighted Assets.................  $153,697   $52,669   $        --       $206,366
                                             ========   =======   ===========       ========
 
Tier 1 Capital to Adjusted Quarterly
 Average Assets............................      6.93%    10.60%                        5.71%
                                             ========   =======                     ========
 
Tier 1 Capital to Total Risk-weighted
 Assets....................................     11.86%    18.42%                        9.58%
                                             ========   =======                     ========
 
Total Capital to Total Risk-weighted
 Assets....................................     12.59%    19.66%                       12.52%
                                             ========   =======                     ========
</TABLE>
- -------------------
(A)  Gives effect to the elimination of the equity accounts of Azle Bancorp in
     conjunction with the Pending Acquisition and the sale of $2,300,000 in
     additional Common Stock (at the public offering price of $11.50 per share),
     less underwriting commissions and expenses.
(B)  Gives effect to the sale of 1,200,000 shares of Preferred Securities
     ($12,000,000 Liquidation Amount) which qualify as regulatory Tier 1 capital
     up to 25% of total Tier 1 capital, including the Preferred Securities.
     Giving effect to such limitations, $7,719,000 of the Preferred Securities
     would have qualified as Tier 1 capital as of June 30, 1998. The remaining
     $4,281,000 of the Preferred Securities would have qualified as Tier 2
     capital as of June 30, 1998.
(C)  Gives effect to the elimination of the amount of intangible assets recorded
     in conjunction with the Pending Acquisition and the elimination of the
     intangible assets recorded from adjusted quarterly average assets.
(D)  Gives effect to the adjustment of the allowance for possible loan losses
     for the amount of the allowance for possible loan losses of Azle Bancorp
     which could not be utilized as Tier 2 capital on a stand-alone bank basis
     but could be utilized after the Pending Acquisition .

                                       29
<PAGE>
 
                      [This Page Intentionally Left Blank]

                                       30
<PAGE>
 
                                USE OF PROCEEDS

  The net proceeds to be received from the sale of the Common Stock (at the
public offering price of $11.50 per share) and the Preferred Securities offered
in the Offering are estimated to be $13.4 million (or $14.7 million if the
Underwriter's over-allotment options are exercised in full), in each case, after
deducting the Underwriting discounts, commissions and other estimated expenses.
All of the proceeds from the sale of the Preferred Securities will be invested
by the Trust in the Subordinated Debentures. The Company will use the net
proceeds from the sale of the Common Stock offered hereby and the net proceeds
from the issuance of the Subordinated Debentures, expected to be approximately
$13,409,000 in the aggregate, to fund a portion of the cost of acquiring Azle
Bancorp, expected to be approximately $19,025,000. The remaining portion of the
purchase price and related expenses for the Pending Acquisition, approximately
$5,616,000, will be funded by indebtedness to be incurred by the Company. The
Company has obtained a financing commitment from an unaffiliated bank to provide
financing for the Pending Acquisition.  The commitment is for a $6,500,000
reducing revolving line of credit with customary terms and conditions, including
certain financial covenants, the violation of which could, among other things,
restrict the Company's ability to pay dividends on the Common Stock. The loan
will have an interest rate equal to the lender's base rate (currently 8.5%) or
LIBOR plus 250 basis points.  Accrued interest will be due quarterly beginning
January 5, 1999.  The principal amount of the loan must be reduced by $5,000,000
on or before January 5, 1999 and by $500,000 on or before October 5, 1999, and
the loan will then operate as a $1,000,000 line of credit.  The loan will mature
October 5, 2000, at which time all outstanding principal and accrued interest
will be payable. The loan will be collateralized by all of the stock of
Independent Financial, the Bank and Azle State. The funding is conditioned upon
the lender's review and approval of the final sources and form of capital from
the Offering and certain other conditions. The Company intends to repay
approximately $5,100,000 of the $5,616,000 of total indebtedness incurred in
connection with the Pending Acquisition immediately after the incurrence thereof
with the proceeds of a cash dividend from Azle State.  See "Capitalization" and
"Pending Acquisition."

                                       31
<PAGE>
 
                                 CAPITALIZATION

  The following table sets forth the unaudited consolidated capitalization of
the Company as of June 30, 1998 and as adjusted to give effect to the
consummation of the Offering and the application of the net proceeds therefrom
to consummate the Pending Acquisition as if each such transaction had occurred
on June 30, 1998 (at the public offering price of $11.50 per share of Common
Stock). See "Use of Proceeds," "Pending Acquisition," "Pro Forma Consolidated
Financial Statements" and notes thereto and the respective financial statements,
and notes thereto, of the Company, Azle Bancorp and Azle State appearing
elsewhere in this Prospectus.
<TABLE> 
<CAPTION> 
                                                                                             JUNE 30, 1998
                                                                                      ---------------------------
                                                                                                    AS ADJUSTED
                                                                                                    FOR OFFERING
                                                                                                     AND PENDING
                                                                                         ACTUAL      ACQUISITION
                                                                                      ------------  -------------
<S>                                                                                   <C>           <C>
LONG-TERM DEBT:
 Notes payable......................................................................  $     4,000    $   520,000(1)
                                                                                      -----------    -----------
 
GUARANTEED PREFERRED BENEFICIAL INTERESTS IN THE COMPANY'S SUBORDINATED
 DEBENTURES(2):.....................................................................            0     12,000,000
                                                                                      -----------    -----------
 
SHAREHOLDERS' EQUITY:
 Preferred Stock, $10.00 par value; 5,000,000 shares authorized Series C Preferred
  Stock -- $42.00 stated value; 50,000 shares designated; 5,066 shares issued at
  June 30, 1998.....................................................................       51,000         51,000
 Common Stock, $0.25 par value; 30,000,000 shares authorized; 1,987,296 shares
  issued and outstanding at June 30, 1998; 2,187,296 shares as adjusted(3)..........      497,000        547,000
 Additional paid-in capital.........................................................   13,923,000     15,762,000
 Retained earnings..................................................................    6,982,000      6,982,000
 Unrealized gain on available-for-sale securities...................................       39,000         39,000
 Unearned ESOP stock................................................................     (182,000)      (182,000)
                                                                                      -----------    -----------
   Total shareholders' equity.......................................................   21,310,000     23,199,000
                                                                                      -----------    -----------
   Total capitalization.............................................................  $21,314,000    $35,719,000
                                                                                      ===========    ===========
 
Capital Ratios:
 Shareholders' equity to total assets...............................................         8.09%          6.45%
 Leverage ratio(4)(5)...............................................................         6.93%          5.71%
 Risk-based capital ratio(5)(6)
  Tier 1 capital to risk-weighted assets............................................        11.86%          9.58%
  Total risk-based capital to risk-weighted assets..................................        12.59%         12.52%
</TABLE>
- ---------------
(1)  Gives effect to the repayment of $5,100,000 of the $5,616,000 of total
     indebtedness incurred by the Company to fund a portion of the purchase
     price and related expenses of the Pending Acquisition which the Company
     intends to repay after the incurrence thereof with the proceeds of a cash
     dividend from Azle State.
(2)  The Preferred Securities will be issued by the Trust in an amount which
     will be $12,000,000.  The sole assets of the Trust will consist of
     $12,000,000 of the Subordinated Debentures issued by the Company to the
     Trust. The Subordinated Debentures will accrue interest at 8.50% per annum
     and mature on September 22, 2028.
(3)  Does not include an aggregate of 116,360 shares of Common Stock issuable
     upon conversion of outstanding shares of Series C Preferred Stock.
(4)  The leverage ratio is Tier 1 capital divided by average quarterly assets,
     after deducting intangible assets and net deferred tax assets in excess of
     regulatory maximum limits.
(5)  The capital ratios, as adjusted, are computed including the total estimated
     net proceeds from the sale of the Common Stock and the Preferred
     Securities, in a manner consistent with Federal Reserve guidelines.
(6)  Federal Reserve guidelines for calculation of  Tier 1 capital to risk-
     weighted assets limit the amount of cumulative preferred stock which can be
     included in Tier 1 capital to 25% of total Tier 1 capital.  A portion of
     the Preferred Securities offered hereby ($7,719,000) will be included as
     Tier 1 capital for the Company and the remaining portion ($4,281,000) will
     be included as Tier 2 capital for the Company.

                                       32
<PAGE>
 
                      SELECTED CONSOLIDATED FINANCIAL DATA

  The following table presents selected historical consolidated financial data
for the Company and should be read in conjunction with the consolidated
financial statements of the Company and the notes thereto appearing elsewhere in
this Prospectus and the information contained in "Management's Discussions and
Analysis of Financial Condition and Results of Operations."  The data set forth
below as of, and for the five years in the period ended, December 31, 1997, are
derived from the Company's consolidated financial statements which have been
audited by independent public accountants.  The data set forth below as of, and
for the six-month periods ended, June 30, 1998, and June 30, 1997, is unaudited
and, in the opinion of management of the Company, reflects all adjustments
considered necessary for fair presentation of the results for such periods. The
data set forth below includes the accounts of Winters State, Peoples National,
Coastal Banc--San Angelo and Crown Park from August 31, 1993, January 1, 1996,
May 27, 1996, and January 28, 1997, the respective dates of acquisition of such
companies. Each of the completed acquisitions was accounted for under the
purchase method of accounting.
<TABLE>
<CAPTION>
      
                                                SIX-MONTH PERIOD
                                                  ENDED JUNE 30,                        YEAR ENDED DECEMBER 31,
                                              ----------------------               ----------------------------------
                                                1998        1997         1997         1996         1995       1994          1993
                                              ---------  -----------  -----------  -----------  ----------  ---------     --------
INCOME STATEMENT DATA:                                     (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                           <C>        <C>          <C>          <C>          <C>         <C>        <C><C>
 Interest income............................  $  9,224     $  8,974     $ 18,324     $ 13,556    $ 11,962   $ 10,131      $  9,221
 Interest expense...........................     4,287        4,249        8,659        6,441       5,309      3,452         3,176
                                              --------     --------     --------     --------    --------   --------      --------
 Net interest income........................     4,937        4,725        9,665        7,115       6,653      6,679         6,045
 Provision for loan losses..................       300           60          250          201         206        147           154
                                              --------     --------     --------     --------    --------   --------      --------
 Net interest income after provision for
  loan losses...............................     4,637        4,665        9,415        6,914       6,447      6,532         5,891
 Noninterest income.........................     1,337          886        1,909        1,551       1,509      1,497         1,884
 Noninterest expenses.......................     4,437        3,958        8,237        6,290       6,242      7,352         6,222
                                              --------     --------     --------     --------    --------   --------      --------
 Income before federal income taxes and
  cumulative effect of accounting change....     1,537        1,593        3,087        2,175       1,714        677         1,553
 Federal income taxes.......................       564          538          977          753         582        227           524
                                              --------     --------     --------     --------    --------   --------      --------
 Income before cumulative effect of
  accounting change.........................       973        1,055        2,110        1,422       1,132        450         1,029
 Cumulative effect of change in accounting
 for income taxes...........................         0            0            0            0           0          0           200
                                              --------     --------     --------     --------    --------   --------      --------
 
 Net income.................................  $    973     $  1,055     $  2,110     $  1,422    $  1,132   $    450      $  1,229
                                              ========     ========     ========     ========    ========   ========      ========
 
COMMON SHARE DATA:
 Earnings per share:
  Basic.....................................  $   0.49     $   0.59     $   1.12     $   1.00    $   0.82   $   0.29      $   0.89
  Diluted...................................      0.47         0.52         1.03         0.84        0.67       0.27          0.73
 Cash dividends.............................      0.10         0.09         0.19         0.14        0.09       0.06          0.00
 Dividend payout ratio......................     20.35%       15.96%       17.30%       13.85%      10.34%     15.56%          N/A
 Book value per share:
  Common stock..............................  $  10.70     $  10.02     $  10.36     $  10.41    $  10.00   $   7.99   $  $   7.82
  Diluted...................................     10.19         9.42         9.80         8.80        8.11       6.58          6.44
 Period end shares outstanding..............     1,987        1,946        1,975        1,381       1,313      1,298         1,298
 Weighted average shares outstanding
  (in thousands):
   Basic....................................     1,964        1,742        1,842        1,355       1,299      1,302         1,300
   Diluted..................................     2,087        2,015        2,048        1,698       1,689      1,685         1,686
 
BALANCE SHEET DATA:
 Assets.....................................  $263,501     $265,766     $264,574     $205,968    $180,344   $159,860    $  160,712
 Loans, net of unearned income(1)...........   140,809      137,403      140,853       92,017      81,927     81,306        69,647
 Deposits...................................   240,964      244,068      242,801      189,575     164,704    146,184       147,785
 Notes payable..............................         4          824           57          240         849        930         1,194
 Shareholders' equity.......................    21,310       19,586       20,527       14,937      13,818     11,073        10,845
</TABLE>

                                       33
<PAGE>
 
<TABLE>
<CAPTION>
                                                        AT JUNE 30, OR FOR
                                                          THE SIX-MONTH
                                                           PERIOD ENDED              AT DECEMBER 31, OR FOR THE
                                                             JUNE 30,                  YEAR ENDED DECEMBER 31,
                                                        ------------------  ----------------------------------------------
                                                          1998      1997     1997      1996       1995      1994     1993
                                                        --------  --------  -------  ---------  --------  --------  ------
<S>                                                     <C>      <C>        <C>      <C>        <C>       <C>       <C>
PERFORMANCE DATA (RETURNS ANNUALIZED FOR
 INTERIM PERIODS):
  Return on average total assets......................    0.73%     0.83%    0.82%      0.72%     0.67%     0.28%   0.81%
  Return on average shareholders' equity..............    9.26     11.42    10.95       9.89      8.99      3.98   12.50
  Net interest margin(2)..............................    4.16      4.08     4.13       3.95      4.29      4.62    4.37
  Ratios to total average deposits of average                      
   loans, net of unearned income(1)...................   57.44     54.11    55.98      47.71     53.25     50.97   42.56
  Efficiency ratio(3).................................   68.17     69.45    69.09      72.78     76.56     89.97   77.77
                                                                   
EARNINGS RATIOS:                                                   
 Return on average total assets.......................    0.73%     0.83%    0.82%      0.72%     0.67%     0.28%   0.81%
 Return on average shareholders' equity...............    9.26     11.42    10.95       9.89      8.99      3.98   12.50
                                                                   
ASSET QUALITY RATIOS:                                              
 Nonperforming loans to loans.........................    0.16%     0.22%    0.21%      0.21%     0.36%     0.19%   3.06%
 Nonperforming assets to total assets(4)..............    0.18      0.40     0.39       0.28      0.35      0.49    1.83
 Nonperforming loans to total loans, net of unearned               
  income(1)(4)........................................    0.16      0.22     0.21       0.21      0.36      0.19    3.06
 Nonperforming assets to loans and other real                      
  estate and other repossessed assets.................    0.34      0.77     0.73       0.63      0.76      0.96    4.17
 Net loan charge-offs (recoveries) to average loans,               
  net of unearned income (annualized for interim                   
  periods)(1).........................................    0.50     (0.13)    0.20       0.37      0.32      0.30    0.18
 Allowance for possible loan losses to total loans,                
  net of unearned income(1)(4)........................    0.80      0.97     0.83       0.86      0.93      1.00    1.29
 Allowance for possible loan losses to                             
  nonperforming loans(4)..............................  504.95     29.77   397.63     404.59    259.93    530.52   41.99
                                                                   
CAPITAL RATIOS:                                                    
 Average equity to average total assets...............    7.92%     7.24%    7.45%      7.33%     7.43%     7.06%   6.45%
 Tier 1 capital to risk-weighted assets...............   11.86     11.13    11.26      13.85     15.23     13.02   15.29
 Total capital to risk-weighted asset(4)..............   12.59     12.04    12.02      14.64     16.08     13.97   16.54
 Leverage ratio(4)....................................    6.93      6.22     6.71       6.86      7.65      7.03    7.23
                                                                   
RATIO OF EARNINGS TO FIXED CHARGES(5):                             
 Including interest on deposits.......................    1.36x     1.37x    1.35x      1.33x     1.32x     1.19x   1.47x
 Excluding interest on deposits.......................   47.58     22.81    26.30      16.32      9.66      4.74    8.61
</TABLE>
- -----------------
(1)  Before allowance for possible loan losses.
(2)  Fully taxable-equivalent basis.
(3)  Calculated as noninterest expense less amortization of intangibles and
     expenses related to other real estate owned divided by the sum of net
     interest income before provision for loan losses and total noninterest
     income excluding securities gains and losses.
(4)  At period end.
(5)  The ratio of earnings to fixed charges is computed by dividing (x) the sum
     of income before federal income taxes and cumulative effect of accounting
     change by (y) fixed charges.  Fixed charges consist of interest on
     borrowings, amortization of debt expense, interest on deposits, implicit
     interest on leases and dividends on Series C Preferred Stock.

                                       34
<PAGE>
 
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

  Management's Discussion and Analysis of Financial Condition and Results of
Operations contains certain forward-looking statements.  Actual results could
differ from those projected in such forward-looking statements as a result of,
among other things, the factors set forth under "Risk Factors."  See also,
"Cautionary Statements Regarding Forward-Looking Statements."


GENERAL

  The following discussion and analysis presents the more significant factors
affecting the Company's financial condition at June 30, 1998, and at December
31, 1997 and 1996, and results of operations for the six-month periods ended
June 30, 1998 and 1997, and for each of the three years in the period ended
December 31, 1997, after accounting for the acquisition of the subsidiary banks
noted below.  This discussion and analysis should be read in conjunction with
the consolidated financial statements and notes thereto of the Company and the
other financial information appearing elsewhere in this Prospectus.

ACQUISITION ACTIVITIES

  In addition to the Pending Acquisition discussed under "Pending Acquisition,"
the Company has been party to a number of acquisition transactions since January
1, 1996.

  On January 28, 1997, the Company consummated the acquisition of Crown Park and
its wholly owned subsidiary bank, Western National Bank, Lubbock, Texas
("Western National"), for an aggregate cash consideration of $7,510,000. On the
closing date, Crown Park was merged with and into a wholly owned subsidiary of
the Company and Western National was merged with and into the Bank.  To obtain
funding for the acquisition, the Company sold an aggregate of 395,312 shares of
its Common Stock in an underwritten offering at a public offering price of
$11.40 per share, which included 51,562 shares covered by the underwriter's
over-allotment option.  The Company borrowed $800,000 from a financial
institution in Amarillo, Texas (the "Amarillo Bank") to finance the remaining
cost of acquiring Crown Park.  The $800,000 of borrowings was paid down during
1997 and completely paid off on December 31, 1997.  See "--Liquidity" and "--
Capital Resources" below. On the date of the acquisition, Crown Park had, on a
consolidated basis, total assets of $60,420,000, total loans, net of unearned
income, of $41,688,000, total deposits of $53,604,000 and total shareholders'
equity of $4,238,000.

  On May 27, 1996, the Bank assumed the deposits and certain other liabilities
and purchased the loans and certain other assets of Coastal Banc--San Angelo in
a cash transaction, and Coastal Banc--San Angelo became a branch of the Bank.
On the date of the acquisition, Coastal Banc--San Angelo had total deposits of
$14,895,000 and total loans of $155,000.

  On January 1, 1996, the Bank completed the acquisition of Peoples National.
At December 31, 1995, Peoples National had total assets of $5,505,000, total
loans, net of unearned income, of $2,767,000, total deposits of $4,958,000 and
total shareholders' equity of $525,000.

  The foregoing acquisitions were accounted for under the purchase method of
accounting, and the results of operations of Crown Park, Coastal Banc--San
Angelo and Peoples National are included in the Company's results of operations
from their respective dates of acquisition.  The assets and liabilities of Crown
Park, Coastal Banc--San Angelo and Peoples National were recorded at their
estimated fair value.  A total of $2,486,000, $743,000 and $260,000 of goodwill,
respectively, was recorded as a result of the foregoing acquisitions.

                                       35
<PAGE>
 
RESULTS OF OPERATIONS

  General

  Net income for the six-month period ended June 30, 1998, was $973,000 ($0.47
diluted earnings per common share) compared to net income of $1,055,000 ($0.52
diluted earnings per common share) for the six-month period ended June 30, 1997.
Net income for the year ended December 31, 1997, was $2,110,000 ($1.03 diluted
earnings per common share) compared to net income of $1,422,000 ($0.84 diluted
earnings per common share) for the year ended December 31, 1996, and compared to
net income of $1,132,000 ($0.67 diluted earnings per common share) for the year
ended December 31, 1995.  The net income and earnings per share amounts for the
six-month period ended June 30, 1998, were negatively impacted by $125,000
($83,000 net of tax), or $0.04 diluted earnings per common share, as a result of
the settlement of certain litigation described under "Business and Properties of
the Company--Legal Proceedings."  The results of operations for 1995 included
legal and settlement expenses of $205,000 ($135,000 net of tax), or $0.08
diluted earnings per common share, incurred as a result of the final settlement
of certain litigation.

  Two industry measures of the performance by a banking institution are its
return on average assets ("ROA") and return on average shareholders' equity
("ROE").  ROA measures net income in relation to average total assets and
indicates a company's ability to employ its resources profitably.  During the
six-month period ended June 30, 1998, the Company's ROA was 0.73% (on an
annualized basis), compared to 0.82% for 1997, 0.72% for 1996 and 0.67% for
1995. Excluding the unusual items noted above, the Company's ROA for the six-
month period ended June 30, 1998, and for 1995 would have been 0.80% (on an
annualized basis) and 0.75%, respectively.

  ROE is determined by dividing net income by average shareholders' equity and
indicates how effectively a company can generate net income on the capital
invested by its shareholders.  During the six-month period ended June 30, 1998,
the Company's ROE was 9.26% (on an annualized basis), compared to 10.95% for
1997, 9.89% for 1996 and 8.99% for 1995. Excluding the unusual item noted above,
the Company's ROE for the first six months of 1998 and for 1995 would have been
10.05% (on an annualized basis) and 10.06%, respectively.

  Net Interest Income

  Net interest income represents the amount by which interest income on
interest-earning assets, including loans and securities, exceeds interest paid
on interest-bearing liabilities, including deposits and other borrowed funds.
Net interest income is the principal source of the Company's earnings.  Interest
rate fluctuations, as well as changes in the amount and type of interest-earning
assets and interest-bearing liabilities, combine to affect net interest income.

  Net interest income for the first six months of 1998 was $4,937,000, an
increase of $212,000, or 4.5%, from net interest income of $4,725,000 for the
first six months of 1997.  The year-to-date increase in 1998 was due to the
acquisition of Crown Park effective January 28, 1997.  The net interest margin
on a fully taxable-equivalent basis was 4.16% for the first six months of 1998,
compared to 4.08% for the first six months of 1997.  The primary reasons for the
increase in the net interest margin during 1998 are the Company's higher loan-
to-deposit ratio in 1998 and a slightly lower cost of funds in 1998 when
compared to 1997.

  Net interest income amounted to $9,665,000 for 1997, an increase of
$2,550,000, or 35.8%, from 1996.  Net interest income for 1996 was $7,115,000,
an increase of $462,000, or 6.9%, from 1995. The increase in 1997 was primarily
due to the acquisition of Crown Park in January 1997, which had a higher loan-
to-deposit ratio than the Bank. The increase in 1996 was also due to the
Company's overall growth. The net interest margin on a fully taxable-equivalent
basis was 4.13% for 1997, compared to 3.95% for 1996 and 4.29% for 1995.  The
primary reason for the increase in 1997 was the acquisition of Crown Park noted
above. The decrease in 1996 was due primarily to the fact that in the
acquisitions of Peoples National and Coastal Banc--San Angelo, the Company
acquired $19,853,000 in deposits and only $2,922,000 in loans.  As a result, a
significant amount of the increased funds was invested in investment securities
and federal funds sold, which yielded a lower rate of interest than loans and,
therefore, had a negative impact on the Company's net interest margin.

                                       36
<PAGE>
 
  At June 30, 1998, approximately $36,496,000, or 25.9%, of the Company's total
loans, net of unearned income, were loans with floating interest rates.  This
amount represented 42.8% of loans, excluding loans to individuals, which are
exclusively fixed rate in nature. Average rates paid for various types of
deposits, particularly certificates of deposit, remained relatively stable for
the first six months of 1998, compared to the first six months of 1997.  The
average rate paid by the Company for certificates of deposit of $100,000 or more
decreased slightly from 5.47% for the first six months of 1997 to 5.39% for the
first six months of 1998; however, the average rate paid for certificates of
deposit less than $100,000 increased slightly from 5.29% during the first six
months of 1997 to 5.31% during the first six months of 1998. Overall average
rates paid for various types of deposits increased slightly in 1997.  The
average rate paid by the Company for certificates of deposit and other time
deposits of $100,000 or more increased to 5.54% during 1997 from 5.39% in 1996.
The average rate paid for certificates of deposit less than $100,000 decreased
from 5.42% in 1996 to 5.36% in 1997. Rates on other types of deposits, such as
savings accounts, money market accounts and NOW accounts, increased from an
average of 2.41% in 1996 to an average of 2.69% in 1997. Rates on other types of
deposits, such as interest-bearing demand, savings and money market deposits,
decreased slightly from an average of 2.66% during the first six months of 1997
to an average of 2.63% during the first six months of 1998.  Given the fact that
the Company's interest-bearing liabilities are subject to repricing faster than
its interest-earning assets in the very short term, an overall falling interest
rate environment normally produces a higher net interest margin than an overall
rising interest rate environment.  As noted under "--Analysis of Financial
Condition--Interest Rate Sensitivity" below, because the Company's interest-
bearing demand, savings and money market deposits are somewhat less rate-
sensitive (as indicated above), the Company's net interest margin should not
necessarily increase significantly in an overall falling interest rate
environment.

  The following tables present the average balance sheets of the Company for the
six month periods ended June 30, 1998 and 1997, and for each of the last three
fiscal years and indicate the interest earned or paid on each major category of
interest-earning assets and interest-bearing liabilities on a fully taxable-
equivalent basis, and the average rates earned or paid on each major category.
This analysis details the contribution of interest-earning assets and the
overall impact of the cost of funds on net interest income.

                                       37
<PAGE>
 
<TABLE>
<CAPTION>
AVERAGE BALANCES
                                                            SIX-MONTH PERIOD ENDED JUNE 30,
                                            ----------------------------------------------------------------
                                                         1998                                1997
                                            -------------------------------  -------------------------------
                                                       INTEREST                            INTEREST
                                             AVERAGE   INCOME/     YIELD/      AVERAGE     INCOME/   YIELD/
                                             BALANCE   EXPENSE      RATE       BALANCE     EXPENSE    RATE
                                            ---------  --------  ----------  ------------  --------  -------
ASSETS(1):                                                        (DOLLARS IN THOUSANDS)
<S>                                         <C>        <C>       <C>         <C>           <C>       <C>
Interest-earning assets:
 Loans, net of unearned income (2)........  $139,564     $6,333       9.08%     $126,841     $5,833    9.20%
 Securities (3)...........................    64,655      1,979       6.12        88,629      2,702    6.10
 Federal funds sold.......................    33,436        918       5.49        16,318        442    5.42
                                            --------     ------  ---------   -----------   --------  ------
   Total interest-earning assets..........   237,655      9,230       7.77       231,788      8,977    7.75
                                            --------     ------  ---------   -----------   --------  ------
 
Noninterest-earning assets:
 Cash due from banks......................    13,664                               9,803
 Premises and equipment...................     7,482                               6,623
 Goodwill.................................     3,102                               2,983
 Accrued interest receivable
  and other assets........................     4,654                               5,062
 Allowance for possible loan losses.......    (1,089)                             (1,168)
                                            --------                         -----------
   Total noninterest-earning assets.......    27,813                              23,303
                                            --------                         -----------
     Total assets.........................  $265,468                         $   255,091
                                            ========                         ===========
 
LIABILITIES AND SHAREHOLDERS' EQUITY(1):
Interest-bearing liabilities:
 Demand, savings and money
  market deposits.........................  $ 77,458     $1,018       2.63%  $    74,526   $    992    2.66%
 Time deposits............................   122,515      3,268       5.34       120,557      3,222    5.34
                                            --------     ------  ---------   -----------   --------  ------
  Total interest-bearing deposits.........   199,973      4,286       4.29       195,083      4,214    4.32
 Notes payable............................         5          1       7.85           859         35    8.15
                                            --------     ------  ---------   -----------   --------  ------
  Total interest-bearing liabilities......   199,978      4,287       4.29       195,942      4,249    4.34
                                            --------     ------  ---------   -----------   --------  ------
 
Noninterest-bearing liabilities:
 Demand deposits..........................    42,996                              39,319
 Accrued interest payable and
  other liabilities.......................     1,471                               1,352
                                            --------                         -----------
  Total noninterest-bearing liabilities...    44,467                              40,671
                                            --------                         -----------
   Total liabilities......................   244,445                             236,613
 
Shareholders' equity......................    21,023                              18,478
                                            --------                         -----------
     Total liabilities and
      shareholders' equity................  $265,468                         $   255,091
                                            ========                         ===========
 
Net interest income.......................               $4,943                            $  4,728
                                                         ======                            ========
Interest rate spread (4)..................                            3.48%                            3.41%
                                                                 =========                           ======
Net interest margin (5)...................                            4.16%                            4.08%
                                                                 =========                           ======
</TABLE>
- ----------------------------
(1)  The Average Balance and Interest Income/Expense columns for 1997 include
     the balance sheet and income statement accounts of Crown Park from January
     28, 1997, the acquisition date of such company.
(2)  Nonaccrual loans are included in the Average Balance columns, and income
     recognized on these loans, if any, is included in the Interest
     Income/Expense columns.  Interest income on loans includes fees on loans,
     which are not material in amount.
(3)  Nontaxable interest income on securities was adjusted to a taxable yield
     assuming a tax rate of 34%.
(4)  The interest rate spread is the difference between the average yield on
     interest-earning assets and the average cost of interest-bearing
     liabilities.
(5)  The net interest margin is equal to net interest income, on a fully
     taxable-equivalent basis, divided by average interest-earning assets.

                                       38
<PAGE>
 
<TABLE>
<CAPTION>
                                                                           YEAR ENDED DECEMBER 31,
                                           ----------------------------------------------------------------------------------------
                                                        1997                          1996                          1995
                                           -----------------------------  ---------------------------  ----------------------------
                                                      INTEREST                      INTEREST                      INTEREST
                                            AVERAGE   INCOME/   YIELD/    AVERAGE   INCOME/   YIELD/    AVERAGE   INCOME/   YIELD/
                                            BALANCE   EXPENSE    RATE     BALANCE   EXPENSE    RATE     BALANCE   EXPENSE    RATE
                                           ---------  --------  -------  ---------  --------  -------  ---------  --------  -------
ASSETS (1)                                                                   (DOLLARS IN THOUSANDS)
<S>                                        <C>        <C>       <C>      <C>        <C>       <C>      <C>        <C>       <C>
Interest-earning assets:
  Loans, net of unearned income (2)......  $132,891    $12,236    9.21%  $ 85,880   $  8,005    9.32%  $ 82,302   $  7,726    9.39%
  Securities (3).........................    84,566      5,181    6.13     74,920      4,507    6.02     41,846      2,391    5.71
  Federal funds sold.....................    16,469        912    5.54     19,406      1,047    5.40     31,076      1,847    5.94
                                           --------    -------    ----   --------   --------  ------   --------   --------  ------
        Total interest-earning assets....   233,926     18,329    7.84    180,206     13,559    7.52    155,224     11,964    7.71
                                           --------    -------    ----   --------   --------  ------   --------   --------  ------
 
Noninterest-earning assets:
  Cash and due from banks................    11,051                         7,151                         7,066
  Premises and equipment, net............     6,951                         4,427                         4,211
  Goodwill...............................     3,116                           689                             0
  Accrued interest receivable
    and other assets.....................     5,030                         4,507                         3,817
  Allowance for possible loan losses.....    (1,200)                         (825)                         (786)
                                           --------                      --------                      --------
        Total noninterest-earning assets.    24,948                        15,949                        14,308
                                           --------                      --------                      --------
 
               Total assets..............  $258,874                      $196,155                      $169,532
                                           ========                      ========                      ========
 
LIABILITIES AND SHAREHOLDERS' EQUITY (1):
Interest-bearing liabilities:
  Demand, savings and money
    market deposits......................  $ 75,833    $ 2,037    2.69%  $ 57,847   $  1,397    2.41%  $ 53,391   $  1,257    2.35%
  Time deposits..........................   121,218      6,563    5.41     92,065      4,985    5.41     72,137      3,944    5.47
                                           --------    -------    ----   --------   --------  ------   --------   --------  ------
      Total interest-bearing deposits....   197,051      8,600    4.36    149,912      6,382    4.26    125,528      5,201    4.14
  Notes payable..........................       714         59    8.26        568         59   10.39      1,069        108   10.10
                                           --------    -------    ----   --------   --------  ------   --------   --------  ------
        Total interest-bearing
         liabilities.....................   197,765      8,659    4.38    150,480      6,441    4.28    126,597      5,309    4.19
                                           --------    -------    ----   --------   --------  ------   --------   --------  ------
 
Noninterest-bearing liabilities:
  Demand deposits........................    40,328                        30,093                        29,019
  Accrued interest payable and
    other liabilities....................     1,506                         1,207                         1,322
                                           --------                      --------                      --------
        Total noninterest-bearing
         liabilities.....................    41,834                        31,300                        30,341
                                           --------                      --------                      --------
             Total liabilities...........   239,599                       181,780                       156,938
                                           --------                      --------                      --------
Shareholders' equity.....................    19,275                        14,375                        12,594
                                           --------                      --------                      --------
               Total liabilities and
                 shareholders' equity....  $258,874                      $196,155                      $169,532
                                           ========                      ========                      ========
 
Net interest income......................              $ 9,670                       $ 7,118                       $ 6,655
                                                       =======                      ========                      ========
 
Interest rate spread (4).................                         3.46%                         3.24%                         3.52%
                                                                  ====                        ======                        ======
 
Net interest margin (5)..................                         4.13%                         3.95%                         4.29%
                                                                  ====                        ======                        ======
</TABLE>
- --------------------------------
(1)  The Average Balance and Interest Income/Expense columns include the balance
     sheet and income statement accounts of Peoples National, Coastal Banc--San
     Angelo and Crown Park from January 1, 1996, May 27, 1996 and January 28,
     1997 (the respective dates of acquisition of such companies), through
     December 31, 1997.
(2)  Nonaccrual loans are included in the Average Balance columns and income
     recognized on these loans, if any, is included in the Interest
     Income/Expense columns.  Interest income on loans includes fees on loans,
     which are not material in amount.
(3)  Nontaxable interest income on securities was adjusted to a taxable yield
     assuming a tax rate of 34%.
(4)  The interest rate spread is the difference between the average yield on
     interest-earning assets and the average cost of interest-bearing
     liabilities.
(5)  The net interest margin is equal to net interest income, on a fully
     taxable-equivalent basis, divided by average interest-earning assets.

                                       39
<PAGE>
 
     The following table presents the changes in the components of net interest
income and identifies the part of each change due to differences in the average
volume of interest-earning assets and interest-bearing liabilities and the part
of each change due to the average rate on those assets and liabilities.  The
changes in interest due to both volume and rate in the table have been allocated
to volume or rate change in proportion to the absolute amounts of the change in
each.
<TABLE>
<CAPTION>
 
                                              SIX-MONTH PERIOD ENDED
                                              JUNE 30, 1998 VS 1997(1)        1997(1) VS 1996                1996(1) VS 1995
                                           ---------------------------  ----------------------------  ---------------------------
                                            INCREASE (DECREASE) DUE TO   INCREASE (DECREASE) DUE TO    INCREASE (DECREASE) DUE TO
                                                   CHANGES IN:                 CHANGES IN:                     CHANGES IN:
                                           ---------------------------  ----------------------------  ----------------------------
                                            VOLUME     RATE     TOTAL    VOLUME     RATE      TOTAL    VOLUME     RATE     TOTAL
                                           --------  --------  -------  --------  ---------  -------  --------  --------  --------
                                                                              (DOLLARS IN THOUSANDS)
<S>                                        <C>      <C>        <C>      <C>       <C>        <C>      <C>       <C>       <C>
Interest-earning assets:
  Loans, net of unearned income (2)......   $ 578      $(78)    $ 500    $4,377     $(146)    $4,231   $  336     $ (57)   $  279
  Securities (3).........................    (731)        8      (723)      581        93        674    1,980       136     2,116
  Federal funds sold.....................     470         6       476      (158)       23       (135)    (644)     (156)     (800)
                                            -----      ----     -----    ------     -----     ------   ------     -----    ------
  Total interest income..................     317       (64)      253     4,800       (30)     4,770    1,672       (77)    1,595
                                            -----      ----     -----    ------     -----     ------   ------     -----    ------
                                                                                                                        
Interest-bearing liabilities:                                                                                           
  Deposits:                                                                                                             
    Demand, savings and money                                                                                           
      market deposits....................      38       (12)       26       430       210        640      107        33       140
    Time deposits........................      46         0        46     1,578         0      1,578    1,084       (43)    1,041
                                            -----      ----     -----    ------     -----     ------   ------     -----    ------
        Total interest-bearing deposits..      84       (12)       72     2,008       210      2,218    1,191       (10)    1,181
  Notes payable..........................     (33)       (1)      (34)       15       (15)         0      (52)        3       (49)
                                            -----      ----     -----    ------     -----     ------   ------     -----    ------
          Total interest expense.........      51       (13)       38     2,023       195      2,218    1,139        (7)    1,132
                                            -----      ----     -----    ------     -----     ------   ------     -----    ------
  Increase (decrease) in net                                                                                            
    interest income......................   $ 266      $(51)    $ 215    $2,777     $(225)    $2,552   $  533     $ (70)   $  463
                                            =====      ====     =====    ======     =====     ======   ======     =====    ======
</TABLE>

- ------------------------------
(1)  Income statement items include the income statement accounts of Peoples
     National, Coastal Banc--San Angelo and Crown Park beginning January 1,
     1996, May 27, 1996, and January 28, 1997 (the respective dates of
     acquisition of such companies).
(2)  Nonaccrual loans have been included in average assets for the purposes of
     the computations, thereby reducing yields.
(3)  Information with respect to interest income on tax-exempt securities is
     provided on a fully taxable-equivalent basis assuming a tax rate of 34%.

   Provisions for Loan Losses

   The amount of the provision for loan losses is based on periodic (not less
than quarterly) evaluations of the loan portfolio, especially nonperforming and
other potential problem loans.  During these evaluations, consideration is given
to such factors as: management's evaluation of specific loans; the level and
composition of nonperforming loans; historical loss experience; results of
examinations by regulatory agencies; an internal asset review process conducted
by the Company that is independent of the management of the Bank; expectations
of future economic conditions and their impact on particular industries and
individual borrowers; the market value of collateral; the strength of available
guarantees; concentrations of credits; and other judgmental factors.  The
provision for loan losses for the six-month period ended June 30, 1998, was
$300,000 compared to $60,000 for the six-month period ended June 30, 1997.  This
represents an increase of $240,000, or 400.0%.  The increased provision in the
six month period of 1998 was primarily a result of increased charge-offs during
the first half of 1998, particularly in the area of indirect installment loans.
In addition, the Company had net loan recoveries during the first half of 1997,
requiring a lower provision for that time period.  The provision for loan losses
for the year ended December 31, 1997, was $250,000, compared to $201,000 for the
previous year.  The provision in 1997 represented an increase of $49,000, or
24.4%, from the 1996 provision.  The higher provision in 1997 is due to
increased charge-offs during 1997, primarily in the indirect installment loan
portfolio.  This situation was mitigated somewhat by the fact that the Company's
classified loans have continued to decline, notwithstanding the acquisitions
made during 1996 and 1997. The provision in 1996 represented a decrease of
$5,000, or 2.4%, from the 1995 provision. The overall quality of the Company's
loan portfolio has improved during the last several years.

                                       40
<PAGE>
 
   Noninterest Income

   Noninterest income increased $451,000, or 50.9%, from $886,000 for the six-
month period ended June 30, 1997, to $1,337,000 for the six-month period ended
June 30, 1998. Noninterest income increased $358,000, or 23.1%, from $1,551,000
in 1996 to $1,909,000 in 1997.  The amount for 1996 increased $42,000, or 2.8%,
from $1,509,000 in 1995.

   Service charges on deposit accounts and charges for other types of services
are the major source of noninterest income to the Company.  This source of
income increased $235,000, or 31.8%, from $739,000 for the first six months of
1997 to $974,000 for the first six months of 1998.  The increase was due to the
acquisition of Crown Park during January 1997, service charges on the accounts
of seven Albertson's grocery stores which began in October 1997 and an increase
in rates on selected charges during the first quarter of 1998. This source of
income increased $346,000, or 27.5%, from $1,259,000 for 1996 to $1,605,000 for
1997. Approximately 75% of the increase was attributable to the acquisition of
Crown Park in January 1997.  Service charge income increased $92,000, or 7.9%,
from $1,167,000 for 1995 to $1,259,000 for 1996, primarily due to acquisitions
and an increase in charges for checks drawn on insufficient funds.

   Trust fees from the operation of the trust department of the Bank increased
$10,000, or 10.6%, from $94,000 for the first six months of 1997, to $104,000
for the first six months of 1998 primarily as a result of an overall increase in
the value of assets under management of the trust department. Trust fees from
trust operations increased $6,000, or 3.2%, from $189,000 in 1996 to $195,000 in
1997.  Trust fees decreased $12,000, or 6.0%, from $201,000 during 1995 to
$189,000 during 1996.  The decrease in 1996 is due to a one-time $24,000 fee
received for services performed as executor of an estate during 1995, which was
partially offset by a one-time $5,000 fee received in 1996.  The 1996 one-time
fee caused the increase in 1997 to be less than it normally would have been
because of an increase in the market value of assets under management.

   Securities with a carrying value of $193,000 were sold during 1997.  There
was no gain or loss recorded on such sale.  Securities with a carrying value of
$2,028,000 were sold during 1996.  Net losses of $10,000 were recorded on the
securities sold during 1996. There were no sales of securities during the first
six months of 1998 or during 1995.  The securities portfolio had an average life
of approximately 1.45 years at June 30, 1998, approximately 1.32 years at
December 31, 1997, and approximately 1.48 years at December 31, 1996.

   Other income is the sum of several components of other noninterest income
including insurance premiums earned on automobiles financed through the
Company's internal installment loan program, bankcard royalty income, check
printing income and other sources of miscellaneous income.  Other income
increased $206,000, or 388.7%, from $53,000 for the first six months of 1997 to
$259,000 for the corresponding period in 1998, primarily due to a significant
increase in insurance premiums received during the first six months of 1998 on
automobiles financed through the Company's installment lending program and an
increase in check printing income.  The Company also had a significant increase
in income from investment services which it began offering during the second
quarter of 1997. Other income increased $6,000, or 5.8%, from $103,000 in 1996
to $109,000 in 1997 due to the acquisition of Crown Park in January 1997. Other
income decreased $38,000, or 27.0%, from $141,000 in 1995 to $103,000 for 1996,
due to $25,000 in sales tax refunds that were received in 1995 and a net loss of
$10,000 on sales of securities in 1996.

   Noninterest Expenses

   Noninterest expenses increased $479,000, or 12.1%, from $3,958,000 during the
first six months of 1997 to $4,437,000 during the first six months of 1998.
Noninterest expenses for the six-month period ended June 30, 1998, were higher
than the same period for 1997 primarily as a result of the acquisition of Crown
Park at the end of January 1997. Noninterest expenses increased $1,947,000, or
31.0%, from $6,290,000 in 1996 to $8,237,000 in 1997, primarily due to the
acquisition of Crown Park. This acquisition accounted for approximately 80% of
the increase.  Noninterest expenses increased $48,000, or 0.8%, from $6,242,000
in 1995 to $6,290,000 in 1996, primarily due to increases in salaries and
benefits and net occupancy expense, which were partially offset by decreases in
various other categories of noninterest expense.

                                       41
<PAGE>
 
   Salaries and employee benefits rose $219,000, or 11.4%, from $1,926,000 for
the six-month period ended June 30, 1997, to $2,145,000  for the corresponding
period of 1998.  The increase was primarily a result of the opening of two
grocery store branches in October 1997 and one grocery store branch in May 1998,
as well as overall salary increases. Salaries and benefits rose $888,000, or
28.8%, from $3,082,000 in 1996 to $3,970,000 in 1997. Approximately 79% of the
increase was a result of the acquisition of Crown Park in January 1997.
Salaries and employee benefits increased $233,000, or 8.2%, from $2,849,000 in
1995 to $3,082,000 in 1996.  The increase was primarily a result of the
acquisitions of Peoples National effective January 1, 1996, and Coastal Banc--
San Angelo effective May 27, 1996, and overall salary increases effective
January 1, 1996.

   Net occupancy expense increased $57,000, or 13.9%, from $411,000 for the
first six months of 1997 to $468,000 for the first six months of 1998.  The
increase is due primarily to the opening of the three additional branches noted
above. Net occupancy expense increased $141,000, or 19.7%, from $716,000 in 1996
to $857,000 in 1997.  The increase is due entirely to the acquisition of Crown
Park.  Net occupancy expense increased $73,000, or 11.4%, from $643,000 in 1995
to $716,000 in 1996.  The increase is due primarily to a reduction in rental
income received in 1996 as a result of the loss of two tenants in a Bank-owned
building and the additional occupancy expense of the San Angelo branch acquired
in May 1996.

   Equipment expense decreased $13,000, or 3.1%, from $415,000 for the first six
months of 1997 to $402,000 for the first six months of 1998.  The decrease was
due to the expiration of operating leases on certain date processing equipment
during the first six months of 1998.  The equipment was purchased at the end of
the leases for fair market value and the depreciation currently being recorded
is less than the lease expense previously recorded.  Equipment expense increased
$171,000, or 25.8%, from $663,000 in 1996, to $834,000 in 1997. Approximately
three-fourths of this increase is the result of the Crown Park acquisition.
Equipment expense decreased $60,000, or 8.3%, from $723,000 in 1995 to $663,000
for 1996.  This decrease is the result of a significant amount of furniture,
fixtures and equipment that became fully depreciated during the latter part of
1995 and the first quarter of 1996, thereby decreasing depreciation expense
associated with such assets.

   Stationery, printing and supplies expense increased $22,000, or 12.0%, from
$184,000 for the first six months of 1997 to $206,000 for the first six months
of 1998, primarily due to the opening of the three grocery store branches noted
above and acquisition of Crown Park effective January 28, 1997. Stationery,
printing and supplies expense increased $131,000, or 45.5%, from $288,000 for
1996 to $419,000 for 1997, due primarily to the Crown Park acquisition and the
opening of two supermarket bank branches in Abilene and Odessa.  Stationery,
printing and supplies expense increased $17,000, or 6.3%, from $271,000 for 1995
to $288,000 for 1996, primarily due to the acquisitions of Peoples National and
Coastal Banc--San Angelo effective January 1, 1996, and May 27, 1996,
respectively.

   Professional fees, which include legal and accounting fees, decreased
$41,000, or 22.5%, from $182,000 during the first six months of 1997 to $141,000
for the corresponding period of 1998.  The decrease was a result of increased
legal fees incurred immediately after the acquisition related to Crown Park
loans and legal fees incurred that were related to settlement of litigation
during the first quarter of 1997, which resulted in recovery of approximately
$108,000 of a previously charged off loan. Professional fees increased $29,000,
or 9.5%, from $304,000 during 1996 to $333,000 during 1997. The entire increase
was due to additional legal fees incurred by the Lubbock branch of the Bank,
relating to collections of loans which had been made by management of Crown
Park; otherwise professional fees would have decreased $40,000, or 13.2%.
Professional fees decreased $150,000, or 33.0%, from $454,000 during 1995 to
$304,000 for 1996. The decrease during 1996 was due to the payment of $205,000
in 1995 for legal fees and settlement expenses on the final settlement of
certain litigation.

   The Company recorded $125,000 in expense during the second quarter of 1998 as
a result of the settlement of potential litigation involving a bank that had
been repossessed by a former subsidiary bank of the Company.  See "Note 8:
Settlement of Potential Litigation" to the Company's Consolidated Financial
Statements for the six month periods ended June 30, 1998 and 1997.

   Goodwill amortization was $57,000 for both the second quarter of 1998 and
1997, and increased $12,000, or 11.9%, from $101,000 for the first six months of
1997 to $113,000 for the first six months of 1998. Amortization 

                                       42
<PAGE>
 
expense of goodwill related to the acquisition of Crown Park on January 28,
1997, was the cause of the year-to-date increase.

   Net costs (revenues) applicable to real estate and other repossessed assets
consists of expenses associated with holding and maintaining repossessed assets,
the net gain or loss on the sales of such assets, the write-down of the carrying
value of the assets and any rental income on such assets that is credited as a
reduction in such expenses.  The Company recorded net costs of $47,000 for the
first six months of 1998, compared to net revenues of $40,000 for the first six
months of 1997. The net revenues resulted primarily from gains on the sales
during the first quarter of 1997 of two petroleum producing properties held by
the Winters branch of the Bank. The Company recorded net costs of $23,000 in
1997 compared to net revenues of $24,000 in 1996 as a result of $52,000 of such
expenses incurred by the Lubbock branch of the Bank during 1997.  Net gains on
sales of such assets totaled $58,000 for 1997, compared to $50,000 for 1996.
Net revenues of the Company were $24,000 in 1996 compared to net revenues of
$7,000 in 1995 as a result of additional gains on sales of, and rental income
received on, such assets.

   Other noninterest expense includes, among many other items, postage, due from
bank account charges, data processing, armored car and courier fees, travel and
entertainment, advertising, regulatory examination fees, directors' fees, dues
and subscriptions, franchise taxes, and FDIC insurance premiums. These expenses
increased $11,000, or 1.4%, from $779,000 for the first six months of 1997 to
$790,000 for the first six months of 1998. These expenses increased $540,000, or
42.8%, from $1,261,000 during 1996 to $1,801,000 during 1997.  Approximately 71%
of the increase was due to the acquisition of Crown Park in January 1997.  These
expenses decreased $48,000, or 3.7%, from $1,309,000 for 1995 to $1,261,000 for
1996.  FDIC insurance premiums decreased $154,000 during 1996 as a result of a
reduction by the FDIC of deposit insurance rates for banks.  This decrease was
partially offset by an increase in other expenses as a result of the
acquisitions of Peoples National and Coastal Banc--San Angelo.

   Federal Income Taxes

   Due to the fact that the Company effected a quasi-reorganization as of
December 31, 1989, utilization of any of the Company's net operating loss
carryforwards subsequent to that date will not be credited to future income.
For periods prior to January 1, 1995, the tax effect of the utilization of the
Company's net operating loss carryforwards was credited directly to additional
paid-in capital.  For periods subsequent to December 31, 1994, the tax effect of
such utilization has been and will be credited against the Company's gross
deferred tax asset.  The Company accrued $564,000 and $538,000 in federal income
taxes in the first six months of 1998 and 1997, respectively.  The effective tax
rate for the first six months of 1998 and 1997 were 36.7% and 33.8%,
respectively. The lower effective rate for 1997 was a result of a $36,000
reduction in federal income tax expense due to an adjustment in the amount of
the utilization of the Company's net operating loss carryforwards.  The Company
accrued $977,000, $753,000 and $582,000 in federal income taxes in 1997, 1996
and 1995, respectively.  The 1997 amount was lowered by $112,000 as a result of
a reduction made in the Company's deferred tax asset valuation allowance
relating to Peoples National and Winters State based on the Company's trend of
positive operating results.

   Impact of Inflation

   The effects of inflation on the local economy and on the Company's operating
results have been relatively modest for the past several years.  Because
substantially all of the Company's assets and liabilities are monetary in
nature, such as cash, securities, loans and deposits, their values are less
sensitive to the effects of inflation than to changing interest rates, which do
not necessarily change in accordance with inflation rates.  The Company attempts
to control the impact of interest rate fluctuations by managing the relationship
between its interest rate sensitive assets and liabilities.  See "--Analysis of
Financial Condition--Interest Rate Sensitivity" below.

   Interest Rate Sensitivity

   Interest rate risk arises when an interest-earning asset matures or when such
asset's rate of interest changes in a time frame different from that of the
supporting interest-bearing liability. The Company seeks to minimize the
difference between the amount of interest-earning assets and the amount of
interest-bearing liabilities on which interest rates could change in the same
time frame in an attempt to reduce the risk of significant adverse effects on
the 

                                       43
<PAGE>
 
Company's net interest income caused by interest rate changes. The Company does
not attempt to match each interest-earning asset with a specific interest-
bearing liability. Instead, as shown in the table below, it aggregates all of
its interest-earning assets and interest-bearing liabilities to determine the
difference between the two in specific time frames. This difference is known as
the rate-sensitivity gap. A positive gap indicates that more interest-earning
assets than interest-bearing liabilities mature in a time frame, and a negative
gap indicates the opposite. Maintaining a balanced position will reduce the risk
associated with interest rate changes, but it will not guarantee a stable
interest rate spread since various rates within a particular time frame may
change by differing amounts and in different directions. Management regularly
monitors the interest sensitivity position and considers this position in its
decisions with regards to interest rates and maturities for interest-earning
assets acquired and interest-bearing liabilities accepted.

   The Company's objective is to maintain a ratio of interest-sensitive assets
to interest-sensitive liabilities that is as balanced as possible.  The
following tables show that ratio to be 66.0% at the 90-day interval, 57.4% at
the 180-day interval and 50.6% at the 365-day interval at June 30, 1998.
Currently, the Company is in a liability-sensitive position at the three
intervals. The Company had $75,098,000 of interest-bearing demand, savings and
money market deposits at June 30, 1998, that are somewhat less rate-sensitive.
Excluding these deposits, the Company's interest-sensitive ratio would have been
85.2% at the 365-day interval at June  30, 1998.  The interest sensitivity
position is presented as of a point in time and can be modified to some extent
by management as changing conditions dictate.

   The following table shows the interest rate sensitivity position of the
Company at June 30, 1998:
<TABLE>
<CAPTION>
 
                                                                             
                                                                              VOLUMES  
                                                CUMULATIVE VOLUMES           SUBJECT TO
                                            SUBJECT TO REPRICING WITHIN      REPRICING 
                                        -----------------------------------    AFTER    
                                         90 DAYS    180 DAYS     365 DAYS      1 YEAR     TOTAL
                                        ---------  -----------  -----------  ----------  --------
INTEREST-EARNING ASSETS:                            (DOLLARS IN THOUSANDS)
<S>                                     <C>        <C>          <C>          <C>         <C>
 Federal funds sold...................  $ 29,200     $ 29,200     $ 29,200     $      0  $ 29,200
 Securities...........................     2,751        4,754        8,747       57,733    66,480
 Loans, net of unearned income........    42,055       46,605       55,648       85,161   140,809
                                        --------     --------     --------     --------  --------
  Total interest-earning assets.......    74,006       80,559       93,595      142,894   236,489
                                        --------     --------     --------     --------  --------
Interest-bearing liabilities:
 Demand, savings and money market
  deposits............................    75,098       75,098       75,098            0    75,098
 Time deposits........................    37,111       65,312      109,834       11,736   121,570
 Notes payable........................         1            2            4            0         4
                                        --------     --------     --------     --------  --------
  Total interest-bearing liabilities..   112,210      140,412      184,936       11,736   196,672
                                        --------     --------     --------     --------  --------
Rate-sensitivity gap(1)...............  $(38,204)    $(59,853)    $(91,341)    $131,158  $ 39,817
                                        ========     ========     ========     ========  ========
 
Rate-sensitivity ratio(2).............      66.0%        57.4%        50.6%
                                        ========     ========     ========
</TABLE> 
- ------------------------------------
(1)  Rate-sensitive interest-earning assets less rate-sensitive interest-bearing
     liabilities.
(2)  Rate-sensitive interest-earning assets divided by rate-sensitive interest-
     bearing liabilities.

                                       44
<PAGE>
 
  The following table provides information about the Company's financial
instruments that are sensitive to changes in interest rates as of December 31,
1997.  Except for the effects of prepayments and scheduled principal
amortization on mortgage related assets, the table presents principal cash flows
and related weighted average interest rates by the contractual terms to
maturity.  Nonaccrual loans are included in the loan totals.  All investments
are classified as other than trading.
<TABLE>
<CAPTION>
 
                                          YEAR ENDING DECEMBER 31,                                        
                             ------------------------------------------------                            FAIR  
                               1998      1999      2000      2001      2002     THEREAFTER    TOTAL      VALUE
                             --------   -------   -------   -------   -------   ----------   --------   --------
<S>                          <C>        <C>       <C>       <C>       <C>       <C>          <C>        <C> 
                                                         (DOLLARS IN THOUSANDS)
Fixed Rate Loans:
  Maturities...............  $ 44,640   $28,399   $20,292   $12,359   $ 3,725      $ 2,835   $112,250   $115,141
  Average interest rate....      8.88%     8.90%     8.99%     9.07%     9.03%        8.92%      8.93%
 
Adjustable Rate Loans:
  Maturities...............    12,850     6,370     4,701     2,915       910          857     28,603     28,603
  Average interest rate....      9.52%     9.95%     9.97%     9.97%     9.99%        9.87%      9.76%
 
Investments and Other
 Interest-earning Assets:
  Maturities...............    41,623    10,478    12,010    14,443    15,382          758     94,694     94,777
  Average interest rate....      5.63%     6.30%     6.23%     6.53%     6.70%        4.35%      6.08%
 
Total Interest-earning
 Assets:
  Maturities...............  $ 99,113   $45,247   $37,003   $29,717   $20,017      $ 4,450   $235,547   $238,521
  Average interest rate....      7.60%     8.45%     8.22%     7.92%     7.28%        8.32%      7.89%
 
Savings Deposits:
  Maturities...............  $      0   $     0   $     0   $     0   $     0      $13,201   $ 13,201   $ 13,201
  Average interest rate....        --%       --%       --%       --%       --%        3.21%      3.21%
 
NOW Deposits:
  Maturities...............         0         0         0         0         0       33,204     33,204     33,204
  Average interest rate....        --%       --%       --%       --%       --%        2.05%      2.05%
 
Money Market Deposits:
  Maturities...............         0         0         0         0         0       31,090     31,090     31,090
  Average interest rate....        --%       --%       --%       --%       --%        3.25%      3.25%
 
Certificates of Deposit:
  Maturities...............   108,810     8,482     1,785     1,139     1,222            0    121,438    121,724
  Average interest rate....      5.38%     5.69%     6.31%     5.79%     6.07%          --%      5.43%
 
Notes Payable:
  Maturities...............        57         0         0         0         0            0         57         57
  Average interest rate....      9.74%       --%       --%       --%       --%          --%      9.74%
 
Total Interest-bearing
 Liabilities:
  Maturities...............  $108,867   $ 8,482   $ 1,785   $ 1,139   $ 1,222      $77,495   $198,990   $199,276
  Average interest rate....      5.38%     5.69%     6.31%     5.79%     6.07%        2.73%      4.38%
</TABLE>

  The Company assumed that 100% of savings, NOW and money market deposits at
December 31, 1997, are core deposits and are, therefore, expected to roll off
after five years.  No roll-off is applied to certificates of deposit.  Fixed
maturity deposits reprice at maturity.

  In evaluating the Company's exposure to interest rate risk, certain
limitations inherent in the method of analysis presented in the foregoing table
must be considered.  For example, although certain assets and liabilities may

                                       45
<PAGE>
 
have similar maturities or periods to repricing, they may react in different
degrees to changes in market interest rates. Also, the interest rates on certain
types of assets and liabilities may fluctuate in advance of changes in market
interest rates, while interest rates on other types may lag behind changes in
market rates. Additionally, certain other assets have features that restrict
changes in interest rates, and prepayment and early withdrawal levels may
deviate significantly from those assumed in calculating the table. Finally, the
ability of many borrowers to service their debt may decrease in the event of an
interest rate increase. The Company considers all of these factors in monitoring
its exposure to interest rate risk.

ANALYSIS OF FINANCIAL CONDITION

  Assets

  Total assets decreased $1,073,000, or 0.4%, from $264,574,000 at December 31,
1997 to $263,501,000 at June 30, 1998, primarily due to a slight decrease in the
level of deposits noted below.  Total assets increased $58,606,000, or 28.5%,
from $205,968,000 at December 31, 1996, to $264,574,000 at December 31, 1997,
due to the acquisition of Crown Park, which had total assets of $60,420,000 at
January 28, 1997, the date of acquisition.  Total assets increased $25,624,000,
or 14.2%, from $180,344,000 at year-end 1995 to $205,968,000 at December 31,
1996, primarily due to the overall growth in deposits at the Bank and the bank
acquisitions made in 1996.

  Loan Portfolio

  Total loans, net of unearned income, decreased $44,000 from $140,853,000 at
December 31, 1997, to $140,809,000 at June 30, 1998.  The decrease during the
first six months of 1998 was a result of a significant amount of payoffs
received on the Company's indirect installment loans.  This decrease was offset
by a $7,878,000 increase in commercial and industrial loans and a $3,146,000
increase in other loans during the first six months of 1998.  Total loans, net
of unearned income, increased $48,836,000, or 53.1%, from $92,017,000 at
December 31, 1996, to $140,853,000 at December 31, 1997.  The increase during
1997 was due to the acquisition of Crown Park which had $41,688,000 in loans,
net of unearned income, at the date of acquisition and overall internal loan
growth at the Bank, primarily at the Lubbock and San Angelo branches.

  The Bank primarily makes installment loans to individuals and commercial loans
to small to medium-sized businesses and professionals.  The Bank offers a
variety of commercial lending products including revolving lines of credit,
letters of credit, working capital loans and loans to finance accounts
receivable, inventory and equipment.  Typically, the Bank's commercial loans
have floating rates of interest, are for varying terms (generally not exceeding
five years), are personally guaranteed by the borrower and are collateralized by
accounts receivable, inventory or other business assets.

  The Bank has an installment loan program whereby it purchases automobile loans
from automobile dealerships in its West Texas market area.  Under this program,
an automobile dealership will agree to make a loan to a prospective customer to
finance the purchase of a new or used automobile.  The different financial
institutions that have a pre-established relationship with the particular
dealership review the transaction, including the credit history of the
prospective borrower, and decide if they would agree to purchase the loan from
the dealership and, if so, at what rate of interest.  The dealership selects the
financial institution to which it decides to sell the loan.  The financial
institution purchasing the loan has a direct loan to the borrower collateralized
by the automobile, and the dealership realizes a profit based on the difference
between the interest rate quoted to the buyer by the dealership and the interest
rate at which the loan is purchased by the financial institution. At June 30,
1998, December 31, 1997, and December 31, 1996, the Company had approximately
$39,655,000, $50,052,000 and $33,188,000 net of unearned income, respectively,
of this type of loan outstanding.  The decrease in the first six months of 1998
was a result of a significant amount of payoffs received on the Company's
indirect installment loans.  The increase from 1996 to 1997 was due to the
acquisition of Crown Park, which had instituted its own indirect installment
lending program prior to being acquired by the Company.  The Bank's current goal
is to reduce the percentage of installment loans to total loans and to increase
the percentage of commercial loans to total loans.

                                       46
<PAGE>
 
     The following table presents the Company's loan balances at the dates
indicated separated by loan type:
<TABLE>
<CAPTION>
 
                                                                  DECEMBER 31,
                                      JUNE 30, ---------------------------------------------
                                       1998      1997     1996      1995      1994     1993
                                     --------  --------  -------  --------  -------  -------
                                                       (DOLLARS IN THOUSANDS)
<S>                                  <C>       <C>       <C>      <C>       <C>      <C>
Loans to individuals...............  $ 56,431  $ 67,453  $46,975  $42,142   $43,113  $28,538
Real estate loans..................    43,944    44,569   26,233   23,265    22,760   22,658
Commercial and industrial loans....    32,062    24,184   18,430   17,236    16,702   16,723
Other loans........................     9,254     6,109    2,626    2,638     2,943    4,322
                                     --------  --------  -------  -------   -------  -------
  Total loans......................   141,691   142,315   94,264   85,281    85,518   72,241
Less unearned income...............       882     1,462    2,247    3,354     4,212    2,594
                                     --------  --------  -------  -------   -------  -------
                                                                          
    Loans, net of unearned income..  $140,809  $140,853  $92,017  $81,927   $81,306  $69,647
                                     ========  ========  =======  =======   =======  =======
</TABLE>

     Loan concentrations are considered to exist when there are amounts loaned
to a multiple number of borrowers engaged in similar activities that would cause
them to be similarly impacted by economic or other conditions. The Company had
no concentrations of loans at June 30, 1998, except for those set forth in the
above table. The Bank had no loans outstanding to foreign countries or borrowers
headquartered in foreign countries at June 30, 1998.

     Management of the Bank may renew loans at maturity when requested by a
customer whose financial strength appears to support such renewal or when such
renewal appears to be in the Company's best interest. The Company requires
payment of accrued interest in such instances and may adjust the rate of
interest, require a principal reduction or modify other terms of the loan at the
time of renewal.

     The following table presents the distribution of the maturity of the
Company's loans and the interest rate sensitivity of those loans, excluding
loans to individuals, at June 30, 1998. The table also presents the portion of
loans that have fixed interest rates or interest rates that fluctuate over the
life of the loans in accordance with changes in the interest rate environment as
represented by the prime rate.
<TABLE>
<CAPTION>
 
                                                  ONE TO    OVER     TOTAL
                                        ONE YEAR   FIVE     FIVE    CARRYING
                                        AND LESS   YEARS    YEARS    VALUE
                                        --------  -------  -------  --------
                                               (DOLLARS IN THOUSANDS)
<S>                                     <C>       <C>      <C>      <C>
     Real estate loans................   $ 6,152  $29,942  $ 7,850   $43,944
     Commercial and industrial loans..    15,795   10,679    5,588    32,062
     Other loans......................     8,412      621      221     9,254
                                         -------  -------  -------   -------
      Total loans.....................   $30,359  $41,242  $13,659   $85,260
                                         =======  =======  =======   =======
 
     With fixed interest rates........   $11,151  $30,824  $ 6,789   $48,764
     With variable interest rates.....    19,208   10,418    6,870    36,496
                                         -------  -------  -------   -------
      Total loans.....................   $30,359  $41,242  $13,659   $85,260
                                         =======  =======  =======   =======
</TABLE>

     Loan Review Process

     The Company follows a loan review program to evaluate the credit risk in
its loan portfolio.  Through the loan review process, the Bank maintains an
internally classified loan list that, along with the list of nonperforming loans
discussed below, helps management assess the overall quality of the loan
portfolio and the adequacy of the allowance. Loans classified as "substandard"
are those loans with clear and defined weaknesses such as highly leveraged
positions, unfavorable financial ratios, uncertain repayment sources or poor
financial condition, which may jeopardize recoverability of the loan.  Loans
classified as "doubtful" are those loans that have characteristics similar to
substandard loans, but also have an increased risk that a loss may occur or at
least a portion of the loan may require a charge-off if liquidated at present.
Although loans classified as substandard do not duplicate loans classified as
doubtful, both substandard and doubtful loans may include some loans that are
past due at least 90 days, are on nonaccrual status or have been restructured.
Loans classified as "loss" are those loans that are in the process of being
charged off. At June 

                                       47
<PAGE>
 
30, 1998, substandard loans totaled $757,000, of which $135,000 were loans
designated as nonaccrual or 90 days past due, and there were no doubtful or loss
loans. At December 31, 1997, substandard loans totaled $941,000, of which
$122,000 were loans designated as nonaccrual, 90 days past due or restructured,
and there was one $16,000 doubtful loan, which was currently performing. There
were no loss loans.

     In addition to the internally classified loans, the Bank also has a "watch
list" of loans that further assists the Bank in monitoring its loan portfolio.
A loan is included on the watch list if it demonstrates one or more deficiencies
requiring attention in the near term or if the loan's ratios have weakened to a
point where more frequent monitoring is warranted.  These loans do not have all
the characteristics of a classified loan (substandard, doubtful or loss), but do
have weakened elements as compared with those of a satisfactory credit.
Management of the Bank reviews these loans to assist in assessing the adequacy
of the allowance.  Substantially all of the loans on the watch list at June 30,
1998, and December 31, 1997, were current and paying in accordance with loan
terms.  At June 30, 1998, watch list loans totaled $1,204,000 (including
$373,000 of loans guaranteed by U.S. governmental agencies). Of the total loans
on the watch list, at June 30, 1998, there were $572,000 of the loans involved
borrowers who had filed Chapter 13 bankruptcy and the Bank was awaiting
finalization of the individual borrowers' bankruptcy plans. At December 31,
1997, watch list loans totaled $1,271,000 (including $489,000 of loans
guaranteed by U.S. governmental agencies).  At such date, $75,000 of loans on
the watch list were designated as 90 days past due.  All of these loans involved
borrowers who had filed Chapter 13 bankruptcy and the Bank was awaiting
finalization of the individual borrowers' bankruptcy plans.  In addition, at
June 30, 1998 and December 31, 1997, $73,000 and $88,000, respectively, of loans
not classified and not on the watch list were designated as restructured loans.

     Nonperforming Assets

     Nonperforming loans consist of nonaccrual, past due and restructured loans.
A past due loan is an accruing loan that is contractually past due 90 days or
more as to principal or interest payments.  Loans on which management does not
expect to collect interest in the normal course of business are placed on
nonaccrual or are restructured.  When a loan is placed on nonaccrual, any
interest previously accrued but not yet collected is reversed against current
income unless, in the opinion of management, the outstanding interest remains
collectible.  Thereafter, interest is included in income only to the extent of
cash received.  A loan is restored to accrual status when all interest and
principal payments are current and the borrower has demonstrated to management
the ability to make payments of principal and interest as scheduled.

     A "troubled debt restructuring" is a restructured loan upon which interest
accrues at a below market rate or upon which certain principal has been forgiven
so as to aid the borrower in the final repayment of the loan, with any interest
previously accrued, but not yet collected, being reversed against current
income.  Interest is accrued based upon the new loan terms.

     Nonperforming loans are fully or substantially collateralized by assets,
with any excess of loan balances over collateral values allocated in the
allowance.  Assets acquired through foreclosure are carried at the lower of cost
or estimated fair value, net of estimated costs of disposal, if any.  See "--
Analysis of Financial Condition--Other Real Estate and Other Repossessed Assets"
below.

                                       48
<PAGE>
 
  The following table lists nonaccrual, past due and restructured loans and
other real estate and other repossessed assets at June 30, 1998, and at year-end
for each of the past five years.
<TABLE>
<CAPTION>
 
                                                            DECEMBER 31,
                                   JUNE 30, --------------------------------------
                                    1998     1997    1996    1995    1994    1993
                                  --------  ------  ------  ------  ------  ------
                                                 (DOLLARS IN THOUSANDS)
<S>                               <C>       <C>     <C>     <C>     <C>     <C>
Nonaccrual loans................     $  57  $   70  $  82   $ 204   $  48   $1,646
Accruing loans contractually                                              
  past due over 90 days.........        78     121     41      23      26      293
Restructured loans..............        87     104     73      65      80      195
Other real estate and other                                               
  repossessed assets............       253     739    389     337     631      803
                                     -----  ------  -----   -----   -----   ------
                                                                          
    Total nonperforming assets..     $ 475  $1,034  $ 585   $ 629   $ 785   $2,937
                                     =====  ======  =====   =====   =====   ======
</TABLE>

  The gross interest income that would have been recorded in the first six
months of 1998 on the Company's nonaccrual loans if such loans had been current,
in accordance with the original terms thereof and had been outstanding
throughout the period or, if shorter, since origination, was approximately
$4,000.  No interest was actually recorded (received) on loans that were on
nonaccrual during the first six months of 1998. The gross interest income that
would have been recorded in 1997 on the Company's nonaccrual loans if such loans
had been current, in accordance with the original terms thereof and had been
outstanding throughout the period or, if shorter, since origination, was
approximately $16,000.  A total of $2,000 in interest on nonaccrual loans was
actually recorded (received) during 1997.

  A potential problem loan is defined as a loan where information about possible
credit problems of the borrower is known, causing management to have serious
doubts as to the ability of the borrower to comply with the present loan
repayment terms and which may result in the inclusion of such loan in one of the
nonperforming asset categories.  The Company does not believe it has any
potential problem loans other than these reported in the above table.

  Other Real Estate and Other Repossessed Assets

  Other real estate and other repossessed assets consist of real property and
other assets unrelated to banking premises or facilities.  Income derived from
other real estate and other repossessed assets, if any, is generally less than
that which would have been earned as interest at the original contract rates on
the related loans.  At June 30, 1998, other real estate and other repossessed
assets had an aggregate book value of $253,000.  Other real estate and other
repossessed assets decreased $486,000, or 65.8%, during the first six months of
1998, primarily due to the sale of a parcel of real estate for $357,000 and a
reduction in the number of repossessed automobiles held by the Company.  Of the
June 30, 1998 balance, $143,000 represented 16 repossessed automobiles and
$110,000 represented three commercial and two residential properties.  The
largest individual parcel of real estate is carried at $72,000. At December 31,
1997, 1996 and 1995, other real estate and other repossessed assets had an
aggregate book value of $739,000, $389,000 and $337,000, respectively.  Other
real estate and other repossessed assets increased $350,000, or 90.0%, during
1997 due to the acquisition of Crown Park.  At the date of acquisition, Crown
Park had a total of $456,000 in other real estate and other repossessed assets.
The December 31, 1997, balance of $739,000 included three commercial properties
($391,000), 38 repossessed automobiles ($302,000) and five residential
properties ($46,000). Of the December 31, 1996, balance, $204,000 represented 19
repossessed automobiles, $103,000 represented four commercial properties and
$82,000 represented three residential properties.

  Allowance for Possible Loan Losses

  Implicit in the Company's lending activities is the fact that loan losses will
be experienced and that the risk of loss will vary with the type of loan being
made and the creditworthiness of the borrower over the term of the loan.  To
reflect the currently perceived risk of loss associated with the Company's loan
portfolio, additions are made to the Company's allowance for possible loan
losses (the "allowance").  The allowance is created by direct charges against

                                       49
<PAGE>
 
income (the "provision" for loan losses), and the allowance is available to
absorb possible loan losses.  See "--Results of Operations--Provision for Loan
Losses" above.

  The amount of the allowance equals the cumulative total of the provisions made
from time to time, reduced by loan charge-offs and increased by recoveries of
loans previously charged off. The Company's allowance was $1,121,000, or 0.80%,
of loans, net of unearned income, at June 30, 1998. The Company's allowance was
$1,173,000, or 0.83% of loans, net of unearned income, at December 31, 1997,
compared to $793,000, or 0.86% of loans, net of unearned income, at December 31,
1996, and $759,000, or 0.93% of loans, net of unearned income, at December 31,
1995.  The increase in the balance of the allowance from December 31, 1996, to
December 31, 1997, was a result of the acquisition of Crown Park, which had an
allowance of $395,000 at the date of acquisition. The reduction in the ratio of
the allowance to total loans, net of unearned income, is primarily due to the
improvement in the overall credit quality of the Company's loan portfolio.

  Credit and loan decisions are made by management and the board of directors of
the Bank in conformity with loan policies established by the board of directors
of the Company.  The Company's practice is to charge off any loan or portion of
a loan when the loan is determined by management to be uncollectible due to the
borrower's failure to meet repayment terms, the borrower's deteriorating or
deteriorated financial condition, the depreciation of the underlying collateral,
the loan's classification as a loss by regulatory examiners or for other
reasons.  The Company charged off $398,000 loans during the first six months of
1998.  These charge-offs were concentrated in the following categories:  loans
to individuals--$355,000, or 89.2%, and real estate loans--$40,000, or 10.1%.
The Company charged off $581,000 in loans during 1997.  Charge-offs for 1997
were concentrated in the following categories:  loans to individuals--$457,000,
or 78.7%, and commercial and industrial--$107,000, or 18.4%.  Charge-offs on two
commercial and industrial loans totaled $80,000, or 13.8%, of total charge-offs.
All but $44,000 of the remaining $501,000 in charge-offs were installment loans,
of which $424,000 represented indirect loans secured by automobiles.  Recoveries
during the first six months of 1998 were $46,000.  Recoveries during 1997 were
$316,000 and were concentrated in the following categories: commercial and
industrial--$220,000, or 69.6%, loans to individuals--$60,000, or 19.0%, and
real estate--$35,000, or 11.1%.  Recoveries of $218,000 on four commercial and
industrial loans, and $32,000 on one real estate loan accounted for 79.1% of
total recoveries during 1997.

                                       50
<PAGE>
 
  The following table presents the provisions, loans charged off and recoveries
of loans previously charged off, the amount of the allowance, average loans
outstanding and certain pertinent ratios for the six-month period ended June 30,
1998 and for the last five years.
<TABLE>
<CAPTION>
 
                                                                             DECEMBER
                                         JUNE 30,  -------------------------------------------------------------
                                          1998       1997(1)       1996(2)        1995        1994     1993(3)
                                        ---------  -----------  -------------  -----------  --------  ----------
<S>                                     <C>        <C>          <C>            <C>          <C>       <C> 
  Analysis of allowance for possible                              (DOLLARS IN THOUSANDS)
  loan losses:
Balance at beginning of period........  $  1,173   $    793        $   759       $   817     $   896     $   617
    Provision for loan losses.........       300        250            201           206         147         154
    Acquisition of subsidiary.........         0        395            149             0           0         233
                                        --------   --------        -------       -------     -------     -------
                                           1,473      1,438          1,109         1,023       1,043       1,004
                                        --------   --------        -------       -------     -------     -------
Loans charged off:                                                                                   
    Loans to individuals..............       355        457            231           297         150          88
    Real estate loans.................        40          6            100            72         119          68
    Commercial and industrial loans...         3        107             58             7          32          69
    Other loans.......................         0         11              0             0          77          16
                                        --------   --------        -------       -------     -------     -------
      Total charge-offs...............       398        581            389           376         378         241
                                        --------   --------        -------       -------     -------     -------
                                                                                                     
Recoveries of loans previously                                                                       
  charged off:                                                                                       
    Loans to individuals..............        21         60             28            43          45          28
    Real estate loans.................        15         35             20             2           0           4
    Commercial and industrial loans...        10        220             25            52          48          84
    Other loans.......................         0          1              0            15          59          17
                                        --------   --------        -------       -------     -------     -------
      Total recoveries................        46        316             73           112         152         133
                                        --------   --------        -------       -------     -------     -------
                                                                                                     
        Net loans charged off.........       352        265            316           264         226         108
                                        --------   --------        -------       -------     -------     -------
                                                                                                     
          Balance at end of period....  $  1,121   $  1,173        $   793       $   759     $   817     $   896
                                        ========   ========        =======       =======     =======     =======
                                                                                                     
Average loans outstanding,                                                                           
  net of unearned income..............  $139,564   $132,891        $85,880       $82,302     $74,727     $59,767
                                        ========   ========        =======       =======     =======     =======
Ratio of net loan charge-offs to                                                                     
  average loans, net of unearned                                                                     
  income..............................      0.50%      0.20%          0.37%         0.32%       0.30%       0.18%
                                        ========   ========        =======       =======     =======     =======
Ratio of allowance for possible                                                                      
  loan losses to total loans, net of                                                                 
  unearned income, at end of period...      0.80%      0.83%          0.86%         0.93%       1.00%       1.29%
                                        ========   ========        =======       =======     =======     =======
</TABLE>
- ------------------------------------
(1)  Average loans, net of unearned income, for 1997 include the average loans,
     net of unearned income, of Crown Park from January 28 through December 31,
     1997.
(2)  Average loans, net of unearned income, for 1996 include the average loans,
     net of unearned income, of Peoples National from January 1 through December
     31, 1996, and of Coastal Banc--San Angelo from May 27 through December 31,
     1996.
(3)  Average loans, net of unearned income, for 1993 include the average loans,
     net of unearned income, of Winters State from August 31 through December
     31, 1993.

          Foreclosures on defaulted loans result in the Company acquiring other
real estate and other repossessed assets. Accordingly, the Company incurs other
expenses, specifically net costs applicable to other real estate and other
repossessed assets, in maintaining, insuring and selling such assets.  The Bank
attempts to convert nonperforming loans into interest-earning assets, although
usually at a lower dollar amount than the face value of such loans, either
through liquidation of the collateral securing the loan or through intensified
collection efforts.

                                       51
<PAGE>
 
          As the economies of the Bank's market areas over the past several
years have recovered and stabilized, there has been a steady reduction in the
amount of the provision, as a percentage of average loans outstanding, necessary
to maintain an adequate balance in the allowance.  This reflects management's
assessment of the continued reduction of credit risks associated with the loan
portfolio.

          The amount of the allowance is established by management based upon
estimated risks inherent in the existing loan portfolio.  Management reviews the
loan portfolio on a continuing basis to evaluate potential problems.  This
review encompasses management's estimate of current economic conditions and the
potential impact on various industries, prior loan loss experience and financial
conditions of individual borrowers.  Loans that have been specifically
identified as problem or nonperforming loans are reviewed on at least a
quarterly basis, and management critically evaluates the prospect of ultimate
losses arising from such loans, based on the borrower's financial condition and
the value of available collateral.  When a risk can be specifically quantified
for a loan, that amount is specifically allocated in the allowance.  In
addition, the Company allocates the allowance based upon the historical loan
loss experience of the different types of loans.  Despite such allocation, both
the allocated and unallocated portions of the allowance are available for
charge-offs of all loans.

          The following table shows the allocations in the allowance and the
respective percentages of each loan category to total loans at June 30, 1998,
and at year-end for each of the past five years.
<TABLE>
<CAPTION>
 
                                                                               DECEMBER 31,
                                                            ------------------------------------------------
                                        JUNE 30, 1998                1997                     1996
                                   -----------------------  -----------------------  -----------------------
                                               PERCENT OF               PERCENT OF               PERCENT OF
                                   AMOUNT OF    LOANS BY    AMOUNT OF    LOANS BY    AMOUNT OF    LOANS BY
                                   ALLOWANCE  CATEGORY TO   ALLOWANCE  CATEGORY TO   ALLOWANCE  CATEGORY TO
                                   ALLOCATED   LOANS, NET   ALLOCATED   LOANS, NET   ALLOCATED   LOANS, NET
                                      TO      OF UNEARNED      TO      OF UNEARNED      TO      OF UNEARNED
                                   CATEGORY      INCOME     CATEGORY      INCOME     CATEGORY      INCOME
                                   ---------  ------------  ---------  ------------  ---------  ------------
                                                            (DOLLARS IN THOUSANDS)
<S>                                <C>        <C>           <C>        <C>           <C>        <C>
Loans to individuals.............     $  549         39.4%     $  570         46.8%       $323         48.6%
Real estate loans................         67         31.2          52         31.6         128         28.5
Commercial and industrial loans..        149         22.8         193         17.2          97         20.0
Other loans......................         29          6.6          28          4.4          43          2.9
                                      ------        -----      ------        -----        ----        -----
 Total allocated.................        794        100.0%        843        100.0%        591        100.0%
                                                    =====                    =====                    =====
 Unallocated.....................        327                      330                      202
                                      ------                   ------                     ----
  Total allowance for possible
   loan losses...................     $1,121                   $1,173                     $793
                                      ======                   ======                     ====

<CAPTION> 

 
                                                                  DECEMBER 31,
                                   -------------------------------------------------------------------------
                                             1995                     1997                     1996
                                   -----------------------  -----------------------  -----------------------
                                              PERCENT OF               PERCENT OF               PERCENT OF
                                   AMOUNT OF   LOANS BY     AMOUNT OF   LOANS BY     AMOUNT OF   LOANS BY
                                   ALLOWANCE  CATEGORY TO   ALLOWANCE  CATEGORY TO   ALLOWANCE  CATEGORY TO
                                   ALLOCATED  LOANS, NET    ALLOCATED  LOANS, NET    ALLOCATED  LOANS, NET
                                      TO      OF UNEARNED      TO      OF UNEARNED      TO      OF UNEARNED
                                   CATEGORY     INCOME      CATEGORY     INCOME      CATEGORY     INCOME
                                   ---------  -----------   ---------  -----------   ---------  -----------
<S>                                <C>        <C>           <C>        <C>           <C>        <C>
(DOLLARS IN THOUSANDS)
Loans to individuals.............     $  136         47.4%     $  207         47.8%       $178         37.3%
Real estate loans................        197         28.4         165         28.0         272         32.5
Commercial and industrial loans..         96         21.0         122         20.5         212         24.0
Other loans......................         59          3.2          68          3.7         108          6.2
                                      ------        -----      ------        -----        ----        -----
 Total allocated.................        488        100.0%        562        100.0%        770        100.0%
                                                    =====                    =====                    =====
 Unallocated.....................        271                      255                      126
                                      ------                   ------                     ----
  Total allowance for possible
    loan losses..................     $  759                   $  817                     $896
                                      ======                   ======                     ====
</TABLE>

                                       52
<PAGE>
 
  Cash and Cash Equivalents

  The amount of cash and cash equivalents increased $2,893,000, or 7.3%, from
$39,418,000 at December 31, 1997, to $42,311,000 at June 30, 1998, due to
maturities of securities, which were greater than purchases of securities,
during the first six months of 1998 and an increased amount of funds that were
invested temporarily in federal funds sold at June 30, 1998. At December 31,
1997, the Company had $39,418,000 in cash and cash equivalents, up from
$29,958,000 at December 31, 1996, due to a decreased amount of funds being
invested in investment securities as a result of the current interest rate
environment.  During 1996, cash and cash equivalents decreased $4,801,000, or
13.8%, from the December 31, 1995 balance of $34,759,000. Cash and cash
equivalents averaged $47,100,000 and $26,121,000 for the six-month periods ended
June 30, 1998 and 1997, respectively, and $27,520,000, $26,557,000 and
$38,142,000 for the years ended December 31, 1997, 1996 and 1995, respectively.

  Securities

  Securities decreased $3,314,000, or 4.7%, from $69,794,000 at December 31,
1997, to $66,480,000 at June 30, 1998.  The decrease in the first six months
1998 is due to funds from maturities of securities being invested temporarily in
federal funds sold.  Securities decreased $5,358,000, or 7.1%, from $75,152,000
at December 31, 1996, to $69,794,000 at December 31, 1997.  The decrease in 1997
was due primarily to lower interest rates that were being paid on securities
during the fourth quarter of 1997.  As a result, more of the Company's available
funds were being invested temporarily in federal funds sold.

  The board of directors of the Bank reviews all securities transactions monthly
and the securities portfolio periodically.  The Company's current investment
policy provides for the purchase of U.S. Treasury securities and federal agency
securities having maturities of five years or less and for the purchase of
state, county and municipal agencies' securities with maximum maturities of ten
years.  The weighted average maturity of the Company's securities portfolio at
June 30, 1998 was 1.45 years.  The Company's policy is to maintain a securities
portfolio with a mixture of securities classified as held-to-maturity and
available-for-sale with staggered maturities to meet its overall liquidity
needs.  Municipal securities must be rated A or better.  Certain school district
issues, however, are acceptable with a Baa rating.  Securities totaling
$26,332,000 were classified as available-for-sale and are carried at fair value
at June 30, 1998.  At such date, securities totaling $40,148,000 were classified
as held-to-maturity and are carried at amortized cost. During the second quarter
of 1997, the Company sold $193,000 of investments classified as available-for-
sale.  No gain or loss was recognized on the sale of such investments.
Securities totaling $22,501,000 were classified as available-for-sale and were
carried at fair value at December 31, 1997.  Securities totaling $47,293,000
were classified as held-to-maturity and were carried at amortized cost. The
securities portfolio had an average life of approximately 1.32 years at December
31, 1997, compared to approximately 1.48 years at December 31, 1996. The
decision to sell securities classified as available-for-sale is based upon
management's assessment of changes in economic or financial market conditions.

  Certain of the Company's securities are pledged to secure public and trust
fund deposits and for other purposes required or permitted by law.  At June 30,
1998, the book value of U.S. Government and other securities so pledged amounted
to $10,473,000, or 15.8% of the total securities portfolio.

                                       53
<PAGE>
 
  The following table summarizes the amounts and the distribution of the
Company's investment securities held at the dates indicated:
<TABLE>
<CAPTION>
 
                                                           DECEMBER 31,
                                ---------------  -------------------------------------------------
                                 JUNE 30, 1998        1997             1996             1995
                                ---------------  ---------------  ---------------  ---------------
                                AMOUNT     %     AMOUNT     %     AMOUNT     %     AMOUNT     %
                                -------  ------  -------  ------  -------  ------  -------  ------
                                                      (dollars in thousands)
<S>                             <C>      <C>     <C>      <C>     <C>      <C>     <C>      <C>
Carrying value:
  U.S. Treasury securities....  $15,372   23.1%  $21,292   30.5%  $35,143   46.8%  $32,295   57.8%
  Obligations of other U.S.
    Government agencies and
    corporations..............   39,535   59.5    36,122   51.8    29,928   39.8    23,009   41.2
  Mortgage-backed securities..   10,145   15.2    11,622   16.7     9,438   12.6       160    0.2
  Obligations of states and
    political subdivisions....      844    1.3       175    0.2       200    0.2         0     --
  Other securities............      584    0.9       583    0.8       443    0.6       443    0.8
                                -------  -----   -------  -----   -------  -----   -------  -----
 
     Total securities.........  $66,480  100.0%  $69,794  100.0%  $75,152  100.0%  $55,907  100.0%
                                =======  =====   =======  =====   =======  =====   =======  =====
 
     Total fair value.........  $66,570          $69,877          $75,062          $56,130
                                =======          =======          =======          =======
</TABLE>

          The fair value of held-to-maturity securities is usually different
from the reported carrying value of such securities due to interest rate
fluctuations that cause market valuations to change.

                                       54
<PAGE>
 
  The following table provides the maturity distribution and weighted average
interest rates of the Company's total securities portfolio at June 30, 1998. The
yield has been computed by relating the forward income stream on the securities,
plus or minus the anticipated amortization of premium or accretion of discount,
to the book value of the securities. The book value of available-for-sale
securities is their fair value. The book value of held-to-maturity securities is
their cost, adjusted for previous amortization or accretion. The restatement of
the yields on tax-exempt securities to a fully taxable-equivalent basis has been
computed assuming a tax rate of 34%.
<TABLE>
<CAPTION>
 
                                                                          ESTIMATED  WEIGHTED
                                                     PRINCIPAL  CARRYING    FAIR      AVERAGE
    TYPE AND MATURITY GROUPING AT JUNE 30, 1998       AMOUNT     VALUE      VALUE      YIELD
- ---------------------------------------------------  ---------  --------  ---------  ---------
                                                               (DOLLARS IN THOUSANDS)
<S>                                                  <C>        <C>       <C>        <C>
U.S. Treasury securities:
 Within one year...................................    $ 6,250   $ 6,269    $ 6,269      5.67%
 After one but within five years...................      9,000     9,103      9,104      5.79
                                                       -------   -------    -------      ----
   Total U.S. Treasury securities..................     15,250    15,372     15,373      5.74
                                                       -------   -------    -------      ----
 
Obligations of other U.S. Government agencies and
 corporations:
  Within one year..................................      2,500     2,485      2,497      6.48
  After one but within five years..................     37,000    37,050     37,084      6.16
                                                       -------   -------    -------      ----
   Total obligations of U.S. Government agencies
     and corporations..............................     39,500    39,535     39,581      6.18
                                                       -------   -------    -------      ----
 
Mortgage-backed securities.........................     10,038    10,145     10,174      6.16
                                                       -------   -------    -------      ----
 
Obligations of states and political subdivisions:
 Within one year...................................          0         0          0        --
 After one but within five years...................          0         0          0        --
 After five but within ten years...................        445       447        457      7.30
 After ten years...................................        400       397        401      6.98
                                                       -------   -------    -------      ----
   Total obligations of states and political
     subdivisions..................................        845       844        858      7.15
                                                       -------   -------    -------      ----
 
Other securities:
 Within one year...................................          0         0          0        --
 After one but within five years...................          0         0          0        --
 After five but within ten years...................          0         0          0        --
 After ten years...................................        584       584        584      3.96
                                                       -------   -------    -------      ----
   Total other securities..........................        584       584        584      3.96
                                                       -------   -------    -------      ----
 
     Total securities..............................    $66,217   $66,480    $66,570      6.04%
                                                       =======   =======    =======      ====
</TABLE>

  Goodwill

  Goodwill decreased $113,000, or 3.6%, from $3,159,000 at December 31, 1997 to
$3,046,000 at June 30, 1998. This decrease was due entirely to goodwill
amortization expense recorded during the first half of 1998.  The goodwill
recorded from all of the recent acquisitions made by the Company is being
amortized over a period of 15 years.

  Other Assets

  The most significant component of other assets at June 30, 1998, and December
31, 1997 and 1996, is a net deferred tax asset of $1,049,000, $1,282,000 and
$1,664,000, respectively.  The balance of other assets decreased $99,000, or
4.8%, to $1,959,000 at June 30, 1998, from $2,058,000 at December 31, 1997,
primarily as a result of the 

                                       55
<PAGE>
 
utilization of a portion of the Company's tax credit carryforwards. The balance
of other assets decreased $194,000, or 8.6%, to $2,058,000 at December 31, 1997,
from $2,252,000 at December 31, 1996, primarily as a result of a decrease in the
Company's net deferred tax asset due principally to the utilization of a portion
of the Company's net operating loss carryforwards.

  Deposits

  The Bank's lending and investing activities are funded almost entirely by core
deposits, 49.5% of which are demand, savings and money market deposits at June
30, 1998. Total deposits decreased $1,837,000, or 0.8%, from $242,801,000 at
December 31, 1997, to $240,964,000 at June 30, 1998. Total deposits increased
$53,226,000, or 28.1%, from $189,575,000 at December 31, 1996, to $242,801,000
at December 31, 1997.  The increase is due to the purchase of Crown Park, which
had $53,604,000 in total deposits at the date of acquisition.  Decreases in
deposits at the Lubbock branch subsequent to the date of acquisition were offset
by an aggregate increase in deposits at the Bank's remaining branches.  The Bank
does not have any brokered deposits.

  The following table presents the average amounts of and the average rate paid
on deposits of the Company for the six-month period ended June 30, 1998, and for
each of the last three years:
<TABLE>
<CAPTION>
 
                                              
                                SIX-MONTH                          YEAR ENDED DECEMBER 31,
                               PERIOD ENDED      ----------------------------------------------------------
                               JUNE 30, 1998          1997(1)             1996(2)               1995
                             ------------------  ------------------  ------------------  ------------------
                             AVERAGE   AVERAGE   AVERAGE   AVERAGE   AVERAGE   AVERAGE   AVERAGE   AVERAGE
                              AMOUNT     RATE     AMOUNT     RATE     AMOUNT     RATE     AMOUNT     RATE
                             --------  --------  --------  --------  --------  --------  --------  --------
                                                         (DOLLARS IN THOUSANDS)
<S>                          <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Noninterest-bearing
 demand deposits...........  $ 42,996       --%  $ 40,328      -- %  $ 30,093      -- %  $ 29,019      -- %
Interest-bearing demand,
 savings and money
 market deposits...........    77,458     2.63     75,833     2.69     57,847     2.41     53,391     2.35
Time deposits of less
 than $100,000.............    83,027     5.31     84,267     5.36     64,112     5.42     52,452     5.41
Time deposits of $100,000
 or more...................    39,488     5.39     36,951     5.54     27,953     5.39     19,685     5.61
                             --------     ----   --------     ----   --------     ----   --------     ----
 
  Total deposits...........  $242,969     3.53%  $237,379     3.62%  $180,005     3.55%  $154,547     3.36%
                             ========     ====   ========     ====   ========     ====   ========     ====
</TABLE>

- ----------------------
(1)  The average amounts and average rates paid on deposits for the year ended
     December 31, 1997, include the averages of Crown Park from January 28
     through December 31, 1997.
(2)  The average amounts and average rates paid on deposits for the year ended
     December 31, 1996, include the averages of Peoples National and Coastal
     Banc--San Angelo from January 1 and May 27 (the respective dates of
     acquisition of such companies) through December 31, 1996.

  The maturity distribution of time deposits of $100,000 or more at June 30,
1998, and at December 31, 1997, is presented below:
<TABLE>
<CAPTION>
 
                                                      JUNE 30, 1998  DECEMBER 31, 1997
                                                      -------------  -----------------
                                                           (DOLLARS IN THOUSANDS)
<S>                                                   <C>            <C>
          3 months or less..........................        $11,394            $13,669
          Over 3 through 6 months...................         10,458              8,945
          Over 6 through 12 months..................         14,111             12,852
          Over 12 months............................          2,634              2,905
                                                            -------            -------
 
           Total time deposits of $100,000 or more..        $38,597            $38,371
                                                            =======            =======
</TABLE>

                                       56
<PAGE>
 
     The Bank experiences relatively limited reliance on time deposits of
$100,000 or more.  Time deposits of $100,000 or more are a more volatile and
costly source of funds than other deposits and are most likely to affect the
Company's future earnings because of interest rate sensitivity. At June 30,
1998, deposits of $100,000 or more represented approximately 14.6% of the
Company's total assets.  At December 31, 1997, deposits of $100,000 or more
represented 14.5% of the Company's total assets, compared to 14.4% of the
Company's total assets at December 31, 1996.

     Selected Financial Ratios

     The following table presents selected financial ratios for the six-month
periods ended June 30, 1998 and 1997 (annualized), and for each of the last
three fiscal years:
<TABLE>
<CAPTION>
 
                                                   SIX-MONTH PERIOD
                                                    ENDED JUNE 30,      YEAR ENDED DECEMBER 31,
                                                   ----------------  ------------------------------
                                                    1998     1997     1997(1)   1996(2)     1995
                                                   -------  -------  --------  ---------  ---------
<S>                                                <C>      <C>      <C>       <C>        <C>
Net income to:
  Average assets.................................    0.73%    0.83%   0.82%       0.72%       0.67%
  Average interest-earning assets................    0.82     0.91    0.90        0.79        0.73
  Average shareholders' equity...................    9.26    11.42   10.95        9.89        8.99
Dividend payout (3) to:                                                                     
  Net income.....................................   20.35    15.96   17.30       13.85       10.34
  Average shareholders' equity...................    1.88     1.82    1.89        1.37        0.93
Average shareholders' equity to:                                                            
  Average total assets...........................    7.92     7.24    7.45        7.33        7.43
  Average loans (4)..............................   15.06    14.57   14.50       16.74       15.30
  Average total deposits.........................    8.65     7.88    8.12        7.99        8.15
Average interest-earning assets to:                                                         
  Average total assets...........................   89.52    90.86   90.36       91.87       91.56
  Average total deposits.........................   97.81    98.88   98.55      100.11      100.44
  Average total liabilities......................   97.22    97.96   97.63       99.13       98.91
Ratio to total average deposits of:                                                         
  Average loans (4)..............................   57.44    54.11   55.98       47.71       53.25
  Average noninterest-bearing deposits...........   17.70    16.77   16.99       16.72       18.78
  Average interest-bearing deposits..............   82.30    83.23   83.01       83.28       81.22
Total interest expense to total interest income..   46.48    47.35   47.25       47.51       44.38
Efficiency ratio (5).............................   68.17    69.45   69.09       72.78       76.56
- -------------------------
</TABLE>
(1)  Average balance sheet and income statement items for 1997 include the
     averages for Crown Park from January 28 through December 31, 1997.
(2)  Average balance sheet and income statement items for 1996 include the
     averages for Peoples National and Coastal Banc--San Angelo from January 1
     and May 27 (the respective dates of acquisition of such companies) through
     December 31, 1996.
(3)  Dividends for Common Stock only.
(4)  Before allowance for possible loan losses.
(5)  Calculated as noninterest expense less amortization of intangibles and
     expenses related to other real estate and other repossessed assets divided
     by the sum of net interest income before provision for loan losses and
     total noninterest income excluding securities gains and losses.

                                       57
<PAGE>
 
LIQUIDITY

  Bank

  Liquidity with respect to a financial institution is the ability to meet
its short-term needs for cash without suffering an unfavorable impact on its
on-going operations. The need for the Bank to maintain funds on hand arises
principally from maturities of short-term borrowings, deposit withdrawals,
customers' borrowing needs and the maintenance of reserve requirements.
Liquidity with respect to a financial institution can be met from either assets
or liabilities. On the asset side, the primary sources of liquidity are cash and
due from banks, federal funds sold, maturities of securities and scheduled
repayments and maturities of loans. The Bank maintains adequate levels of cash
and near-cash investments to meet its day-to-day needs. Cash and due from banks
averaged $13,664,000, $11,051,000 and $7,151,000 during the six months ended
June 30, 1998, and during the years ended December 31, 1997 and 1996,
respectively. These amounts comprised 5.1%, 4.3% and 3.6% of average total
assets during the six months ended June 30, 1998, and during the years ended
December 31, 1997 and 1996, respectively. The average level of securities and
federal funds sold was $98,091,000, $101,035,000 and $94,326,000 during the six
months ended June 30, 1998, and during the years ended December 31, 1997 and
1996, respectively. The increases from 1996 to 1997 were primarily due to the
acquisition of Crown Park on January 28, 1997.

  The Bank sold securities classified as available-for-sale with a book value of
$193,000 during the year ended December 31, 1997.  The Bank sold securities with
a book value of $2,028,000 during the year ended December 31, 1996. At June 30,
1998, $8,754,000, or 13.2%, of the Company's securities portfolio, excluding
mortgage-backed securities, matured within one year and $46,153,000, or 69.4%,
excluding mortgage-backed securities, matured after one but within five years.
At December 31, 1997, $16,723,000, or 28.7%, of the Company's securities
portfolio, excluding mortgage-backed securities, matured within one year and
$40,691,000, or 69.9%, excluding mortgage-backed securities, matured after one
but within five years.  The Bank's commercial lending activities are
concentrated in loans with maturities of less than five years and with both
fixed and adjustable interest rates, while its installment lending activities
are concentrated in loans with maturities of three to five years and with fixed
interest rates.  The Bank's experience, however, has been that these installment
loans are paid off in an average of approximately 30 months.  At June 30, 1998,
approximately $55,648,000, or 39.5%, of the Company's loans, net of unearned
income, matured within one year and/or had adjustable interest rates. At
December 31, 1997, approximately $46,383,000, or 32.9%, of the Company's loans,
net of unearned income, matured within one year and/or had adjustable interest
rates.  At June 30, 1998, approximately $47,647,000, or 55.9%, of the Company's
loans (excluding loans to individuals) matured within one year and/or had
adjustable interest rates.  See "--Analysis of Financial Condition--Loan
Portfolio" above.

  On the liability side, the principal sources of liquidity are deposits,
borrowed funds and the accessibility to money and capital markets.  Customer
deposits are by far the largest source of funds.  During the six months ended
June 30, 1998, and the years ended December 31, 1997 and 1996, the Company's
average deposits were $242,969,000, or 91.5% of average total assets,
$237,379,000, or 91.7% of average total assets, and $180,005,000, or 91.8% of
average total assets, respectively. The Company attracts its deposits primarily
from individuals and businesses located within the market areas served by the
Bank.  See "--Analysis of Financial Condition--Deposits" above.

  The level of nonperforming assets has pressured interest margins and has
resulted in noninterest expenses from net operating costs and write-downs
associated with nonperforming assets, although the ratio of such nonperforming
assets to total assets has generally been decreasing over the past several
years.  In order to improve liquidity, the Bank has implemented various
cost-cutting and revenue-generating measures and extended efforts to reduce
nonperforming assets.

  Company

  The Company depends on the Bank for liquidity in the form of cash flow,
primarily to meet debt service and dividend requirements and to cover other
operating expenses.  This cash flow comes from three sources: (1) dividends

                                       58
<PAGE>
 
resulting from earnings of the Bank, (2) current tax liabilities generated by
the Bank, and (3) management and service fees for services performed for the
Bank.

  The payment of dividends from the Bank is subject to applicable law and the
scrutiny of regulatory authorities. Dividends paid by the Bank to Independent
Financial during the first six months of 1998 totaled $250,000.  Dividends paid
by Independent Financial to the Company during the first six months of 1998 were
$250,000.  At June 30, 1998, there were approximately $3,025,000 in dividends
available for payment to Independent Financial by the Bank without regulatory
approval.  Dividends paid by the Bank to Independent Financial in 1997
aggregated $900,000; in turn, Independent Financial paid dividends to the
Company totaling $900,000 during 1997.  Dividends paid by the Bank to
Independent Financial and by Independent Financial to the Company totaled
$1,000,000 and $1,000,000, respectively, during 1996.

  The payment of current tax liabilities generated by the Bank and management
and service fees constituted approximately 66% and 7%, respectively, of the
Company's cash flow during the first six months of 1998 and 54.6% and 6.5%,
respectively, of the Company's cash flow from the Bank during 1997.  Pursuant to
a tax-sharing agreement, the Bank pays to the Company an amount equal to its
individual tax liability on the accrual method of federal income tax reporting.
The accrual method generates more timely payments of current tax liabilities by
the Bank to the Company, increasing the regularity of cash flow and shifting the
time value of such funds to the Company.  In the event that the Bank incurs
losses, the Company may be required to refund tax liabilities previously
collected.  Current tax liabilities totaling $657,000 were paid by the Bank to
the Company during the first six months of 1998.  Current tax liabilities
totaling $1,266,000 were paid by the Bank to the Company during 1997, compared
to a total of $885,000 in 1996.

  From January 1, 1989, through December 31, 1995, the Company collected federal
income taxes from the Bank based on an effective tax rate of approximately 34%
and paid taxes to the federal government at the rate of approximately 2% as a
result of the utilization of the Company's net operating loss carryforwards for
both regular tax and alternative minimum tax purposes. At December 31, 1995, the
Company's net operating loss carryforwards for alternative tax purposes had been
fully utilized. As a result, the Company began paying federal income taxes at
the effective tax rate of approximately 20% during the first quarter of 1996.
The net operating carryforwards available for regular federal income tax
purposes were fully utilized by December 31, 1997.  The Company still has net
tax credit carryforwards available for alternative minimum tax purposes which
should not be fully utilized before December 31, 1998.

  The Bank pays management fees to the Company for services performed.  These
services include, but are not limited to, financial and accounting consultation,
attendance at the Bank's board meetings, audit and loan review services and
related expenses.  The Bank paid a total of $73,000 in management fees to the
Company in the first six months of 1998.  The Bank paid a total of $150,000 in
management fees to the Company in 1997, compared to $162,000 in 1996.  The
Company's fees must be reasonable in relation to the management services
rendered, and the Bank is prohibited from paying management fees to the Company
if the Bank would be undercapitalized after any such distribution or payment.

  On January 28, 1997, the Company borrowed $800,000 from the Amarillo Bank to
finance a portion of the cost of acquiring Crown Park. The terms of the loan
provided that this loan accrued interest at a floating per annum rate equal to
the Amarillo Bank's base rate plus one-half percent, principal and interest was
payable on demand, but if no demand is made, at maturity and the loan matured on
April 23, 1997. The loan was secured by a pledge of all of the stock of
Independent Financial and the Bank and had certain other loan provisions,
including limitations on additional debt, purchases and sales of assets,
acquisitions and mergers, dividend restrictions if total debt to the Amarillo
Bank exceeded $1,200,000 and certain other financial covenants. On February 14,
1997, the Company used $400,000 of the net proceeds from the sale of shares of
Common Stock to the underwriter of the Company's Common Stock offering pursuant
to the underwriters' over-allotment option to reduce the principal amount of the
Amarillo Bank loan from $800,000 to $400,000. The balance was further reduced to
$200,000 by the end of the first quarter of 1997.  The loan maturity was
extended to July 23, 1997, and on that day, the $200,000 balance was renewed
into a note that had a one-year maturity with payments of $50,000 principal plus
interest to be made quarterly beginning October 23, 1997.  The

                                       59
<PAGE>
 
first required principal payment was made and the Company paid off the remaining
principal balance on the note on December 31, 1997.

CAPITAL RESOURCES

  At June 30, 1998, shareholders' equity totaled $21,310,000, or 8.1%, of total
assets.  At December 31, 1997, shareholders' equity totaled $20,527,000, or 7.8%
of total assets, compared to $14,937,000, or 7.3% of total assets, at December
31, 1996.

  Bank regulatory authorities in the United States have risk-based capital
standards by which all bank holding companies and banks are evaluated in terms
of capital adequacy.  These guidelines relate a banking company's capital to the
risk profile of its assets.  The risk-based capital standards require all banks
to have Tier 1 capital of at least 4%, and total capital (Tier 1 and Tier 2
capital) of at least 8%, of risk-weighted assets and, to be designated as
well-capitalized, the banking company must have Tier 1 and total capital ratios
of 6% and 10%, respectively. For the Company, Tier 1 capital includes common
shareholders' equity and qualifying perpetual preferred stock reduced by
goodwill. Tier 2 capital for the Company is comprised of all of the allowance
for possible loan losses.

  Banking regulators also have leverage ratio requirements.  The leverage ratio
requirement is measured as the ratio of Tier 1 capital to adjusted quarterly
average assets.  The leverage ratio standards require all banking companies to
have a minimum leverage ratio of 4% and, to be designated as well-capitalized,
the banking company must have a leverage ratio of 5%.  The following table
provides a calculation of the Company's risk-based capital and leverage ratios
at June 30, 1998, and December 31, 1997 and on a pro forma basis giving effect
to the Offering (at the offering price of $12.125 per share of Common Stock) and
the Pending Acquisition:
<TABLE>
<CAPTION>
 
                                                                                               PRO FORMA AT
                                                                                              JUNE 30, 1998
                                                                                              GIVING EFFECT
                                                                                               TO OFFERING
                                                           AT                  AT              AND PENDING
                                                     JUNE 30, 1998      DECEMBER 31, 1997      ACQUISITION
                                                     --------------   ---------------------   -------------
                                                                      (DOLLARS IN THOUSANDS) 
<S>                                                  <C>              <C>                     <C>
Tier 1 capital:                                               
 Common shareholders' equity, excluding
  unrealized gain on available-for-sale
  securities.......................................       $ 21,058                 $ 20,261        $ 22,947
 Preferred shareholders' equity (1)................            213                      235             213
 Guaranteed preferred beneficial interests in
  the Company's Subordinated Debentures(1).........              0                        0           7,719
 Goodwill..........................................         (3,046)                  (3,159)        (11,112)
                                                          --------                 --------        --------
   Total Tier 1 capital............................         18,225                   17,337          19,767
                                                          --------                 --------        --------
Tier 2 capital:
 Guaranteed preferred beneficial interests in the
  Company's Subordinated Debentures(1).............              0                        0           4,281
 Allowance for possible loan losses (2)............          1,121                    1,173           1,781
                                                          --------                 --------        --------
   Total Tier 2 capital............................          1,121                    1,173           6,062
                                                          --------                 --------        --------
 
     Total capital.................................       $ 19,346                 $ 18,510        $ 25,829
                                                          ========                 ========        ========
 
Risk-weighted assets...............................       $153,697                 $154,036        $206,366
                                                          ========                 ========        ========
Adjusted quarterly average assets..................       $262,857                 $258,496        $346,333
                                                          ========                 ========        ========
- --------------------
</TABLE>
(1)  Limited to 25% of total Tier 1 capital, with any remainder qualifying as
     Tier 2 capital.
(2)  Limited to 1.25% of risk-weighted assets.

                                       60
<PAGE>
 
  The minimum regulatory capital amounts and ratios and minimum capital amounts
and ratios for well capitalized holding companies and the Company's actual and
pro forma (giving effect to the Offering (at the public offering price of $11.50
per share of Common Stock) and the Pending Acquisition) capital amounts and
ratios at June 30, 1998, and the Company's actual ratios at December 31, 1997,
were as follows:
<TABLE>
<CAPTION>
 
                                                                                                        
                                                                                                        
                                          AT JUNE 30, 1998                                              PRO FORMA AT  
                     -------------------------------------------------------                            JUNE 30, 1998  
                         REGULATORY         MINIMUMS FOR                      AT DECEMBER 31, 1997     GIVING EFFECT TO
                        MINIMUMS FOR      WELL CAPITALIZED                    --------------------      OFFERING AND
                     HOLDING COMPANIES   HOLDING COMPANIES       ACTUAL              ACTUAL          PENDING ACQUISITION
                     ------------------  ------------------  ---------------  --------------------   -------------------
      COMPANY         AMOUNT    RATIO     AMOUNT     RATIO   AMOUNT   RATIO     AMOUNT      RATIO      AMOUNT    RATIO
- -------------------  --------  --------  ---------  -------  -------  ------  ----------  --------   ---------  --------
                                                      (DOLLARS IN THOUSANDS)
<S>                  <C>       <C>       <C>        <C>      <C>      <C>     <C>         <C>        <C>        <C>
Tier 1 capital to
 risk-weighted
 assets............   $ 6,148     4.00%    $ 9,222    6.00%  $18,225  11.86%     $17,337     11.26%     $19,767     9.58%
 
Total capital to
 risk-weighted
 assets............    12,296     8.00      15,370   10.00    19,346  12.59       18,510     12.02       25,829    12.52
 
Tier 1 capital to
 adjusted
 quarterly
 average assets....    10,514     4.00      13,143    5.00    18,225   6.93       17,337      6.71       19,767     5.71
</TABLE>

  The minimum regulatory capital amounts and ratios and minimum capital amounts
and ratios for well capitalized banks and the Bank's actual and pro forma
(giving effect to the Offering and the Pending Acquisition) capital amounts and
ratios at June 30, 1998, and the Bank's actual ratios at December 31, 1997, were
as follows:
<TABLE>
<CAPTION>
 
                                                                                                           PRO FORMA AT  
                                AT JUNE 30, 1998                                                           JUNE 30, 1998
                     ---------------------------------------                    AT DECEMBER 31, 1997     GIVING EFFECT TO
                     REGULATORY MINIMUMS   MINIMUMS FOR WELL                    ---------------------     OFFERING AND
                          FOR BANKS        CAPITALIZED BANKS       ACTUAL              ACTUAL          PENDING ACQUISITION
                     --------------------  ------------------  ---------------  ---------------------  --------------------
       BANK           AMOUNT      RATIO     AMOUNT     RATIO   AMOUNT   RATIO     AMOUNT      RATIO      AMOUNT     RATIO
- -------------------  ---------  ---------  ---------  -------  -------  ------  ----------  ---------  ----------  --------
                                                      (DOLLARS IN THOUSANDS)
<S>                  <C>        <C>        <C>        <C>      <C>      <C>     <C>         <C>        <C>         <C>
Tier 1 capital to
 risk-weighted
 assets............    $ 6,184      4.00%    $ 9,277    6.00%  $16,900  10.93%     $15,855     10.24%     $16,900    10.93%
 
Total capital to
 risk-weighted
 assets............     12,368      8.00      15,455   10.00    18,021  11.66       17,028     11.00       18,021    11.66
 
Tier 1 capital to
 adjusted
 quarterly
 average assets....     10,481      4.00      13,100    5.00    16,900   6.45       15,855      6.18       16,900     6.45
</TABLE>

  The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA")
requires each federal banking agency to revise its risk-based capital standards
to ensure that those standards take adequate account of interest rate risk,
concentration of credit risk and the risks of nontraditional activities, as well
as reflect the actual performance and expected risk of loss on multi-family
mortgages.  The law also requires each federal banking agency to specify the
levels at which an insured institution would be considered "well capitalized,"
"adequately capitalized," "undercapitalized," "significantly undercapitalized"
and "critically undercapitalized."  Under the FDIC's regulations, the Company
and the Bank were both "well capitalized" at June 30, 1998 and at December 31,
1997.  See "Regulation and Supervision."

  The Company's ability to generate capital internally through retention of
earnings and access to capital markets is essential for satisfying the capital
guidelines for bank holding companies as prescribed by the Federal Reserve.

                                       61
<PAGE>
 
  The payment of dividends on the Common Stock and the Series C Preferred Stock
is determined by the Company's board of directors in light of circumstances and
conditions then existing, including the earnings of the Company and the Bank,
funding requirements and financial condition, applicable loan covenants and
applicable laws and regulations.  The Company's ability to pay cash dividends is
restricted by the requirement that it maintain a certain level of capital as
discussed above in accordance with regulatory guidelines.  Holders of the Series
C Preferred Stock are entitled to receive, if, as and when declared by the
Company's board of directors, out of funds legally available therefor, quarterly
cumulative cash dividends at the annual rate of 10%.  The Federal Reserve has
promulgated a policy discouraging bank holding companies from paying dividends
on common stock unless such bank holding company can pay such dividends from
current earnings.  The Federal Reserve has asserted that this policy is also
applicable to payment of dividends on preferred stock.  Such an interpretation
may limit the ability of the Company to pay dividends on the Series C Preferred
Stock.

  At June 30, 1998, and at December 31, 1997, retained earnings of the Bank
included approximately $3,025,000 and $2,780,000, respectively, that was
available for payment of dividends to the Company without prior approval of
regulatory authorities.

  The Company began paying quarterly cash dividends of $0.03 per share on its
Common Stock during the second quarter of 1994. The Company also paid 4-for-3
stock split, effected in the form of a 33% stock dividend, on May 31, 1995. The
Company's Board of Directors increased the Company's quarterly Common Stock cash
dividend to $0.05 per share during the second quarter of 1996.  In addition, the
Company paid a 5-for-4 stock split, effected in the form of a 25% stock
dividend, on May 30, 1997.

  At its meeting on July 15, 1998, the Board of Directors of the Company
approved the payment of the regular quarterly cash dividend of $0.05 per share
on August 31, 1998, to shareholders of record of the Common Stock on August 17,
1998.

  In connection with the Company's acquisition of Crown Park and its subsidiary,
Western National, the Company sold an aggregate of 395,312 shares of the Common
Stock in an underwritten offering at a price of $11.40 per share.  This amount
included 51,562 shares covered by the underwriters' over-allotment option.  The
Company received net proceeds of approximately $3,978,000 from the offering.

  Upon consummation of the sale of the Securities offered pursuant to this
Prospectus, the Company will use all of the net proceeds to fund a portion of
the cost of acquiring Azle Bancorp. See "Use of Proceeds" and "Pending
Acquisition."

YEAR 2000 COMPLIANCE

  The inability of computers, software and other equipment utilizing
microprocessors to recognize and properly process data fields containing a four
digit year is commonly referred to as the Year 2000 Compliance issue. As the
year 2000 approaches, such systems may be unable to accurately process certain
date-based information.

  The Company believes it has identified all significant systems that will
require modification to ensure Year 2000 Compliance.  Internal and external
resources are being used to make the required modifications and test Year 2000
Compliance.  The modification process of all significant systems by outside
hardware and software suppliers is substantially complete. The Company leased
virtually all of its computer hardware under leases that expired during the
first six months of 1998.  The Company replaced this hardware, as well as the
software used for its main operating system and major banking applications,
during this same time period.  The Company plans on completing the testing
process of all significant systems by December 31, 1998.

  In addition, the Company has had formal communications with other vendors
with which it does significant business to determine their Year 2000 readiness
and the extent to which the Company appears vulnerable to any third party Year
2000 issues. There can be no assurance, however, that the systems of other
companies will be timely

                                       62
<PAGE>
 
converted, or that a failure to convert by another company, or a conversion that
is incompatible with the Company's systems, would not have a material adverse
effect on the Company.

  As a result of the timing of the replacement and upgrade of the Company's
hardware and software, the total cost to the Company of Year 2000 Compliance
activities has not been and is not anticipated to be material to the Company's
financial position or results of operations in any given year.  Year 2000
compliance costs and the date on which the Company plans to complete the Year
2000 modifications and testing processes are based on management's best
estimates, which were derived utilizing numerous assumptions of future events,
including the continued availability of certain resources, third party
modification plans and other factors. There can be no assurance, however, that
these estimates will be achieved and actual results could differ from those
plans.

  The Company has prepared a contingency plan for Year 2000 should the Company's
data processing systems or other third-party systems fail to perform. The
Company believes that this plan will allow the Company to carry on normal daily
business for at least a short period of time.

RECENT ACCOUNTING PRONOUNCEMENTS

  In June 1997, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive
Income" ("FAS 130").  FAS 130 establishes standards for reporting and display of
comprehensive income and its components (revenues, expenses, gains and losses)
in a full set of general purpose financial statements.  FAS 130 requires that
all items that are required to be recognized under accounting standards as
components of comprehensive income be reported in a financial statement that is
displayed with the same prominence as other financial statements.  The Company
adopted FAS 130 beginning January 1, 1998.

  In June 1998, the FASB issued Statement of Financial Accounting Standards No.
133, "Accounting for Derivative Instruments and Hedging Activities" ("FAS 133").
FAS 133 establishes accounting and reporting standards for derivative
instruments, including certain derivative instruments embedded in other
contracts, and for hedging activities.  It requires that all derivatives be
recognized as either assets or liabilities in the statement of financial
position and that those instruments be measured at fair value.  The Company
adopted FAS 133 beginning July 1, 1998.

  Management does not believe that the adoption of these pronouncements will
have a material impact on the financial statements of the Company.

                                       63
<PAGE>
 
                     BUSINESS AND PROPERTIES OF THE COMPANY

GENERAL

  The Company is a bank holding company headquartered in Abilene, Texas, located
approximately 180 miles west of Dallas.  The Company's principal subsidiary, the
Bank, currently operates 11 full-service banking locations in and around four of
the major markets in West Texas.  These markets, which serve as regional medical
and retail centers, are Abilene (three locations), Lubbock, Odessa (four
locations) and San Angelo.  Abilene, with a MSA of approximately 125,000 and a
diversified economy, is home to five universities and colleges, two regional
medical complexes and Dyess Air Force Base.  Lubbock, the ninth largest city in
Texas with a MSA of approximately 235,000, is home to Texas Tech University and
a regional medical center. The Lubbock area produces approximately 3% of
worldwide cotton production.  Odessa, with a MSA of approximately 246,000, has
an energy-related economy and over 500 manufacturing businesses.  San Angelo,
with a MSA of approximately 102,000, has a diversified economy centered around
health care, manufacturing, higher education and agriculture.

  At June 30, 1998, the Company had, on a consolidated basis, total assets of
$263,501,000, total deposits of $240,964,000, total loans, net of unearned
income, of $140,809,000 and total shareholders' equity of $21,310,000.  The
Company's net income has grown from $1,229,000 in 1993 to $2,110,000 in 1997.
Additionally, since 1993, the Company's total loans have grown at an average
annual rate of 19.2%, resulting from a combination of internal growth and the
Company's acquisition of community banks.

  The Company announced on May 29, 1998, that it had agreed to acquire Azle
Bancorp for approximately $19 million.  Azle Bancorp and its subsidiary, Azle
State, are located in Azle, Texas which is northwest of Dallas-Fort Worth
metroplex. At June 30, 1998, Azle Bancorp had total assets of $91,660,000, total
loans, net of unearned income, of $45,102,000, total deposits of $80,816,000,
and total shareholders' equity of $9,699,000.  The Company expects that the
Pending Acquisition will enhance its West and North Central Texas banking
franchise and provide an entry into the Dallas-Fort Worth metropolitan area.
The net proceeds of the Offering will be used to finance the Pending
Acquisition.  See "Use of Proceeds" and "Pending Acquisition."

  The Bank operates a community banking business through its branch network and
provides a wide variety of commercial, consumer and trust services.  It has a
stable deposit base from customers located within its West Texas market area and
focuses on long-term customer relationships and on providing individualized,
quality service.  The recent financial performance of the Bank has been
characterized by consistent core earnings, an increasingly diversified loan
portfolio and strong asset quality.

  Although the Bank's loan growth has historically been driven by its activity
in the indirect auto lending business, which currently accounts for
approximately 28% of its loan portfolio, management has determined to reduce the
Bank's dependence on indirect auto loans due to, among other things, an increase
in competition among financial institutions for such loans and a corresponding
decrease in the interest rates on such loans.  Management intends, instead, to
focus its future growth strategy on commercial loans in the range of $750,000 to
$2,000,000, which management believes is too large for smaller local
institutions to accommodate given their lending limits and too small to attract
the attention of large regional banks.  Management also expects to increase its
focus on local residential loans.

  The principal services provided by the Bank include the following:

  COMMERCIAL SERVICES.  The Bank provides a full range of commercial banking
services for its customers.  Commercial lending activities include short-term
and medium-term loans, revolving credit arrangements, inventory and accounts
receivable financing, equipment financing and interim and permanent real estate
lending.  Other services include cash management programs and federal tax
depository and night depository services.

  CONSUMER SERVICES.  The Bank provides a wide range of consumer banking
services to its customers, including checking, savings and money market
accounts, savings programs and installment and personal loans.  It makes
automobile and other installment loans directly to customers, as well as
indirectly through automobile

                                       64
<PAGE>
 
dealers. The Bank also makes home improvement, home equity and real estate loans
and provides safe deposit services. It provides ATM accessibility throughout the
United States through the Pulse automated teller machine system network and also
offers investment services and banking by telephone and personal computer.

  TRUST SERVICES.  The Bank provides trust and agency services to individuals,
partnerships and corporations from its offices in Abilene, Lubbock and Odessa.
Services provided include investment management, administration and advisory
services for agency and trust accounts, and trustee services for pension and
profit sharing plans.

  The combined branches in Abilene had the sixth largest total deposits of ten
commercial banks that had branch(es) in Taylor County, at June 30, 1997, the
latest date for which information is available. The branch in Lubbock had the
tenth largest total deposits of twenty-one banks that had branch(es) in Lubbock
County at June 30, 1997. The combined branches in Odessa had the sixth largest
total deposits of eight banks that had branch(es) in Ector County at June 30,
1997.  The branch in San Angelo had the eighth largest total deposits of ten
banks that had branch(es) in Tom Green County at June 30, 1997. The branches in
Stamford and Winters were the largest bank branches in Jones and Runnels
Counties, respectively, in terms of total deposits at June 30, 1997.

ACQUISITION AND BRANCH ACTIVITIES

  PENDING ACQUISITION.  On May 29, 1998, the Company entered into a definitive
agreement to acquire Azle Bancorp and its subsidiary, Azle State.  See "Pending
Acquisition."

  CROWN PARK AND WESTERN NATIONAL.  On January 28, 1997, the Company consummated
the acquisition of Crown Park and its wholly owned subsidiary bank, Western
National, for an aggregate cash purchase price of $7,510,000. On the closing
date, Crown Park was merged with and into a wholly owned subsidiary of the
Company and Western National was merged with and into the Bank.  To obtain
funding for the acquisition, simultaneously with the closing, the Company
consummated an underwritten public offering of an aggregate of 395,312 shares of
its common stock at a price of $11.40 per share (which included 51,562 shares
covered by the underwriter's over-allotment option).  The Company borrowed
$800,000 from an Amarillo bank to finance the remaining cost of acquiring Crown
Park.  The $800,000 of borrowings was later reduced to $400,000 with the
proceeds of the sale of the over-allotment shares and the remaining principal
amount of this borrowing was paid in full by December 31, 1997.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity" and "--Capital Resources."  The acquisition was accounted
for using the purchase method of accounting.  A total of $2,486,000 of goodwill
was recorded as a result of this transaction. At the date of acquisition, Crown
Park had, on a consolidated basis, total assets of $60,420,000, total deposits
of $53,604,000, total loans, net of unearned income, of $41,688,000, and
shareholders' equity of $4,238,000.

  The Company has and expects to continue to realize savings in the area of
noninterest expenses through consolidation of the operations of Western National
into the Bank.  In addition to the immediate increase in asset size and the
potential for improved future profitability, the Crown Park acquisition has
allowed the Company to expand its market area into what the Company believes is
a desirable banking location.  The expansion has increased the geographic
diversity of the Company's loan portfolio, and, thus, should decrease the
Company's overall lending risks.

  ALBERTSON'S SUPERMARKET BRANCHES.  During the second quarter of 1997, the Bank
filed an application with the Office of the Comptroller of the Currency (the
"Comptroller") to establish four additional branch banking facilities. The Bank
received approval to open the branches during the third quarter and in October
1997 opened two full-service branch locations in Albertson's supermarkets, one
in Abilene and one in Odessa.  One additional branch in another Albertson's
supermarket in Odessa opened in May 1998.  No definitive plans have been
established for opening the fourth branch in Abilene at this time.  Management
of the Company believes that establishing bank branches in supermarkets is one
of the most economical ways to increase the Bank's market share in its West
Texas market area.

                                       65
<PAGE>
 
BUSINESS OBJECTIVES AND STRATEGY

  The Company's principal business objectives are to increase its profitability
and shareholder value by building a valuable West Texas banking franchise using
core deposits as a funding base to support local commercial and consumer lending
programs.  The Company employs several strategies, including the following, to
accomplish its objectives:

  SOPHISTICATION AND BREADTH OF PRODUCTS; PERSONAL SERVICES.  The Company's goal
is to provide customers with the business sophistication and breadth of products
of a regional financial services company, while retaining the special attention
to personal service and the local appeal of a community bank. The Company
believes that, as a result of consolidation in the financial industry within the
Company's marketplace, there are few financial institutions in its market area
that have larger lending limits than the Company that are willing to provide the
personal customer service that the Company is committed to providing to its
customers.

  DECENTRALIZED DECISION MAKING.  The Company's decentralized decision making
authority, vested in the president and senior officers of the Abilene, Lubbock
and Odessa branches, allows for rapid response time and flexibility in dealing
with customer requests and credit needs and has contributed to a 17% increase in
the Company's commercial loan portfolio during the twelve-month period ended
June 30, 1998.

  CREDIT QUALITY STANDARDS.  The Company's attention to credit quality standards
has allowed it to expand its commercial loan portfolio while maintaining
superior asset quality.  Nonperforming assets were 0.18% of total assets at June
30, 1998.

  EFFICIENT AND CONVENIENT DELIVERY SYSTEMS.  The Company's efforts to maintain
and expand efficient and convenient delivery systems for its products and
services have included the recent expansion of its branch network by locating
banking centers in a leading supermarket chain in Abilene (one location) and
Odessa (two locations) and the introduction of computer and telephone home
banking.  The Company also maintains 15 ATMs throughout its market area.

  ACQUISITION ACTIVITY.  The Company's strategy of opportunistically acquiring
banks in its West Texas market has resulted in its acquisition of three banks
and one branch in the last five years.  Following the acquisition of Azle
Bancorp and its subsidiary Azle State, the Company will have locations in or
near five of the major markets in West and North Central Texas.

COMPETITION

  The activities in which the Company and the Bank engage are highly
competitive.  Each activity engaged in and the geographic market served involves
competition with other banks and savings and loan associations as well as with
nonbanking financial institutions and nonfinancial enterprises.  In Texas,
savings and loan associations and banks are allowed to establish statewide
branch offices.  The Bank actively competes with other banks in its effort to
obtain deposits and make loans, in the scope and type of services offered, in
interest rates paid on time deposits and charged on loans and in other aspects
of banking.  In addition to competing with other commercial banks within and
outside its primary service areas, the Bank competes with other organizations
engaged in the business of making loans or accepting deposits, such as savings
and loan associations, credit unions, insurance companies, small loan companies,
finance companies, mortgage companies, real estate investment trusts, factors,
certain governmental agencies, credit card organizations and other enterprises.
Additional competition for deposits comes from government and private issuers of
debt obligations and other investment alternatives for depositors such as money
market funds.  The Bank also competes with suppliers of equipment in providing
equipment financing.

EMPLOYEES

  At September 16, 1998, the Company and the Bank had 131 full-time equivalent
employees.  Employees are provided with employee benefits, such as an employee
stock ownership/401(k) plan and life, health and long-term disability insurance
plans.  The Company considers the relationship of the Bank with its employees to
be excellent.

                                       66
<PAGE>
 
PROPERTIES

  At September 16, 1998, the Company occupied approximately 600 square feet of
space for its corporate offices at 547 Chestnut Street, Abilene, Texas.  The
main office of the Bank occupies approximately 8,000 square feet at this same
facility.  The following table sets forth, at September 16, 1998, certain
information with respect to the banking premises owned or leased by the Company
and the Bank.  The Company considers such premises adequate for its needs and
for the needs of the Bank.
<TABLE>
<CAPTION>
 
                             APPROXIMATE
        Location           SQUARE FOOTAGE                              OWNERSHIP AND OCCUPANCY
- ------------------------  -----------------  ---------------------------------------------------------------------------
<S>                       <C>                <C>
 
     Abilene, Texas           8,600          Owned by the Bank; occupied by the main office of the Bank and the Company.
 
     Abilene, Texas           3,500          Owned by the Bank; occupied by the "Wylie Branch."
 
     Abilene, Texas             400          Leased by the Bank; occupied by the "Buffalo Gap Road Branch."
 
     Lubbock, Texas          23,200(1)       Owned by the Bank; occupied and leased by the "Lubbock Branch."
 
     Odessa, Texas           62,400(2)       Owned by the Bank; occupied and leased by the "Odessa Branch."
 
     Odessa, Texas            2,400          Leased by the Bank; occupied by the "Winwood Branch."
 
     Odessa, Texas              400          Leased by the Bank; occupied by the "42nd Street Branch."
 
     Odessa, Texas              400          Leased by the Bank; occupied by the "County Road West Branch."
 
     San Angelo, Texas        6,800(3)       Owned by the Bank; occupied and leased by the "San Angelo Branch."
 
     Stamford, Texas         14,000          Owned by the Bank; occupied by the "Stamford Branch."
 
     Winters, Texas           9,500          Owned by the Bank; occupied by the "Winters Branch."
 
     Azle, Texas(4)          20,400(5)       Owned by Azle State and two other condominium owners; occupied and
                                             leased by  Azle State.
 
     Azle, Texas(4)           3,900          Owned and occupied by Azle State.
</TABLE>

- --------------------------
(1)  The Lubbock Branch occupies approximately 13,300 square feet, leases 8,400
     square feet and is attempting to lease the remaining 1,500 square feet.
(2)  The Odessa Branch occupies approximately 18,500 square feet, leases 29,200
     square feet and is attempting to lease the remaining 14,700 square feet.
(3)  The San Angelo Branch occupies approximately 3,400 square feet and leases
     approximately 3,400 square feet.
(4)  Pending Acquisition.
(5)  Azle State owns condominium interests totaling approximately 17,100 square
     feet, of which it leases out approximately 300 square feet.  Two other
     condominium owners own units totaling approximately 3,300 square feet.

                                       67
<PAGE>
 
  The Bank owns or leases certain additional tracts of land for parking,
drive-in facilities and for future expansion or construction of new premises.
Aggregate annual rentals of the Company and the Bank for all leased premises
during the year ended December 31, 1997, were $51,000 (which represents rentals
paid for the lease of land by the Wylie Branch and of banking premises by the
Winwood, Buffalo Gap Road and 42nd Street Branches of the Bank).

LEGAL PROCEEDINGS

  In November 1995, the Pension Benefit Guaranty Corporation (the "PBGC")
sent a letter to the Company regarding the Retirement Plan for Employees (the
"Plan") of the Texas Bank and Trust Co., Sweetwater, Texas (the "Texas Bank").
In the letter, the PBGC alleged that the Company was responsible for the Plan
and asked that the Company assume sponsorship of the Plan.  The Company declined
the PBGC's request to assume responsibility for, and sponsorship of, the Plan.
If the Company had assumed responsibility for the Plan, the Company would have
owed as of June 30, 1995, according to PBGC calculations, approximately $656,000
to the PBGC. In response, the PBGC, in June 1996, terminated the Plan and became
the Plan's trustee, effective as of June 30, 1992.

  Texas Bank became a repossessed asset of The First State Bank, Abilene, Texas
("FSB--Abilene"), a former subsidiary of the Company, through a bank foreclosure
that occurred in 1985. FSB--Abilene was placed into receivership by the FDIC on
February 17, 1989. Texas Bank was placed into receivership by the FDIC on July
27, 1989.

  The Company did not intend to assume any responsibility for the Plan and
had decided to vigorously contest any attempt by the PBGC to have the Company
assume responsibility with respect to any aspect of the Plan. The statute of
limitations for any action to be taken by the PBGC against the Company regarding
this matter was set to expire on June 30, 1998.  The PBGC indicated to the
Company that as of June 30, 1998, the Company's potential responsibility to the
Plan, according to PBGC calculations, was in excess of $1,000,000.  The Company
and the PBGC entered into settlement negotiations, and on June 30, 1998, the
Company and the PBGC executed a tolling agreement to extend the expiration of
the statute of limitations regarding this matter to July 20, 1998. A settlement
agreement was negotiated and consummated on July 20, 1998, and the Company paid
a total of $125,000 ($83,000 net of tax) to the PBGC to settle the matter and
avoid the costs of litigation.  The settlement amount was expensed in the
Company's consolidated financial statements at June 30, 1998.

  The Company is involved in various other litigation proceedings incidental
to the ordinary course of business.  In the opinion of management, however, the
ultimate liability, if any, resulting from such other litigation would not be
material in relation to the Company's financial condition. For certain
litigation affecting Azle Bancorp, see "Pending Acquisition."

                                       68
<PAGE>
 
                          REGULATION AND SUPERVISION

GENERAL

  The Company and the Bank are extensively regulated under federal and state
law. These laws and regulations are intended to protect depositors, not
shareholders. To the extent that the following information describes statutory
or regulatory provisions, it is qualified in its entirety by reference to the
particular statutory or regulatory provisions. Any change in applicable laws or
regulations may have a material effect on the business and prospects of the
Company. The operations of the Company may be affected by legislative changes
and by the policies of various regulatory authorities. The Company is unable to
predict the nature or the extent of the effects on its business and earnings
that fiscal or monetary policies, economic controls or new federal or state
legislation may have in the future.

  The Company is a registered bank holding company under the Bank Holding
Company Act of 1956 (as amended, the "BHCA") and, as such, is subject to
regulation, supervision and examination by the Board of Governors of the Federal
Reserve. The Company is required to file annual reports with the Federal Reserve
and to provide the Federal Reserve such additional information as it may
require.

  The Bank, as a national banking association, is subject to the supervision
and regulation of the Comptroller. Because the FDIC provides deposit insurance
to the Bank, the Bank is also subject to supervision and regulation by the FDIC
(even though the FDIC is not its primary federal regulator).

RECENT AND PENDING LEGISLATION

  The enactment of the legislation described below has significantly affected
the banking industry generally and will have an ongoing effect on the Company
and the Bank in the future.

  Financial Institutions Reform, Recovery and Enforcement Act of 1989

  The Financial Institutions Reform, Recovery, and Enforcement Act of 1989
("FIRREA") reorganized and reformed the regulatory structure applicable to
financial institutions generally. FIRREA, among other things, enhanced the
supervisory and enforcement powers of the federal bank regulatory agencies,
required insured financial institutions to guarantee repayment of losses
incurred by the FDIC in connection with the failure of an affiliated financial
institution, required financial institutions to provide their primary federal
regulator with notice (under certain circumstances) of changes in senior
management and broadened authority for bank holding companies to acquire savings
institutions.

  Under FIRREA, federal bank regulators were granted expanded enforcement
authority over "institution-affiliated parties" (i.e., officers, directors,
controlling shareholders, as well as attorneys, appraisers or accountants who
knowingly or recklessly participate in wrongful action likely to have an adverse
effect on an insured institution). Federal banking regulators have greater
flexibility to bring enforcement actions against insured institutions and
institution-affiliated parties, including cease and desist orders, prohibition
orders, civil money penalties, termination of insurance and the imposition of
operating restrictions and capital plan requirements. These enforcement actions,
in general, may be initiated for violations of laws and regulations and unsafe
or unsound practices. Since the enactment of FIRREA, the federal bank regulators
have significantly increased the use of written agreements to correct compliance
deficiencies with respect to applicable laws and regulations and to ensure safe
and sound practices. Violations of such written agreements are grounds for
initiation of cease-and-desist proceedings. FIRREA granted the FDIC back-up
enforcement authority to recommend enforcement action to an

                                       69
<PAGE>
 
appropriate federal banking agency and to bring such enforcement action against
a financial institution or an institution-affiliated party if such federal
banking agency fails to follow the FDIC's recommendation. FIRREA also requires,
except under certain circumstances, public disclosure of final enforcement
actions by the federal banking agencies.

  FIRREA also established a cross-guarantee provision pursuant to which the
FDIC may recover from a depository institution losses that the FDIC incurs in
providing assistance to, or paying off the insured depositors of, any of
such depository institution's affiliated insured banks or thrifts. The
cross-guarantee thus enables the FDIC to assess a holding company's healthy BIF
members and SAIF members for the losses of any of such holding company's failed
BIF and SAIF members. Cross-guarantee liabilities are generally superior in
priority to obligations of the depository institution to its shareholders due
solely to their status as shareholders and obligations to other affiliates.
Cross-guarantee liabilities are generally subordinated, except with respect to
affiliates, to deposit liabilities, secured obligations or any other general or
senior liabilities, and any obligations subordinated to depositors or other
general creditors.

  The Federal Deposit Insurance Corporation Improvement Act of 1991

  FDICIA was adopted to recapitalize the BIF and impose certain supervisory
and regulatory reforms on insured depository institutions. FDICIA, in general,
includes provisions, among others, to (i) increase the FDIC's line of credit
with the U.S. Treasury in order to provide the FDIC with additional funds to
cover the losses of federally insured banks, (ii) reform the deposit insurance
system, including the implementation of risk-based deposit insurance premiums,
(iii) establish a format for closer monitoring of financial institutions to
enable prompt corrective action by banking regulators when a financial
institution begins to experience financial difficulty, (iv) establish five
capital levels for financial institutions ("well capitalized," "adequately
capitalized," "undercapitalized," "significantly undercapitalized" and
"critically undercapitalized") that impose more scrutiny and restrictions on
less capitalized institutions, (v) require the banking regulators to set
operational and managerial standards for all insured depository institutions and
their holding companies, including limits on excessive compensation to executive
officers, directors, employees and principal shareholders, and establish
standards for loans secured by real estate, (vi) adopt certain accounting
reforms and require annual on-site examinations of federally insured
institutions, including the ability to require independent audits of banks and
thrifts, (vii) revise risk-based capital standards to ensure that they (a) take
adequate account of interest-rate changes, concentration of credit risk and the
risks of nontraditional activities, and (b) reflect the actual performance and
expected risk of loss of multi-family mortgages, and (viii) restrict state-
chartered banks from engaging in activities not permitted for national banks
unless they are adequately capitalized and have FDIC approval. FDICIA also
authorized the FDIC to make special assessments on insured depository
institutions, in amounts determined by the FDIC to be necessary to give it
sufficient assessment income to repay amounts borrowed from the U.S. Treasury
and other sources or for any other purpose the FDIC deems necessary. FDICIA also
grants authority to the FDIC to establish semiannual assessment rates on BIF and
SAIF member banks so as to maintain these funds at the designated reserve
ratios.

  FDICIA, as noted above, authorizes and (under certain circumstances)
requires the federal banking agencies to take certain actions against
institutions that fail to meet certain capital-based requirements. The federal
banking agencies are required, under FDICIA, to establish five levels of insured
depository institutions based on leverage limit and risk-based capital
requirements established for institutions subject to their jurisdiction plus, in
their discretion, individual additional capital requirements for such
institutions. Under the final rules that have been adopted by each of the
federal banking agencies, an institution is designated (i) "well-capitalized" if
the institution has a total risk-based capital ratio of 10% or greater, a Tier 1
risk-based capital ratio of 6% or greater, and a leverage ratio of 5% or
greater, and the institution is not subject to an order, written agreement,
capital directive, or prompt corrective action directive to meet and maintain a
specific capital level for any capital measure, (ii)

                                       70
<PAGE>
 
"adequately capitalized" if the institution has a total risk-based capital ratio
of 8% or greater, a Tier 1 risk-based capital ratio of 4% or greater, and a
leverage ratio of 4% or greater, (iii) "undercapitalized" if the institution has
a total risk-based capital ratio that is less than 8%, a Tier 1 risk-based
capital ratio that is less than 4%, or a leverage ratio that is less than 4%,
(iv) "significantly undercapitalized" if the institution has a total risk-based
capital ratio that is less than 6%, a Tier 1 risk-based capital ratio that is
less than 3%, or a leverage ratio that is less than 3%, and (v) "critically
undercapitalized" if the institution has a ratio of tangible equity to total
assets that is equal to or less than 2%.

  "Undercapitalized," "significantly undercapitalized" and "critically
undercapitalized" institutions are required to submit capital restoration plans
to the appropriate federal banking agency and are subject to certain operational
restrictions. Companies controlling an undercapitalized institution are also
required to guarantee the subsidiary institution's compliance with the capital
restoration plan subject to an aggregate limitation of the lesser of 5% of the
institution's assets at the time it received notice that it was undercapitalized
or the amount of the capital deficiency when the institution first failed to
meet the plan.

  Significantly or critically undercapitalized institutions and undercapitalized
institutions that do not submit or comply with acceptable capital restoration
plans are subject to restrictions on the compensation of senior executive
officers and to additional regulatory sanctions that may include a forced
offering of shares or merger, restrictions on affiliate transactions,
restrictions on rates paid on deposits, asset growth and new activities, the
dismissal of directors or senior executive officers and mandatory divestitures
by the institution or its parent company. The banking agency must require the
offering of shares or merger and restrict affiliate transactions and the rates
paid on deposits unless it is determined that they would not further capital
improvement. FDICIA generally requires the appointment of a conservator or
receiver within 90 days after an institution becomes critically
undercapitalized. The federal banking agencies have adopted uniform procedures
for the issuance of directives by the appropriate federal banking agency. Under
these procedures, an institution will generally be provided advance notice when
the appropriate federal banking agency proposes to impose one or more of the
sanctions set forth above. These procedures provide an opportunity for the
institution to respond to the proposed agency action or, where circumstances
warrant immediate agency action, an opportunity for administrative review of the
agency's action.

  As described under "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Capital Resources," both the Company and
the Bank were "well capitalized" at June 30, 1998 and December 31, 1997.

  Pursuant to FDICIA, the Federal Reserve and the other federal banking
agencies adopted real estate lending guidelines pursuant to which each insured
depository institution is required to adopt and maintain written real estate
lending policies in conformity with the prescribed guidelines. Under these
guidelines, each institution is expected to set loan-to-value ratios not
exceeding the supervisory limits set forth in the guidelines. A loan-to-value
ratio is generally defined as the total loan amount divided by the appraised
value of the property at the time the loan is originated. The guidelines require
that the institution's real estate policy include proper loan documentation and
prudent underwriting standards. These guidelines became effective on March 19,
1993. These rules have had no material adverse impact on the Company and the
Bank.

  FDICIA also contained the Truth in Savings Act, which requires clear and
uniform disclosure of the rates of interest payable on deposit accounts by
depository institutions, and the fees assessable against deposit accounts, so
that consumers can make a meaningful comparison between the competing claims of
financial institutions with regard to deposit accounts and products.

                                       71
<PAGE>
 
  Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994

  Congress enacted the Riegle-Neal Interstate Banking and Branching Efficiency
Act of 1994 (the "Interstate Act") in September 1994. Since September 1995, bank
holding companies have the right to expand, by acquiring existing banks, into
all states, even those which had theretofore restricted entry. The legislation
also provided that, subject to future action by individual states, a holding
company has the right, commencing in 1997, to convert the banks which its owns
in different states to branches of a single bank. A state was permitted to "opt
out" of provisions of the Interstate Act which permitted conversion of separate
banks to branches, but was not permitted to "opt out" of the law allowing bank
holding companies from other states to enter the state. Texas has adopted
legislation to "opt out" of the interstate branching provisions (which Texas law
currently expires on September 2, 1999). The federal legislation also
establishes limits on acquisitions by large banking organizations, providing
that no acquisition may be undertaken if it would result in the organization
having deposits exceeding either 10% of all bank deposits in the United States
or 30% of the bank deposits in the state in which the acquisition would occur.

  Economic Growth and Regulatory Paperwork Reduction Act of 1996

  The Economic Growth and Regulatory Paperwork Reduction Act of 1996
("EGRPRA") was signed into law on September 30, 1996. EGRPRA streamlined the
non-banking activities application process for well-capitalized and well-managed
bank holding companies. Under EGRPRA, qualified bank holding companies may
commence a regulatorily approved non-banking activity without prior notice to
the Federal Reserve; written notice is required within 10 days after commencing
the activity. Under EGRPRA, the prior notice period is reduced to 12 days in the
event of any non-banking acquisition or share purchase, assuming the size of the
acquisition does not exceed 10% of risk-weighted assets of the acquiring bank
holding company and the consideration does not exceed 15% of Tier 1 capital. The
foregoing prior notice requirement also applies to commencing non-banking
activity de novo which has been previously approved by order of the Federal
Reserve, but not yet implemented by regulations.

PENDING LEGISLATION

  Because of concerns relating to competitiveness and the safety and
soundness of the banking industry, Congress is considering a number of
wide-ranging proposals for altering the structure, regulation and competitive
relationships of the nation's financial institutions. Among such bills are new
proposals to merge the BIF and the SAIF insurance funds, to eliminate the
federal thrift charter, to alter the statutory separation of commercial and
investment banking and to further expand the powers of banks, bank holding
companies and competitors of banks. It cannot be predicted whether or in what
form any of these proposals will be adopted or the extent to which the business
of the Company may be affected thereby.

BANK AND BANK HOLDING COMPANY REGULATION

  Under the BHCA, the activities of a bank holding company are limited to
businesses so closely related to banking, managing or controlling banks as to be
a proper incident thereto. The Company is also subject to capital requirements
applied on a consolidated basis in a form substantially similar to those
required of the Bank. The BHCA also requires a bank holding company to obtain
approval from the Federal Reserve before (i) acquiring, directly or indirectly,
ownership or control of any voting shares of another bank or bank holding
company if, after such acquisition, it would own or control more than 5% of such
shares (unless it already owns or controls the majority of such shares), (ii)
acquiring all or substantially all of the assets of another bank or bank holding
company, or (iii) merging or consolidating with another bank holding company.
The Federal Reserve will not approve any acquisition, merger or consolidation
that would have a substantially anticompetitive result, unless the
anticompetitive effects of the proposed transaction are clearly outweighed by a
greater public interest in meeting the

                                       72
<PAGE>
 
convenience and needs of the community to be served. The Federal Reserve also
considers capital adequacy and other financial and managerial factors in
reviewing acquisitions or mergers.

  The BHCA also prohibits a bank holding company, with certain limited
exceptions, (i) from acquiring or retaining direct or indirect ownership or
control of more than 5% of the voting shares of any company which is not a bank
or bank holding company, or (ii) from engaging directly or indirectly in
activities other than those of banking, managing or controlling banks, or
providing services for its subsidiaries. The principal exceptions to these
prohibitions involve certain non-bank activities which, by statute or by Federal
Reserve regulation or order, have been identified as activities closely related
to the business of banking or of managing or controlling banks. The Federal
Reserve, in making such determination, considers whether the performance of such
activities by a bank holding company can be expected to produce benefits to the
public such as greater convenience, increased competition or gains in efficiency
in resources, which can be expected to outweigh the risks of possible adverse
effects such as decreased or unfair competition, conflicts of interest or
unsound banking practices. FIRREA (described in more detail herein) made a
significant addition to the list of permitted non-bank activities for bank
holding companies by providing that bank holding companies may acquire thrift
institutions upon approval by the Federal Reserve.

INSURANCE OF ACCOUNTS

  The FDIC provides insurance, through the BIF, to deposit accounts at the
Bank to a maximum of $100,000 for each insured depositor.

  Through December 31, 1992, all FDIC-insured institutions, whether members
of the BIF or the SAIF, paid the same premium (23 cents per $100 of assessable
deposits) under a flat-rate system mandated by law. FDICIA required the FDIC to
raise the reserves of the BIF and the SAIF, implement a risk-related premium
system and adopt a long-term schedule for recapitalizing the BIF. Effective
January 1, 1993, the FDIC amended its regulations regarding insurance premiums
to provide that a bank or thrift would pay an insurance assessment within a
range of 23 cents to 31 cents for each $100 of assessable deposits, depending on
its risk classification.

  Effective January 1, 1996, the FDIC implemented an amendment to the BIF
risk-based assessment schedule which effectively eliminated deposit insurance
assessments for most commercial banks and other depository institutions with
deposits insured by the BIF only, while maintaining the assessment rate for
SAIF-insured institutions in even the lowest risk-based premium category at 23
cents for each $100 of assessable deposits. Following enactment of EGRPRA, the
overall assessment rate for 1997 for institutions in the lowest risk-based
premium category was revised to equal 1.29 cents and 6.44 cents for each $100 of
assessable deposits of BIF and SAIF, respectively, in comparison to the prior
assessment rate for such institutions, applicable only to SAIF deposits, of 23
cents for each $100 of assessable deposits. At this time, the deposit insurance
assessment rate for institutions in the lowest risk-based premium category is
zero, and all of the assessments paid by institutions in this category are used
to service debt issued by the Financing Corporation, a federal agency
established to finance the recapitalization of the former Federal Savings and
Loan Insurance Corporation.

  The Preferred Securities offered by this Prospectus are not savings or
deposit accounts, are not obligations of any banking or nonbanking affiliate of
the Company (except to the extent that the Preferred Securities are guaranteed
by the Company as described herein), and are not insured by the FDIC, the BIF or
any other governmental agency and involve investment risks, including possible
loss of principal.

                                       73
<PAGE>
 
REGULATIONS GOVERNING CAPITAL ADEQUACY

  The federal bank regulatory agencies use capital adequacy guidelines in
their examination and regulation of bank holding companies and banks. If the
capital falls below the minimum levels established by these guidelines, the bank
holding company or bank may be denied approval to acquire or establish
additional banks or nonbank businesses or to open facilities.

  The Federal Reserve and the OCC adopted risk-based capital guidelines for
banks and bank holding companies. The risk-based capital guidelines are designed
to make regulatory capital requirements more sensitive to differences in risk
profile among banks and bank holding companies, to account for off-balance sheet
exposure and to minimize disincentives for holding liquid assets. Assets and
off-balance sheet items are assigned to broad risk categories, each with
appropriate weights. The resulting capital ratios represent capital as a
percentage of total risk-weighted assets and off-balance sheet items. The
Federal Reserve has noted that bank holding companies contemplating significant
expansion programs should not allow expansion to diminish their capital ratios
and should maintain ratios well in excess of the minimums. Under these
guidelines, all bank holding companies and federally regulated banks must
maintain a minimum risk-based total capital ratio equal to 8%, of which at least
one-half must be Tier 1 capital.

  The Federal Reserve also has implemented a leverage ratio, which is Tier 1
capital to total assets, to be used as a supplement to the risk-based
guidelines. The principal objective of the leverage ratio is to place a
constraint on the maximum degree to which a bank holding company may leverage
its equity capital base. The Federal Reserve requires a minimum leverage ratio
of 3%. For all but the most highly-rated bank holding companies and for bank
holding companies seeking to expand, however, the Federal Reserve expects that
additional capital sufficient to increase the ratio by at least 100 to 200 basis
points will be maintained.

  On October 21, 1996, the Federal Reserve issued a press release announcing
that it had approved the use of certain cumulative preferred stock instruments,
such as the Preferred Securities, in Tier 1 capital for bank holding companies.
Because, subject to certain regulatory limitations, the Preferred Securities may
qualify as Tier 1 capital and, under current United States federal tax law, the
issuer will receive a tax deduction for interest in respect of the Subordinated
Debentures, the issuance of the Preferred Securities is a cost effective method
of raising capital on an after-tax basis.

  See "Management's Discussion and Analysis of Financial Condition and
Results of Operations--Capital Resources" for a discussion of the capital
adequacy of the Company and the Bank.

  Management of the Company believes that the risk-weighting of assets and
the risk-based capital guidelines do not have a material adverse impact on the
Company's operations or on the operations of the Bank. The requirement of
deducting certain intangibles in computing capital ratios contained in the
guidelines, however, could adversely affect the ability of the Company to make
acquisitions in the future in transactions that would be accounted for using the
purchase method of accounting. Although these requirements would not reduce the
ability of the Company to make acquisitions using the pooling of interests
method of accounting, the Company has not historically made, and has no present
plans to make, acquisitions on this basis.

COMMUNITY REINVESTMENT ACT

  The Community Reinvestment Act of 1977 requires that, in connection with
examinations of financial institutions within their jurisdiction, the federal
banking regulators must evaluate the record of the financial institutions in
meeting the credit needs of their local communities, including low and moderate
income

                                       74
<PAGE>
 
neighborhoods, consistent with the safe and sound operation of those banks.
These factors are also considered in evaluating mergers, acquisitions and
applications to open a branch or facility.

REGULATIONS GOVERNING EXTENSIONS OF CREDIT

  The Bank is subject to certain restrictions imposed by the Federal Reserve
Act on extensions of credit to the Company or the Bank, or investments in their
securities and on the use of their securities as collateral for loans to any
borrowers. These regulations and restrictions limit the ability of the Company
to borrow funds from the Bank for its cash needs, including funds for
acquisitions and for payment of dividends, interest and operating expenses.
Further, under the BHCA and certain regulations of the Federal Reserve, a bank
holding company and its subsidiaries are prohibited from engaging in certain
tying arrangements in connection with any extension of credit, lease or sale of
property or furnishing of services. For example, the Bank may not generally
require a customer to obtain other services from the Bank or the Company, and
may not require the customer to promise not to obtain other services from a
competitor as a condition to an extension of credit to the customer.

  The Bank is also subject to certain restrictions imposed by the Federal
Reserve Act on extensions of credit to executive officers, directors, principal
shareholders or any related interest of such persons. Extensions of credit (i)
must be made on substantially the same terms, including interest rates and
collateral as, and following credit underwriting procedures that are not less
stringent than, those prevailing at the time for comparable transactions with
persons not covered above and who are not employees, and (ii) must not involve
more than the normal risk of repayment or present other unfavorable features.
The Bank is also subject to certain lending limits and restrictions on
overdrafts to such persons.

RESERVE REQUIREMENTS

  The Federal Reserve requires all depository institutions to maintain
reserves against their transaction accounts and non-personal time deposits.
Reserves of 3% must be maintained against net transaction accounts of $47.8
million or less (subject to adjustment by the Federal Reserve) and an initial
reserve of $1,434,000 plus 10% (subject to adjustment by the Federal Reserve to
a level between 8% and 14%) must be maintained against that portion of net
transaction accounts in excess of such amount. The balances maintained to meet
the reserve requirements imposed by the Federal Reserve may be used to satisfy
liquidity requirements.

  Institutions are authorized to borrow from the Federal Reserve Bank
"discount window," but Federal Reserve regulations require institutions to
exhaust other reasonable alternative sources of funds, including Federal Home
Loan Bank advances, before borrowing from the Federal Reserve Bank.

DIVIDENDS

  The Company's primary sources of funds are the dividends and management
fees paid by the Bank. The ability of the Bank to pay dividends and management
fees is limited by various state and federal laws, by the regulations
promulgated by their respective primary regulators and by the principles of
prudent bank management.

MONETARY POLICY AND ECONOMIC CONTROL

  The commercial banking business in which the Company engages is affected
not only by general economic conditions, but also by the monetary policies of
the Federal Reserve. Changes in the discount rate on member bank borrowing,
availability of borrowing at the "discount window," open market operations, the
imposition of changes in reserve requirements against member banks deposits and
assets of foreign branches, and the imposition of and

                                       75
<PAGE>
 
changes in reserve requirements against certain borrowings by banks and their
affiliates are some of the instruments of monetary policy available to the
Federal Reserve. These monetary policies are used in varying combinations to
influence overall growth and distributions of bank loans, investments and
deposits, and such use may affect interest rates charged on loans or paid on
deposits. The monetary policies of the Federal Reserve have had a significant
effect on the operating results of commercial banks and are expected to do so in
the future. The monetary policies of the Federal Reserve are influenced by
various factors, including inflation, unemployment, short-term and long-term
changes in the international trade balance and in the fiscal policies of the
U.S. Government. Future monetary policies and the effect of such policies on the
future business and earnings of the Company and the Bank cannot be predicted.

                                       76
<PAGE>
 
                                  MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

  The following table sets forth certain information regarding the directors
and executive officers of the Company and the Bank as of the date hereof:
<TABLE>
<CAPTION>
 
                                YEAR FIRST
                             BECAME A DIRECTOR
       NAME AND AGE           OF THE COMPANY                        PRINCIPAL OCCUPATION DURING LAST FIVE YEARS
- ---------------------------  -----------------  ----------------------------------------------------------------------------------- 

<S>                          <C>                <C>
Scott L. Taliaferro (76)           1980         Chairman of the Board of the Company and President of Scott Oils, Inc. (oil and gas
                                                drilling).

Bryan W. Stephenson (48)           1989         President and Chief Executive Officer of the Company; Chairman of the Board of the
                                                Bank.

Randal N. Crosswhite (44)          1995         Senior Vice President, Chief Financial Officer and Corporate Secretary of the
                                                Company.

Thomas C. Darden (42)               N/A         Lubbock Branch President of the Bank (1997 to present); previously, Executive Vice
                                                President of Plains National Bank, Lubbock, Texas.

James G. Fitzhugh (49)              N/A         Abilene Branch President of the Bank (1997 to present); previously, President of
                                                the Bank.

Michael D. Jarrett (48)             N/A         Odessa Branch President of the Bank (1997 to present); previously, President of
                                                First State Bank, N.A., Odessa, a former subsidiary bank.

John L. Beckham (39)               1998         Attorney at Law, Beckham, Rector & Eargle, LLP.

Lee Caldwell (63)                  1985         Attorney at Law.

Mrs. Wm. R. (Amber) Cree (67)      1982         Entrepreneuse.

Louis S. Gee (75)                  1981         Chairman of the Board and Chief Executive Officer of Tippett & Gee, Inc.
                                                (mechanical engineering).

Nancy E. Jones (49)                1998         Executive Director of the Community Foundation of Abilene.

Marshal M. Kellar (66)             1981         Chairman of the Board of West Texas Wholesale Supply Company (hardware).

Tommy McAlister (49)               1985         President of McAlister, Inc. (investments).

James D. Webster, M.D. (58)        1988         Physician.

C.G. Whitten (73)                  1980         Of Counsel, Whitten & Young, P.C. (1997 to present); previously, Senior Vice
                                                President, General Counsel and Corporate Secretary of Pittencrieff Communications,
                                                Inc. (telecommunications).

John A. Wright (79)                1980         Bank Consultant.
</TABLE>

  In addition, Messrs. Stephenson, Crosswhite, Darden, Fitzhugh and Jarrett
serve as directors of the Bank.

                                       77
<PAGE>
 
BOARD OF DIRECTORS; ELECTION OF OFFICERS

  The Company has a classified Board of Directors currently comprised of
thirteen members (exclusive of advisory directors), with directors serving
staggered three-year terms.  One class is elected at each annual meeting of the
Company's shareholders. The terms of Madame Cree and Messrs. McAlister, Webster
and Wright expire in 1999. The terms of Messrs. Caldwell, Crosswhite, Gee and
Kellar expire in 2000 and the terms of Madame Jones and Messrs. Beckham,
Stephenson, Taliaferro and Whitten expire in 2001.

  All directors hold office until their successors are duly elected and
qualified. Any vacancy occurring in the Board of Directors may be filled by the
affirmative vote of a majority of the remaining directors though less than a
quorum except that any vacancy on the Board of Directors resulting from the
removal of a director by the shareholders must be filled only by the
shareholders entitled to vote at an annual or special meeting called for that
purpose. A director elected to fill a vacancy is elected for the unexpired term
of his predecessor in office. Any directorship to be filled by reason of an
increase in the number of directors must be filled by election at an annual
meeting or at a special meeting of the shareholders entitled to vote called for
that purpose.

  The Bylaws of the Company provide for advisory directors. The following
individuals currently serve as advisory directors of the Company: Arlas Cavett,
L.H. Mosley and J.E. Smith.

  Executive officers of the Company are elected by the Board of Directors at its
annual meeting and hold office until the next annual meeting of the Board of
Directors or until their resignation or removal or until their respective
successors are duly elected and have qualified. The officers of the Bank are
elected by the board of directors of the Bank at its annual meeting and hold
office until the next annual meeting of such board of directors or until their
resignation or removal or until their respective successors are duly elected and
have qualified.

                                       78
<PAGE>
 
        SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN BENEFICIAL OWNERS

  The following table and notes thereto set forth certain information as
September 16, 1998, and as adjusted to reflect the Offering of the Common Stock
with respect to the shares of Common Stock beneficially owned by (i) each person
known by the Company to own beneficially more than 5% of the Common Stock of the
Company, (ii) each director, advisory director and named executive officer of
the Company and (iii) all current directors and executive officers of the
Company as a group.
<TABLE>
<CAPTION>
                                                       SHARES BENEFICIALLY OWNED      SHARES BENEFICIALLY OWNED
                                                        BEFORE THE OFFERING(1)          AFTER THE OFFERING(1)
                                                      ----------------------------  ------------------------------
NAME AND ADDRESS OF BENEFICIAL OWNER                     NUMBER       PERCENT(2)      NUMBER       PERCENT(3)
- ------------------------------------                  -------------  -------------  -----------  -----------------
<S>                                                   <C>            <C>            <C>          <C>
 
5% Shareholders
- ---------------
Independent Bankshares, Inc........................     156,449            7.87%    156,449              7.15%
 Employee Stock Ownership/401(k) Plan                                                                
 P.O. Box 3296                                                                                       
 Abilene, Texas  79604                                                                               

Bryan W. Stephenson................................     107,794(4)         5.40     107,794(4)           4.91
 547 Chestnut                                                                                        
 Abilene, Texas 79602                                                                                

Scott L. Taliaferro, Jr............................     100,313(5)         5.05     100,313(5)           4.59
 P.O. Box 240                                                                                        
 Abilene, Texas 79604                                                                                

Farmers & Merchants Company........................      99,942(6)         5.03      99,942(6)           4.57
 c/o First National Bank Trust Department                                                            
 P.O. Box 701                                                                                        
 Abilene, Texas 79604                                                                                

Directors and Executive Officers                                                                     
- --------------------------------
John L. Beckham....................................       1,500            0.08       1,500              0.07
Lee Caldwell.......................................      13,706            0.69      13,706              0.63
Arlas Cavett*......................................      25,575(7)         1.29      25,575(7)           1.17
Mrs. Wm. R. (Amber) Cree...........................       4,527            0.23       4,527              0.21
Randal N. Crosswhite...............................      24,503(8)         1.23      24,503(8)           1.12
Thomas C. Darden...................................           0              --           0                --
James G. Fitzhugh..................................      14,013(9)         0.71      14,013(9)           0.64
Louis S. Gee.......................................      45,032(10)        2.25      45,032(10)          2.05
Michael D. Jarrett.................................       7,154(11)        0.36       7,154(11)          0.33
Nancy E. Jones.....................................         300            0.02         300              0.01
Marshal M. Kellar..................................       1,931(12)        0.10       1,931(12)          0.09
Tommy McAlister....................................       5,360(13)        0.27       5,360(13)          0.24
L.H. Mosley*.......................................      55,039            2.77      55,039              2.52
J.E. Smith*........................................       3,875(14)        0.19       3,875(14)          0.18
Bryan W. Stephenson................................     107,794(4)         5.40     107,794(4)           4.91
Scott L. Taliaferro................................      79,961(15)        4.02      79,961(15)          3.66
James D. Webster, M.D..............................         885            0.04         885              0.04
C.G. Whitten.......................................       6,550            0.33       6,550              0.30
John A. Wright.....................................      89,250            4.49      89,250              4.08
All executive officers and directors as a group                                                      
(19 individuals, including the executive officers                                                    
and directors listed above)........................     486,955(16)       24.24%    486,955(16)         22.04%
- ------------------
</TABLE>
* Advisory Director.

                                       79
<PAGE>
 
(1)  Beneficial ownership as reported in the above table has been determined in
     accordance with Rule 13d-3 under the Exchange Act.  Unless as otherwise
     indicated, all shares are owned directly, and each person has sole voting
     and investment power with respect to the shares reported.

(2)  The percentage of Common Stock indicated is based on 1,987,296 shares of
     Common Stock issued and outstanding at September 16, 1998.

(3)  The percentage of Common Stock indicated is based on 2,187,296 shares of
     Common Stock issued and outstanding upon consummation of the Offering
     (assuming no exercise of the underwriter's over-allotment option).

(4)  Includes 15,808 shares owned by Mr. Stephenson's wife and minor children
     and 9,624 shares that could be acquired within 60 days through the
     conversion of Series C Preferred Stock owned by Mr. Stephenson's wife. Also
     includes Mr. Stephenson's beneficial ownership of 12,219 shares held by the
     Plan.

(5)  Includes 99,942 shares held by Farmers and Merchants Company, Abilene,
     Texas, as trustee for Mr. Taliaferro.

(6)  Constitutes shares held in trust for the benefit of Scott L. Taliaferro,
     Jr.

(7)  Includes 17,956 shares owned by Cavett & Frost, a general partnership in
     which Mr. Cavett is a 50% partner, and 971 shares owned by Cavett, Inc. Mr.
     Cavett is President and a 50% shareholder of Cavett, Inc.

(8)  Includes Mr. Crosswhite's beneficial ownership of 11,135 shares held by the
     Plan.

(9)  Includes Mr. Fitzhugh's beneficial ownership of 9,212 shares held by the
     Plan.

(10) Includes 14,467 shares owned by Tippett & Gee, Inc. Mr. Gee is the
     Chairman of the Board and majority shareholder of Tippett & Gee, Inc. Also
     includes 11,484 shares that could be acquired within 60 days through the
     conversion of Series C Preferred Stock.

(11) Includes Mr. Jarrett's beneficial ownership of 4,654 shares held by the
     Plan.

(12) Includes 1,931 shares owned by M & G Kellar Investment Limited
     Partnership, a partnership in which Mr. Kellar is a general partner.

(13) Includes 3,235 shares owned by McAlister Oil Co., Inc. Mr. McAlister is
     President and sole shareholder of McAlister Oil Co., Inc. Also includes 689
     shares that could be acquired within 60 days through the conversion of
     Series C Preferred Stock owned by McAlister Oil Co., Inc.

(14) Includes 1,750 shares owned by Mr. Smith's wife.

(15) Includes 1,240 shares owned by Mr. Taliaferro's wife.

(16) Includes 21,797 shares that could be acquired within 60 days through the
     conversion of Series C Preferred Stock.  Also includes such executive
     officers' beneficial ownership of 37,220 shares held by the Plan.

                                       80
<PAGE>
 
                         DESCRIPTION OF CAPITAL STOCK

COMMON STOCK

  The Company is authorized to issue 30,000,000 shares of Common Stock of which
1,987,296 shares were issued and outstanding at September 16, 1998.

  Holders of Common Stock are entitled to receive dividends when, as and if
declared by the Board of Directors from funds legally available therefor.  Each
share of Common Stock entitles the holder thereof to one vote upon matters voted
upon by the shareholders.  Cumulative voting for the election of directors is
not permitted, which means that the holders of a majority of shares voting for
the election of directors can elect all members of each class of the Board of
Directors. Except as otherwise required by applicable Texas law and under the
"Fair Price" provision described below, a two-thirds vote is sufficient for any
action that requires the vote or concurrence of shareholders, except that a
plurality vote is sufficient to elect directors.

  The holders of Common Stock do not have any preemptive, subscription,
redemption or conversion rights or privileges.  Upon liquidation or dissolution
of the Company, the holders of Common Stock are entitled to share ratably in the
net assets of the Company remaining after payment of liabilities and liquidation
preferences of any outstanding shares of Preferred Stock (as defined herein).
All shares of Common Stock now outstanding are, and shares to be issued in the
Offering will be, fully paid and nonassessable.  Each share of Common Stock has
the same rights, privileges and preferences as every other share.

POTENTIAL LIMITS OR QUALIFICATIONS FROM PREFERRED STOCK

  The Company is authorized to issue 5,000,000 shares of preferred stock, par
value $10.00 per share (the "Preferred Stock"), which the Board of Directors may
designate and issue from time to time in one or more series.  With respect to
each series of the Preferred Stock, the Board of Directors is authorized to fix
and determine by the resolution or resolutions providing for the issuance of the
series the number of shares to constitute the series and the designation of the
series and any one or more of the following rights and preferences:  (i) the
rate of dividend; (ii) the price at and terms and conditions on which shares may
be redeemed; (iii) the amount payable for shares in the event of involuntary or
voluntary liquidation; (iv) sinking funds provisions (if any) for the redemption
or repurchase of the shares; (v) the terms and conditions on which shares may be
converted, if the shares of any series are issued with the privilege of
conversion; and (vi) voting rights (including the number of votes per share, the
matters on which the shares can vote and the contingencies that make voting
rights effective).  The shares of each series of the Preferred Stock may vary
from the shares of any other series of Preferred Stock in any or all of the
foregoing respects.

  Pursuant to action of the Board of Directors, 50,000 shares of Preferred Stock
have been designated as $10.00 Series C Cumulative Convertible Preferred Stock
("the "Series C Preferred Stock"), and 5,066 shares of Series C Preferred Stock
were issued and outstanding at September 16, 1998.  Holders of Series C
Preferred Stock are entitled to receive, if, as and when declared by the Board
of Directors, out of funds legally available therefore, in preference to the
holders of Common Stock and of any other stock ranking junior to the Series C
Preferred Stock in respect of dividends, annual cumulative cash dividends at the
per share rate of $4.20 payable quarterly, in arrears.  The Company may not (i)
declare or pay any dividend in respect of the Common Stock or any stock junior
to the Series C Preferred Stock with respect to dividend and liquidation rights
unless, on the date of payment, all accumulated dividends in respect of the
Series C Preferred Stock are paid, or (ii) purchase, redeem or otherwise
acquire, or set aside monies or create a sinking fund for the purchase,
redemption or acquisition of, Common Stock or any such junior preferred stock
generally if the Company has failed to declare and pay (or set aside monies for
the payment of) dividends in respect of the Series C Preferred Stock.
Furthermore, the Company may not declare or pay any dividend in respect of the
Common Stock or purchase or otherwise acquire shares of Common Stock if, on the
record date for such payment, or the date of such purchase or acquisition, such
action would cause shareholders' equity of the Company, as reported in the most
recent quarterly or annual financial statements filed by the Company with the
Commission, to be less than an amount equal to the sum of (i) 140% of the
product of the number of then outstanding shares of Series C Preferred Stock
multiplied by $42.00 ($298,000 at June 30, 1998), and (ii) 140% of the product
of the number of then outstanding shares of stock

                                       81
<PAGE>
 
senior to the Series C Preferred Stock with respect to dividends multiplied by
the liquidation amount thereof (none at June 30, 1998).

  Whenever dividends on the Series C Preferred Stock, or any other class or
series of stock of the Company ranking pari passu with the Series C Preferred
Stock as to dividends, have not been paid in an aggregate amount equal to at
least three quarterly dividends (regardless of whether consecutive), the holders
of Series C Preferred Stock would be entitled to vote on all corporate matters
on the basis of 105 votes for each share of Series C Preferred Stock held of
record.  Such voting rights would terminate when all such dividends accrued and
in default have been paid in full or set aside for payment.  Without the
affirmative vote or consent of the holders of at least two-thirds of the total
number of shares of Series C Preferred Stock of the Company at the time
outstanding, voting as a class, the Company may not (i) amend, alter or repeal
any of the rights, preferences or powers of the holders of the Series C
Preferred Stock so as to affect adversely any such rights, preferences or
powers, or (ii) authorize, issue or increase the authorized amount of any class
or series of stock ranking senior to, or pari passu with, the Series C Preferred
Stock as to dividends or upon liquidation, dissolution or winding up of the
Company.  The Texas Business Corporation Act provides that the holders of the
outstanding shares of a class will be entitled to vote as a class upon a
proposed amendment, and the holders of the outstanding shares of a series will
be entitled to vote as a class upon a proposed amendment, whether or not
entitled to vote thereon by the provisions of the articles of incorporation, if
the amendment would: (i) increase or decrease the aggregate number of authorized
shares of such class or series; (ii) increase or decrease the par value of the
shares of such class, including changing shares having a par value into shares
without par value; (iii) effect an exchange, reclassification or cancellation of
all or part of the shares of such class or series; (iv) effect an exchange, or
create a right of exchange, of all or any part of the shares of another class
into the shares of such class or series; (v) change the designations,
preferences, limitations or relative rights of the shares of such class or
series; (vi) change the shares of such class or series into the same or
different number of shares, either with or without par value, of the same class
or series or another class or series; (vii) create a new class or series of
shares having rights and preferences equal, prior or superior to the shares of
such class or series, or increase the rights and preferences of any class or
series having rights and preferences equal, prior or superior to the shares of
such class or series, or increase the rights and preferences of any class or
series having rights or preferences later or inferior to the series of such
class or series in a manner as to become equal, prior, or superior to the shares
of such class or series; (viii) divide the shares of such class into series and
fix and determine the designation of such series and the variations in the
relative rights and preferences between the shares of such series; (ix) limit or
deny the existing preemptive rights of the shares of such class or series; or
(x) cancel or otherwise effect the dividends on the shares of such class or
series which had accrued but had not been declared.

  Each share of Series C Preferred Stock is convertible, at the option of the
holder thereof, at any time prior to the redemption thereof, into a number of
shares of Common Stock equal to the quotient of $42.00 divided by the conversion
price (initially $0.40 per share and subject to adjustment in certain events).
As of September 16, 1998, each share of Series C Preferred Stock was convertible
into 22.969 shares of Common Stock, with cash paid in lieu of fractional shares.
Beginning December 12, 1997, or on any anniversary thereafter, the Company may
redeem all or any part of the outstanding Series C Preferred Stock by paying a
redemption price per share of $42.00 in cash plus, in each case, accumulated and
unpaid dividends to the redemption date.  In certain cases, the Company may
elect to pay all or a portion of the redemption price in shares of its Common
Stock.

  In the event of any liquidation of the Company, after payment or provision for
payment of the debts and other liabilities of the Company, the holders of Series
C Preferred Stock will be entitled to receive, out of the remaining net assets
of the Company available for distribution to shareholders, the amount of $42.00
per share, plus an amount equal to the amount of all dividends accrued and
unpaid on each such share (regardless of whether declared) to the date fixed for
distribution, before any distribution is made to holders of the Common Stock or
any other stock that ranks junior to the Series C Preferred Stock.

CERTAIN PROVISIONS OF THE RESTATED ARTICLES OF INCORPORATION AND THE BYLAWS

  Certain provisions in the Restated Articles of Incorporation (the "Articles")
and the Restated Bylaws (the "Bylaws") of the Company could make more difficult
the acquisition of the Company by means of a tender offer, a proxy contest or
otherwise.  These provisions are intended to discourage certain types of
coercive takeover practices and inadequate takeover bids and to encourage
persons seeking to acquire control of the Company to first negotiate

                                       82
<PAGE>
 
with the Board of Directors of the Company. The Company believes that the
benefits of increased protection of the Company's potential ability to negotiate
with the proponent of an unfriendly or unsolicited proposal to acquire or
restructure the Company outweigh the disadvantages of discouraging such
proposals because, among other things, negotiations of such proposals could
result in an improvement of their terms.

  Restated Articles of Incorporation

  Classified Board of Directors.  The Articles provide that the Board of
Directors is divided into three classes of directors, with the term of each
class expiring in a different year.  The Bylaws provide that the number of
directors will be fixed from time to time exclusively by the Board of Directors
but will consist of not more than 30 nor less than seven directors.  A majority
of the Board of Directors then in office has the sole authority to fill any
vacancies on the Board of Directors, except that any vacancy in the Board of
Directors resulting from the removal of a director by the shareholders may be
filled only by the shareholders entitled to vote at an annual meeting or a
special meeting called for that purpose.

  Preferred Stock.  The issuance of Preferred Stock may have the effect of
delaying, deferring or preventing a change in control of the Company or may
materially affect the rights evidenced by, or amounts payable with respect to,
the shares of Common Stock.  The voting and conversion rights of any class or
series of Preferred Stock issued by the Company could adversely affect, among
other things, the voting rights of existing shareholders.

  Fair Price Provision.  The Articles contain a Fair Price provision that, among
other things, requires the approval by the holders of 80% of the voting power of
the then outstanding shares of capital stock of the Company entitled to vote
generally in the election of directors (the "Voting Stock") as a condition for
mergers and certain other business combinations (including, for these purposes,
with respect to the Company or its subsidiaries, the sale or disposition of
assets, the issuance or transfer of stock or other securities, any plan of
liquidation or dissolution, any reclassification of securities, or
recapitalization, merger or consolidation that increases the proportionate
shares of outstanding stock) (collectively, "Business Combinations") involving
the Company and any person or group holding 5% or more of such voting power (an
"Interested Shareholder") unless the transaction is either approved by a
majority of the members of the Board of Directors who are unaffiliated with the
Interested Shareholder and who were directors before the Interested Shareholder
became an Interested Shareholder or certain minimum price and procedural
requirements are met.  The 80% vote requirement is in addition to, and not in
lieu of, the vote of any other class of voting securities that may be entitled
to vote on Business Combinations, such as outstanding issues of Preferred Stock.

  The Company believes that the Fair Price provision helps assure that all of
the holders of the Company's Voting Stock will be treated similarly if a
Business Combination is effected.  Further, the Fair Price provision does not
limit the ability of a third party who owns, or can obtain the affirmative votes
of, at least 80% of the voting power of the Voting Stock to effect a Business
Combination involving the Company in which the equity interest of the minority
shareholders is eliminated.  The Fair Price provision, however, makes it more
difficult to accomplish certain transactions that are opposed by the incumbent
Board of Directors and that may be beneficial to shareholders.

  Amendment to Bylaws.  In addition to being altered, amended or repealed by the
Board of Directors, the Articles provide that the Bylaws may be altered, amended
or repealed at any meeting of the shareholders, at which a quorum is present, by
the affirmative vote of the holders of two-thirds of the Common Stock of the
Company present, in person or by proxy, at such meeting, provided that notice of
the proposed alteration, amendment or repeal is contained in the notice of the
meeting sent to shareholders.  This provision makes it more difficult for a
shareholder controlling a majority of the shares of the Common Stock to avoid
the requirements of the Bylaws by simply repealing them.

  Bylaws

  Conduct of Meetings.  The Bylaws provide that the Chairman of any meeting of
shareholders may prescribe rules that will govern the orderly conduct of such
meeting.  The Chairman's determination and interpretations of the rules will be
in his reasonable discretion and will be final, unless the Articles or Bylaws,
resolution of the Board of Directors, or applicable law establishes rules
governing a particular matter, in which case such provision will be

                                       83
<PAGE>
 
dispositive, or in the event that a majority of the shareholders present in
person at the meeting request that there be a shareholder vote on the Chairman's
ruling, then the Chairman's ruling may be overruled by the affirmative vote of
the holders of two-thirds of the issued and outstanding capital stock of the
Company entitled to vote on such matters at the meeting and present at the
meeting in person or by proxy. The two-thirds vote requirement gives the
Chairman the authority to prescribe rules that may be opposed by a majority of
the holders of capital stock present at the meeting.

  Nominations of Directors.  The Bylaws also provide that nominations for the
election of directors may be made by the Board of Directors or by any
shareholder entitled to vote for the election of directors, pursuant to
procedures that require advance notice in writing of shareholder nominations for
directors.  Shareholders intending to nominate director candidates for election
must deliver written notice to the Secretary of the Company at least 30 days,
but not more than 50 days, prior to the shareholders' meeting called for the
election of directors.  The notice must set forth certain information concerning
the nominee, including his or her name, address, description of qualifications,
the number of shares of stock he or she beneficially owns and a covenant to
provide such other information as the Company may reasonably request.  The
Chairman of the meeting may refuse to acknowledge the nomination of any person
not made in compliance with such procedure.

  This requirement affords the Board of Directors the opportunity to consider
the qualifications of the proposed nominee(s) and, to the extent deemed
necessary or desirable by the Board of Directors, to inform shareholders about
such qualifications.  Although this Bylaw provision does not give the Board of
Directors the power to approve or disapprove shareholder nominations for
election of directors, it may have the effect of precluding a contest for the
election of directors if the procedures established by it are not followed and
may discourage or deter a third party from conducting a solicitation of proxies
to elect its own slate of directors, without regard to whether this might be
harmful or beneficial to the Company and its shareholders.

  Removal of Directors.  The Bylaws further provide that any director may be
removed from the Board of Directors at any time, but only for "cause," at any
special or annual meeting of the shareholders.  "Cause," for these purposes, is
defined to mean conviction of a felony, an adjudication of negligence or
misconduct, inability or incapacity to perform the material duties required of a
director or failure to attend at least six consecutive or 50% of the regular or
special meetings of the Board of Directors during any one calendar year.  This
provision may have the effect of making it more difficult and time consuming to
remove management.

  Amendment of Bylaws.  The Bylaws also provide that, in addition to being
repealed or changed by the Board of Directors, the Bylaws may be repealed or
changed by the affirmative vote of the holders of two-thirds of the stock of the
Company entitled to vote and present at any meeting of shareholders.  The
requirement of an increased shareholder vote essentially parallels the
requirement in the Articles.

LIMITATIONS ON LIABILITY

  As authorized by Article 1301-7.06 of the Texas Miscellaneous Corporation Laws
Act, the Articles provide that to the fullest extent now or hereafter permitted
by Texas law, the Company's directors will have no personal liability to the
Company or its shareholders for monetary damages for breach or alleged breach of
the directors' duty of care.  This provision in the Articles does not, however,
eliminate directors' liability resulting from suits by third parties, and does
not affect the Company or its shareholders' ability to obtain equitable remedies
such as an injunction or a rescission of an agreement or transaction deemed
improper.  Furthermore, each director will continue to be subject to liability
for (1) a breach of a director's duty of loyalty to the Company or its
shareholders, (2) an act or omission not in good faith or that involves
intentional misconduct or a knowing violation of the law, (3) a transaction from
which a director received an improper benefit, whether or not the benefit
resulted from an action taken within the scope of the director's office, (4) an
act or omission for which the liability of a director is expressly provided for
by statute, or (5) an act related to an unlawful share repurchase or payment of
a dividend.

TRANSFER AGENT

  The Bank is the transfer agent and registrar for the Common Stock.

                                       84
<PAGE>
 
                    DESCRIPTION OF THE PREFERRED SECURITIES
                                        
  The Preferred Securities will be issued pursuant to the terms of the Trust
Agreement. The Trust Agreement will be qualified as an indenture under the Trust
Indenture Act. The Property Trustee, U.S. Trust, will act as indenture trustee
for the Preferred Securities under the Trust Agreement for purposes of complying
with the provisions of the Trust Indenture Act. The terms of the Preferred
Securities will include those stated in the Trust Agreement and those made part
of the Trust Agreement by the Trust Indenture Act. The following summary of the
material terms and provisions of the Preferred Securities and the Trust
Agreement does not purport to be complete and is subject to, and is qualified in
its entirety by reference to, the Trust Agreement, the Trust Act, and the Trust
Indenture Act. Wherever particular defined terms of the Trust Agreement are
referred to, but not defined herein, such defined terms are incorporated herein
by reference. The form of the Trust Agreement has been filed as an exhibit to
the Registration Statement of which this Prospectus forms a part.

GENERAL

  Pursuant to the terms of the Trust Agreement, the Trustees, on behalf of the
Trust, will issue the Trust Securities. All of the Common Securities will be
owned by the Company. The Preferred Securities will represent preferred
undivided beneficial interests in the assets of the Trust and the holders
thereof will be entitled to a preference in certain circumstances with respect
to Distributions and amounts payable on redemption or liquidation over the
Common Securities, as well as other benefits as described in the Trust
Agreement. The Trust Agreement does not permit the issuance by the Trust of any
securities other than the Trust Securities or the incurrence of any indebtedness
by the Trust.

  The Preferred Securities will rank pari passu, and payments will be made
thereon pro rata, with the Common Securities, except as described under "--
Subordination of Common Securities." Legal title to the Subordinated Debentures
will be held by the Property Trustee in trust for the benefit of the holders of
the Trust Securities. The Guarantee executed by the Company for the benefit of
the holders of the Preferred Securities will be a guarantee on a subordinated
basis with respect to the Preferred Securities, but will not guarantee payment
of Distributions or amounts payable on redemption or liquidation of such
Preferred Securities when the Trust does not have funds on hand available to
make such payments. U.S. Trust, as Guarantee Trustee, will hold the Guarantee
for the benefit of the holders of the Preferred Securities. See "Description of
the Guarantee."

DISTRIBUTIONS

  Payment of Distributions

  Distributions on each Preferred Security will be payable at the annual rate of
8.50% of the stated Liquidation Amount of $10, payable quarterly in arrears on
March 31, June 30, September 30 and December 31 of each year, to the holders of
the Preferred Securities on the relevant record dates (each date on which
Distributions are payable in accordance with the foregoing, a "Distribution
Date"). The record date will be the 15th day of the month in which the relevant
Distribution Date occurs. Distributions will accumulate from September 22, 1998,
the date of original issuance. The first Distribution Date for the Preferred
Securities will be December 31, 1998. The amount of Distributions payable for
any period will be computed on the basis of a 360-day year of twelve 30-day
months. In the event that any date on which Distributions are payable on the
Preferred Securities is not a Business Day, then payment of the Distributions
payable on such date will be made on the next succeeding day that is a Business
Day (and without any additional Distributions, interest or other payment in
respect of any such delay) with the same force and effect as if made on the date
such payment was originally due and payable. "Business Day" means any day other
than a Saturday or a Sunday, a day on which federal or state banking
institutions in the Borough of Manhattan, The City of New York, New York or the
City of Dallas, Texas are authorized or required by law or executive order or
regulation to close or a day on which the corporate trust office of the Property
Trustee or the Debenture Trustee is closed for business.

                                       85
<PAGE>
 
  Extension Period

  The Company has the right under the Indenture, so long as no Debenture Event
of Default has occurred and is continuing, to defer the payment of interest on
the Subordinated Debentures at any time, or from time to time (each, an
"Extension Period"), which, if exercised, would defer quarterly Distributions on
the Preferred Securities during any such Extension Period. Distributions to
which holders of the Preferred Securities are entitled will accumulate
additional Distributions thereon at the rate per annum of 8.50% thereof,
compounded quarterly from the relevant Distribution Date. "Distributions," as
used herein, includes any such additional Distributions. The right to defer the
payment of interest on the Subordinated Debentures is limited, however, to a
period, in each instance, not exceeding 20 consecutive quarters and no Extension
Period may extend beyond the Stated Maturity of the Subordinated Debentures.
During any such Extension Period, the Company may not (i) declare or pay any
dividends or distributions on, or redeem, purchase, acquire or make a
liquidation payment with respect to, any of the Company's capital stock (other
than (a) dividends or distributions in Common Stock of the Company, any
declaration of a non-cash dividend in connection with the implementation of a
shareholder rights plan, or the issuance of stock under any such plan in the
future, or the redemption or repurchase of any such rights pursuant thereto, and
(b) purchases of Common Stock of the Company related to the rights under any of
the Company's benefit plans for its directors, officers or employees), (ii) make
any payment of principal, interest or premium, if any, on or repay, repurchase
or redeem any debt securities of the Company that rank pari passu with or junior
in interest to the Subordinated Debentures or make any guarantee payments with
respect to any guarantee by the Company of the debt securities of any subsidiary
of the Company if such guarantee ranks pari passu with or junior in interest to
the Subordinated Debentures (other than payments under the Guarantee), or (iii)
redeem, purchase or acquire less than all of the Subordinated Debentures or any
of the Preferred Securities. Prior to the termination of any such Extension
Period, the Company may further defer the payment of interest; provided that
such Extension Period may not exceed 20 consecutive quarters or extend beyond
the Stated Maturity of the Subordinated Debentures. Upon the termination of any
such Extension Period and the payment of all amounts then due, the Company may
elect to begin a new Extension Period, subject to the above requirements.
Subject to the foregoing, there is no limitation on the number of times that the
Company may elect to begin an Extension Period.

  The Company has no current intention of exercising its right to defer payments
of interest by extending the interest payment period on the Subordinated
Debentures.

  Source of Distributions

  The funds of the Trust available for distribution to holders of its Preferred
Securities will be limited to payments under the Subordinated Debentures in
which the Trust will invest the proceeds from the issuance and sale of its Trust
Securities. See "Description of the Subordinated Debentures." Distributions will
be paid through the Property Trustee who will hold amounts received in respect
of the Subordinated Debentures in the Property Account for the benefit of the
holders of the Trust Securities. If the Company does not make interest payments
on the Subordinated Debentures, the Property Trustee will not have funds
available to pay Distributions on the Preferred Securities. The payment of
Distributions (if and to the extent the Trust has funds legally available for
the payment of such Distributions and cash sufficient to make such payments) is
guaranteed by the Company. See "Description of the Guarantee." Distributions on
the Preferred Securities will be payable to the holders thereof as they appear
on the register of holders of the Preferred Securities on the relevant record
dates, which will be the 15th day of the month in which the relevant
Distribution Date occurs.

REDEMPTION

  General

  The Subordinated Debentures will mature on September 22, 2028. The Company
will have the right to redeem the Subordinated Debentures (i) on or after
September 22, 2003, in whole at any time or in part from time to time, or (ii)
at any time, in whole (but not in part), within 180 days following the
occurrence of a Tax Event, a Capital Treatment Event or an Investment Company
Event, in each case subject to receipt of prior approval by the Federal Reserve
if then required under applicable capital guidelines or policies of the Federal
Reserve. The

                                       86
<PAGE>
 
Company will not have the right to purchase the Subordinated Debentures, in
whole or in part, from the Trust until after September 22, 2003. See
"Description of the Subordinated Debentures-General."

  Mandatory Redemption

  Upon the repayment or redemption, in whole or in part, of any Subordinated
Debentures, whether at Stated Maturity or upon earlier redemption as provided in
the Indenture, the proceeds from such repayment or redemption will be applied by
the Property Trustee to redeem a Like Amount (as defined herein) of the Trust
Securities, upon not less than 30 nor more than 60 days notice, at a redemption
price (the "Redemption Price") equal to the aggregate Liquidation Amount of such
Trust Securities plus accumulated but unpaid Distributions thereon to the date
of redemption (the "Redemption Date"). See "Description of the Subordinated
Debentures--Redemption." If less than all of the Subordinated Debentures are to
be repaid or redeemed on a Redemption Date, then the proceeds from such
repayment or redemption will be allocated to the redemption of the Trust
Securities pro rata.

  Distribution of Subordinated Debentures

  Subject to the Company having received prior approval of the Federal Reserve
if so required under applicable capital guidelines or policies of the Federal
Reserve, the Company will have the right at any time to dissolve, wind-up or
terminate the Trust and, after satisfaction of the liabilities of creditors of
the Trust as provided by applicable law, cause the Subordinated Debentures to be
distributed to the holders of Trust Securities in liquidation of the Trust.  See
"--Liquidation Distribution Upon Termination."

  Tax Event Redemption, Capital Treatment Event Redemption or Investment
Company Event Redemption

  If a Tax Event, a Capital Treatment Event or an Investment Company Event in
respect of the Trust Securities occurs and is continuing, the Company has the
right to redeem the Subordinated Debentures in whole (but not in part) and
thereby cause a mandatory redemption of such Trust Securities in whole (but not
in part) at the Redemption Price within 180 days following the occurrence of
such Tax Event, Capital Treatment Event or Investment Company Event. In the
event a Tax Event, a Capital Treatment Event or an Investment Company Event in
respect of the Trust Securities has occurred and the Company does not elect to
redeem the Subordinated Debentures and thereby cause a mandatory redemption of
such Trust Securities or to liquidate the Trust and cause the Subordinated
Debentures to be distributed to holders of such Trust Securities in liquidation
of the Trust as described below under "--Liquidation Distribution Upon
Termination," such Preferred Securities will remain outstanding and Additional
Payments (as defined herein) may be payable on the Subordinated Debentures.

  "Additional Payments" means the additional amounts as may be necessary in
order that the amount of Distributions then due and payable by the Trust on the
outstanding Trust Securities will not be reduced as a result of any additional
taxes, duties and other governmental charges to which the Trust has become
subject as a result of a Tax Event.

  "Like Amount" means (i) with respect to a redemption of Trust Securities,
Trust Securities having a Liquidation Amount equal to that portion of the
principal amount of Subordinated Debentures to be contemporaneously redeemed in
accordance with the Indenture, which will be used to pay the Redemption Price of
such Trust Securities, and (ii) with respect to a distribution of Subordinated
Debentures to holders of Trust Securities in connection with a dissolution or
liquidation of the Trust, Subordinated Debentures having a principal amount
equal to the Liquidation Amount of the Trust Securities of the holder to whom
such Subordinated Debentures are distributed. Each Subordinated Debenture
distributed pursuant to clause (ii) above will carry with it accumulated
interest in an amount equal to the accumulated and unpaid interest then due on
such Subordinated Debentures.

  "Liquidation Amount" means the stated amount of $10 per Trust Security.

  Except in the case of the redemption of all the Preferred Securities in
connection with the redemption of all the Subordinated Debentures, or in the
case that such Distribution is determined by the Property Trustee not to be

                                       87
<PAGE>
 
practical and the Property Trustee liquidates the trust property and liquidates
or dissolves the Trust, after the liquidation date fixed for any distribution of
Subordinated Debentures for Preferred Securities (i) such Preferred Securities
will no longer be deemed to be outstanding, and (ii) any certificates
representing Preferred Securities will be deemed to represent the Subordinated
Debentures having a principal amount equal to the Liquidation Amount of such
Preferred Securities, and bearing accrued and unpaid interest in an amount equal
to the accrued and unpaid Distributions on the Preferred Securities until such
certificates are presented to the Administrative Trustees or their agent for
transfer or reissuance.

  There can be no assurance as to the market prices for the Preferred Securities
or the Subordinated Debentures that may be distributed in exchange for Preferred
Securities if a dissolution and liquidation of the Trust were to occur. The
Preferred Securities that an investor may purchase, or the Subordinated
Debentures that an investor may receive on dissolution and liquidation of the
Trust, may, therefore, trade at a discount to the price that the investor paid
to purchase the Preferred Securities offered hereby.

REDEMPTION PROCEDURES

  Preferred Securities redeemed on each Redemption Date will be redeemed at the
Redemption Price with the applicable proceeds from the contemporaneous
redemption of the Subordinated Debentures. Redemptions of the Preferred
Securities will be made and the Redemption Price will be payable on each
Redemption Date only to the extent that the Trust has funds on hand available
for the payment of such Redemption Price. See "--Subordination of Common
Securities."

  If the Trust gives a notice of redemption in respect of its Preferred
Securities, then, by 12:00 noon, Dallas, Texas time, on the Redemption Date, to
the extent funds are available, the Property Trustee will deposit with the
paying agent for the Preferred Securities funds sufficient to pay the aggregate
Redemption Price and will give the paying agent for the Preferred Securities
irrevocable instructions and authority to pay the Redemption Price to the
holders thereof upon surrender of their certificates evidencing such Preferred
Securities. Notwithstanding the foregoing, Distributions payable on or prior to
the Redemption Date for any Preferred Securities called for redemption will be
payable to the holders of such Preferred Securities on the relevant record dates
for the related Distribution Dates. If notice of redemption will have been given
and funds deposited as required, then upon the date of such deposit, all rights
of the holders of such Preferred Securities so called for redemption will cease,
except the right of the holders of such Preferred Securities to receive the
Redemption Price and any Distribution payable on or prior to the Redemption
Date, but without interest on such Redemption Price, and such Preferred
Securities will cease to be outstanding. In the event that any date fixed for
redemption of Preferred Securities is not a Business Day, then payment of the
Redemption Price payable on such date will be made on the next succeeding day
which is a Business Day (and without any additional Distribution, interest or
other payment in respect of any such delay) with the same force and effect as if
made on such date. In the event that payment of the Redemption Price in respect
of Preferred Securities called for redemption is improperly withheld or refused
and not paid either by the Trust, or by the Company pursuant to the Guarantee,
Distributions on such Preferred Securities will continue to accrue at the then
applicable rate, from the Redemption Date originally established by the Trust
for such Preferred Securities to the date such Redemption Price is actually
paid, in which case the actual payment date will be considered the date fixed
for redemption for purposes of calculating the Redemption Price. See
"Description of the Guarantee."

  Subject to applicable law (including, without limitation, United States
federal securities law), and further provided that the Company does not and is
not continuing to exercise its right to defer interest payments on the
Subordinated Debentures, the Company or its subsidiaries may at any time and
from time to time purchase outstanding Preferred Securities by tender, in the
open market or by private agreement; provided, however, that the Company shall
not effect any such purchase to the extent that such action would disqualify the
Preferred Securities from listing on the AMEX (or such stock exchanges or other
organizations, if any, on which the Preferred Securities are then listed or
quoted) unless after the consummation of such event no Preferred Securities
would then be outstanding.

  Payment of the Redemption Price on the Preferred Securities and any
distribution of Subordinated Debentures to holders of Preferred Securities will
be made to the applicable recordholders thereof as they appear on

                                       88
<PAGE>
 
the register for the Preferred Securities on the relevant record date, which
date will be the date 15 days prior to the Redemption Date or liquidation date,
as applicable.

  If less than all of the Trust Securities are to be redeemed on a Redemption
Date, then the aggregate Liquidation Amount of such Trust Securities to be
redeemed will be allocated pro rata to the Trust Securities based upon the
relative Liquidation Amounts of such classes. The particular Preferred
Securities to be redeemed will be selected by the Property Trustee from the
outstanding Preferred Securities not previously called for redemption, by such
method as the Property Trustee deems fair and appropriate and which may provide
for the selection for redemption of portions (equal to $10 or an integral
multiple of $10 in excess thereof) of the Liquidation Amount of Preferred
Securities of a denomination larger than $10. The Property Trustee will promptly
notify the registrar for the Preferred Securities in writing of the Preferred
Securities selected for redemption and, in the case of any Preferred Securities
selected for partial redemption, the Liquidation Amount thereof to be redeemed.
For all purposes of the Trust Agreement, unless the context otherwise requires,
all provisions relating to the redemption of Preferred Securities will relate to
the portion of the aggregate Liquidation Amount of Preferred Securities which
has been or is to be redeemed.

  Notice of any redemption will be mailed at least 30 days but not more than 60
days before the Redemption Date to each holder of Trust Securities to be
redeemed at its registered address. Unless the Company defaults in payment of
the redemption price on the Subordinated Debentures, on and after the Redemption
Date interest will cease to accrue on such Subordinated Debentures or portions
thereof (and Distributions will cease to accrue on the related Preferred
Securities or portions thereof) called for redemption.

SUBORDINATION OF COMMON SECURITIES

  Payment of Distributions on, and the Redemption Price of, the Preferred
Securities and Common Securities, as applicable, will be made pro rata based on
the Liquidation Amount of the Preferred Securities and Common Securities;
provided, however, that if on any Distribution Date or Redemption Date a
Debenture Event of Default has occurred and is continuing, no payment of any
Distribution on, or Redemption Price of, any of the Common Securities, and no
other payment on account of the redemption, liquidation or other acquisition of
such Common Securities, will be made unless payment in full in cash of all
accumulated and unpaid Distributions on all of the outstanding Preferred
Securities for all Distribution periods terminating on or prior thereto, or in
the case of payment of the Redemption Price the full amount of such Redemption
Price on all of the outstanding Preferred Securities then called for redemption,
will have been made or provided for, and all funds available to the Property
Trustee will first be applied to the payment in full in cash of all
Distributions on, or Redemption Price of, the Preferred Securities then due and
payable.

  In the case of any Event of Default resulting from a Debenture Event of
Default, the Company as holder of the Common Securities will be deemed to have
waived any right to act with respect to any such Event of Default under the
Trust Agreement until the effects of all such Events of Default with respect to
the Preferred Securities have been cured, waived or otherwise eliminated. Until
any such Events of Default under the Trust Agreement with respect to the
Preferred Securities have been so cured, waived or otherwise eliminated, the
Property Trustee will act solely on behalf of the holders of the Preferred
Securities and not on behalf of the Company, as holder of the Common Securities,
and only the holders of the Preferred Securities will have the right to direct
the Property Trustee to act on their behalf.

LIQUIDATION DISTRIBUTION UPON TERMINATION

  The Company will have the right at any time to dissolve, wind-up or terminate
the Trust and cause the Subordinated Debentures to be distributed to the holders
of the Preferred Securities. Such right is subject, however, to the Company
having received prior approval of the Federal Reserve if then required under
applicable capital guidelines or policies of the Federal Reserve.

  Pursuant to the Trust Agreement, the Trust will automatically terminate upon
expiration of its term and will terminate earlier on the first to occur of (i)
certain events of bankruptcy, dissolution or liquidation of the Company,

                                       89
<PAGE>
 
(ii) the distribution of a Like Amount of the Subordinated Debentures to the
holders of its Trust Securities, if the Company, as depositor, has given
written direction to the Property Trustee to terminate the Trust (which
direction is optional and wholly within the discretion of the Company, as
depositor), (iii) redemption of all of the Preferred Securities as described
under "--Redemption--Mandatory Redemption," or (iv) the entry of an order for
the dissolution of the Trust by a court of competent jurisdiction.

  If an early termination occurs as described in clause (i), (ii) or (iv) of the
preceding paragraph, the Trust will be liquidated by the Trustees as
expeditiously as the Trustees determine to be possible by distributing, after
satisfaction of liabilities to creditors of the Trust as provided by applicable
law, to the holders of such Trust Securities a Like Amount of the Subordinated
Debentures, unless such distribution is determined by the Property Trustee not
to be practical, in which event such holders will be entitled to receive out of
the assets of the Trust available for distribution to holders, after
satisfaction of liabilities to creditors of the Trust as provided by applicable
law, an amount equal to, in the case of holders of Preferred Securities, the
lesser of (a) the aggregate of the Liquidation Amount plus accrued and unpaid
Distributions thereon to the date of payment, to the extent the Trustee then
shall have funds legally available therefor and (b) the amount of assets of the
Trust remaining available for distribution to Holders in liquidation of the
Trust (in either case, the "Liquidation Distribution"). If such Liquidation
Distribution can be paid only in part because the Trust has insufficient assets
available to pay in full the aggregate Liquidation Distribution, then the
amounts payable directly by the Trust on the Preferred Securities will be paid
on a pro rata basis. The Company, as the holder of the Common Securities, will
be entitled to receive distributions upon any such liquidation pro rata with the
holders of the Preferred Securities, except that, if a Debenture Event of
Default has occurred and is continuing, the Preferred Securities will have a
priority over the Common Securities. See "--Subordination of Common Securities."

  Under current United States federal income tax law and interpretations and
assuming, as expected, that the Trust is treated as a grantor trust, a
distribution of the Subordinated Debentures should not be a taxable event to
holders of the Preferred Securities. Should there be a change in law, a change
in legal interpretation, a Tax Event or other circumstances, however, the
distribution could be a taxable event to holders of the Preferred Securities.
See "Certain Federal Income Tax Consequences--Receipt of Subordinated Debentures
or Cash Upon Liquidation of the Trust." If the Company elects neither to redeem
the Subordinated Debentures prior to maturity nor to liquidate the Trust and
distribute the Subordinated Debentures to holders of the Preferred Securities,
the Preferred Securities will remain outstanding until the repayment of the
Subordinated Debentures.

  If the Company elects to liquidate the Trust and thereby causes the
Subordinated Debentures to be distributed to holders of the Preferred Securities
in liquidation of the Trust, the Company will continue to have the right to
shorten or extend the maturity of such Subordinated Debentures, subject to
certain conditions. See "Description of the Subordinated Debentures--General."

LIQUIDATION VALUE

  The amount of the Liquidation Distribution payable on the Preferred Securities
in the event of any liquidation of the Trust is $10 per Preferred Security plus
accrued and unpaid Distributions thereon to the date of payment, which may be in
the form of a distribution of such amount in Subordinated Debentures, subject to
certain exceptions. See "--Liquidation Distribution Upon Termination."

EVENTS OF DEFAULT; NOTICE

  Any one of the following events constitutes an event of default under the
Trust Agreement (an "Event of Default") with respect to the Preferred Securities
(whatever the reason for such Event of Default and whether voluntary or
involuntary or effected by operation of law or pursuant to any judgment, decree
or order of any court or any order, rule or regulation of any administrative or
governmental body):

  (i)   the occurrence of a Debenture Event of Default (see "Description of the
        Subordinated Debentures--Debenture Events of Default"); or

                                       90
<PAGE>
 
  (ii)  default by the Trust in the payment of any Distribution when it becomes
        due and payable, and continuation of such default for a period of 30
        days; or

  (iii) default by the Trust in the payment of any Redemption Price of any Trust
        Security when it becomes due and payable; or

  (iv)  default in the performance, or breach, in any material respect, of any
        covenant or warranty of the Trustees in the Trust Agreement (other than
        a covenant or warranty a default in the performance of which or the
        breach of which is dealt with in clauses (ii) or (iii) above), and
        continuation of such default or breach for a period of 60 days after
        there has been given, by registered or certified mail, to the Trustee(s)
        by the holders of at least 25% in aggregate Liquidation Amount of the
        outstanding Preferred Securities, a written notice specifying such
        default or breach and requiring it to be remedied and stating that such
        notice is a "Notice of Default" under the Trust Agreement; or

  (v)   the occurrence of certain events of bankruptcy or insolvency with
        respect to the Property Trustee and the failure by the Company to
        appoint a successor Property Trustee within 60 days thereof.

  Within five Business Days after the occurrence of any Event of Default
actually known to the Property Trustee, the Property Trustee will transmit
notice of such Event of Default to the holders of the Preferred Securities, the
Administrative Trustees and the Company, as depositor, unless such Event of
Default has been cured or waived. The Company, as depositor, and the
Administrative Trustees are required to file annually with the Property Trustee
a certificate as to whether or not they are in compliance with all the
conditions and covenants applicable to them under the Trust Agreement.

  If a Debenture Event of Default has occurred and is continuing, the Preferred
Securities will have a preference over the Common Securities upon termination of
the Trust. See "--Liquidation Distribution Upon Termination." The existence of
an Event of Default does not entitle the holders of Preferred Securities to
accelerate the maturity thereof

REMOVAL OF THE TRUST'S TRUSTEES

  Unless a Debenture Event of Default has occurred and is continuing, any
Trustee may be removed at any time by the holder of the Common Securities. If a
Debenture Event of Default has occurred and is continuing, the Property Trustee
and the Delaware Trustee may be removed at such time by the holders of a
majority in Liquidation Amount of the outstanding Preferred Securities. In no
event, however, will the holders of the Preferred Securities have the right to
vote to appoint, remove or replace the Administrative Trustees, which voting
rights are vested exclusively in the Company as the holder of the Common
Securities. No resignation or removal of a Trustee and no appointment of a
successor trustee will be effective until the acceptance of appointment by the
successor trustee in accordance with the provisions of the Trust Agreement.

CO-TRUSTEES AND SEPARATE PROPERTY TRUSTEE

  Unless an Event of Default has occurred and is continuing, at any time or
times, for the purpose of meeting the legal requirements of the Trust Indenture
Act or of any jurisdiction in which any part of the Trust Property (as defined
in the Trust Agreement) may at the time be located, the Company, as the holder
of the Common Securities, will have power to appoint one or more Persons (as
defined in the Trust Agreement) either to act as a co-trustee, jointly with the
Property Trustee, of all or any part of such Trust Property, or to act as
separate trustee of any such Trust Property, in either case with such powers as
may be provided in the instrument of appointment, and to vest in such Person or
Persons in such capacity any property, title, right or power deemed necessary or
desirable, subject to the provisions of the Trust Agreement. If the Company does
not join in such appointment within 15 days after it receives a request to do
so, or in case a Debenture Event of Default has occurred and is continuing, the
Property Trustee alone will have power to make such appointment.

                                       91
<PAGE>
 
MERGER OR CONSOLIDATION OF TRUSTEES

  Any Person into which the Property Trustee, the Delaware Trustee or any
Administrative Trustee that is not a natural person may be merged or converted
or with which it may be consolidated, or any Person resulting from any merger,
conversion or consolidation to which such Trustee is a party, or any Person
succeeding to all or substantially all the corporate trust business of such
Trustee, will be the successor of such Trustee under the Trust Agreement,
provided such Person is otherwise qualified and eligible.

MERGERS, CONSOLIDATIONS, AMALGAMATIONS OR REPLACEMENTS OF THE TRUST

  The Trust may not merge with or into, consolidate, amalgamate, or be replaced
by, or convey, transfer or lease its properties and assets substantially as an
entirety to any Person, except as described below. The Trust may, at the request
of the Company, with the consent of the Administrative Trustees and without the
consent of the holders of the Preferred Securities, the Property Trustee or the
Delaware Trustee, merge with or into, consolidate, amalgamate, or be replaced by
or convey, transfer or lease its properties and assets substantially as an
entirety to a trust organized as such under the laws of the U.S. or any State;
provided, that (i) such successor entity either (a) expressly assumes all of the
obligations of the Trust with respect to the Preferred Securities, or (b)
substitutes for the Preferred Securities other securities having substantially
the same terms as the Preferred Securities (the "Successor Securities") so long
as the Successor Securities rank the same as the Preferred Securities rank in
priority with respect to distributions and payments upon liquidation, redemption
and otherwise, (ii) the Company expressly appoints a trustee of such successor
entity possessing the same powers and duties as the Property Trustee in its
capacity as the holder of the Subordinated Debentures, (iii) the Successor
Securities are listed, or any Successor Securities will be listed upon
notification of issuance, on any national securities exchange or other
organization on which the Preferred Securities are then listed (including, if
applicable, the AMEX), if any, (iv) such merger, consolidation, amalgamation,
replacement, conveyance, transfer or lease does not adversely affect the rights,
preferences and privileges of the holders of the Preferred Securities (including
any Successor Securities) in any material respect, (v) prior to such merger,
consolidation, amalgamation, replacement, conveyance, transfer or lease, the
Company has received an opinion from independent counsel to the effect that (a)
such merger, consolidation, amalgamation, replacement, conveyance, transfer or
lease does not adversely affect the rights, preferences and privileges of the
holders of the Preferred Securities (including any Successor Securities) in any
material respect, and (b) following such merger, consolidation, amalgamation,
replacement, conveyance, transfer or lease, neither the Trust nor such successor
entity will be required to register as an "investment company" under the
Investment Company Act, and (vi) the Company owns all of the common securities
of such successor entity and guarantees the obligations of such successor entity
under the Successor Securities at least to the extent provided by the Guarantee,
the Indenture, the Subordinated Debentures, the Trust Agreement and the Expense
Agreement. Notwithstanding the foregoing, the Trust will not, except with the
consent of holders of 100% in Liquidation Amount of the Preferred Securities,
consolidate, amalgamate, merge with or into, or be replaced by or convey,
transfer or lease its properties and assets substantially as an entirety to any
other Person or permit any other Person to consolidate, amalgamate, merge with
or into, or replace it if such consolidation, amalgamation, merger, replacement,
conveyance, transfer or lease would cause the Trust or the successor entity to
be classified as other than a grantor trust for United States federal income tax
purposes.

VOTING RIGHTS; AMENDMENT OF TRUST AGREEMENT

  Except as provided below and under "Description of the Guarantee--Voting
Rights; Amendments and Assignment" and as otherwise required by the Trust Act,
the Trust Agreement and the Guarantee, the holders of the Preferred Securities
will have no voting rights.

  The Trust Agreement may be amended from time to time by the Company, the
Property Trustee and the Administrative Trustees, without the consent of the
holders of the Preferred Securities (i) with respect to acceptance of
appointment by a successor trustee, (ii) to cure any ambiguity, correct or
supplement any provisions in such Trust Agreement that may be inconsistent with
any other provision, or to make any other provisions with respect to matters or
questions arising under the Trust Agreement (provided such amendment is not
inconsistent with the other provisions of the Trust Agreement), (iii) to modify,
eliminate or add to any provisions of the Trust Agreement to

                                       92
<PAGE>
 
such extent as is necessary to ensure that the Trust will be classified for
United States federal income tax purposes as a grantor trust at all times that
any Trust Securities are outstanding or to ensure that the Trust will not be
required to register as an "investment company" under the Investment Company
Act, or (iv) to reduce or increase the Liquidation Amount per Trust Security and
simultaneously to increase or decrease the number of Trust Securities issued and
outstanding solely for the purpose of maintaining the eligibility of the
Preferred Securities for listing or quotation on any national securities
exchange or other organization on which the Preferred Securities are then listed
or quoted (including, if applicable, the AMEX); provided, however, that in the
case of clause (ii), such action may not adversely affect in any material
respect the interests of any holder of Trust Securities and that, in the case of
clause (iv), the aggregate Liquidation Amount of the Trust Securities
outstanding, upon completion of any such reduction or increase, must be the same
as the aggregate Liquidation Amount of the Trust Securities outstanding
immediately prior to any such reduction or increase, and any amendments of such
Trust Agreement will become effective when notice thereof is given to the
holders of Trust Securities (or, in the case of an amendment pursuant to clause
(iv), as of the date specified in the notice). The Trust Agreement may be
amended by the trustees and the Company with (i) the consent of holders
representing not less than a majority in the aggregate Liquidation Amount of the
outstanding Trust Securities, and (ii) receipt by the Trustees of an opinion of
counsel to the effect that such amendment or the exercise of any power granted
to the Trustees in accordance with such amendment will not affect the Trust's
status as a grantor trust for United States federal income tax purposes or the
Trust's exemption from status as an "investment company" under the Investment
Company Act. Notwithstanding anything in this paragraph to the contrary, without
the consent of each affected holder of Trust Securities, the Trust Agreement may
not be amended to (a) change the amount or timing of any Distribution on the
Trust Securities or otherwise adversely affect the amount of any Distribution
required to be made in respect of the Trust Securities as of a specified date,
or (b) restrict the right of a holder of Trust Securities to institute suit for
the enforcement of any such payment on or after such date.

  The Trustees will not, so long as any Subordinated Debentures are held by the
Property Trustee, (i) direct the time, method and place of conducting any
proceeding for any remedy available to the Debenture Trustee, or executing any
trust or power conferred on the Property Trustee with respect to the
Subordinated Debentures, (ii) waive any past default that is waivable under the
Indenture, (iii) exercise any right to rescind or annul a declaration that the
principal of all the Subordinated Debentures will be due and payable, or (iv)
consent to any amendment, modification or termination of the Indenture or the
Subordinated Debentures, where such consent is required, without, in each case,
obtaining the prior approval of the holders of a majority in aggregate
Liquidation Amount of all outstanding Preferred Securities; provided, however,
that where a consent under the Indenture requires the consent of each holder of
Subordinated Debentures affected thereby, no such consent will be given by the
Property Trustee without the prior consent of each holder of the Preferred
Securities. The Trustees may not revoke any action previously authorized or
approved by a vote of the holders of the Preferred Securities except by
subsequent vote of the holders of the Preferred Securities. The Property Trustee
will notify each holder of Preferred Securities of any notice of default with
respect to the Subordinated Debentures. In addition to obtaining the foregoing
approvals of the holders of the Preferred Securities, prior to taking any of the
foregoing actions, the Trustees must obtain an opinion of counsel experienced in
such matters to the effect that the Trust will not be classified as an
association taxable as a corporation for United States federal income tax
purposes on account of such action.

  Any required approval of holders of Preferred Securities may be given at a
meeting of holders of Preferred Securities convened for such purpose or pursuant
to written consent. The Property Trustee will cause a notice of any meeting at
which holders of Preferred Securities are entitled to vote, or of any matter
upon which action by written consent of such holders is to be taken, to be given
to each holder of record of Preferred Securities in the manner set forth in the
Trust Agreement.

  No vote or consent of the holders of Preferred Securities will be required for
the Trust to redeem and cancel its Preferred Securities in accordance with the
Trust Agreement.

  Notwithstanding the fact that holders of Preferred Securities are entitled to
vote or consent under any of the circumstances described above, any of the
Preferred Securities that are owned by the Company, the Trustees or any
affiliate of the Company or any Trustee will, for purposes of such vote or
consent, be treated as if they were not outstanding.

                                       93
<PAGE>
 
PAYMENT AND PAYING AGENCY

  Payments in respect of the Preferred Securities will be made by check mailed
to the address of the holder entitled thereto as such address will appear on the
register of holders of the Preferred Securities. The paying agent for the
Preferred Securities will initially be the Property Trustee and any co-paying
agent chosen by the Property Trustee and acceptable to the Administrative
Trustees and the Company. The paying agent for the Preferred Securities may
resign as paying agent upon 30 days' written notice to the Property Trustee and
the Company. In the event that the Property Trustee no longer is the paying
agent for the Preferred Securities, the Administrative Trustees will appoint a
successor (which must be a bank or trust company acceptable to the
Administrative Trustees and the Company) to act as paying agent.

REGISTRAR AND TRANSFER AGENT

  U.S. Trust will act as the registrar and the transfer agent for the Preferred
Securities. Registration of transfers of Preferred Securities will be effected
without charge by or on behalf of the Trust, but upon payment of any tax or
other governmental charges that may be imposed in connection with any transfer
or exchange. The Trust will not be required to register or cause to be
registered the transfer of Preferred Securities after such Preferred Securities
have been called for redemption.

INFORMATION CONCERNING THE PROPERTY TRUSTEE.

  The Property Trustee, other than upon the occurrence and during the
continuance of an Event of Default, undertakes to perform only such duties as
are specifically set forth in the Trust Agreement and, upon the occurrence and
during the continuance of an Event of Default, must exercise the same degree of
care and skill as a prudent person would exercise or use in the conduct of his
or her own affairs. Subject to this provision, the Property Trustee is under no
obligation to exercise any of the powers vested in it by the Trust Agreement at
the request of any holder of Preferred Securities unless it is offered
reasonable indemnity against the costs, expenses and liabilities that might be
incurred thereby. If no Event of Default has occurred and is continuing and the
Property Trustee is required to decide between alternative causes of action,
construe ambiguous provisions in the Trust Agreement or is unsure of the
application of any provision of the Trust Agreement, and the matter is not one
on which holders of Preferred Securities are entitled under the Trust Agreement
to vote, then the Property Trustee will take such action as is directed by the
Company and if not so directed, will take such action as it deems advisable and
in the best interests of the holders of the Trust Securities and will have no
liability except for its own bad faith, negligence or willful misconduct.

MISCELLANEOUS

  The Administrative Trustees are authorized and directed to conduct the affairs
of and to operate the Trust in such a way that the Trust will not be deemed to
be an "investment company" required to be registered under the Investment
Company Act or classified as an association taxable as a corporation for United
States federal income tax purposes and so that the Subordinated Debentures will
be treated as indebtedness of the Company for United States federal income tax
purposes. The Company and the Administrative Trustees are authorized, in this
connection, to take any action, not inconsistent with applicable law, the
certificate of trust of the Trust or the Trust Agreement, that the Company and
the Administrative Trustees determine in their discretion to be necessary or
desirable for such purposes.

  Holders of the Preferred Securities have no preemptive or similar rights.

  The Trust Agreement and the Preferred Securities will be governed by, and
construed in accordance with, the internal laws of the State of Delaware.

                                       94
<PAGE>
 
                  DESCRIPTION OF THE SUBORDINATED DEBENTURES
                                        
  Concurrently with the issuance of the Preferred Securities, the Trust will
invest the proceeds thereof, together with the consideration paid by the Company
for the Common Securities, in the Subordinated Debentures issued by the Company.
The Subordinated Debentures will be issued as unsecured debt under the
Indenture, to be dated as of September 22, 1998 (the "Indenture"), between the
Company and U.S. Trust as trustee (the "Debenture Trustee"). The Indenture will
be qualified as an indenture under the Trust Indenture Act. The following
summary of the material terms and provisions of the Subordinated Debentures and
the Indenture does not purport to be complete and is subject to, and is
qualified in its entirety by reference to, the Indenture and to the Trust
Indenture Act. Wherever particular defined terms of the Indenture are referred
to, but not defined herein, such defined terms are incorporated herein by
reference. The form of the Indenture has been filed as an exhibit to the
Registration Statement of which this Prospectus forms a part.

GENERAL

  The Subordinated Debentures will be limited in aggregate principal amount to
approximately $12,371,135 (or $13,402,063 if the option described under the
heading "Underwriting" is exercised by the Underwriters), such amount being the
sum of the aggregate stated Liquidation Amount of the Trust Securities. The
Subordinated Debentures will bear interest at the annual rate of 8.50% of the
principal amount thereof, payable quarterly in arrears on March 31, June 30,
September 30, and December 31 of each year (each, an "Interest Payment Date")
beginning December 31, 1998, to the Person (as defined in the Indenture) in
whose name each Subordinated Debenture is registered, subject to certain
exceptions, at the close of business on the fifteenth day of the last month of
the calendar quarter. It is anticipated that, until the liquidation of the
Trust, the Subordinated Debentures will be held in the name of the Property
Trustee in trust for the benefit of the holders of the Preferred Securities. The
amount of interest payable for any period will be computed on the basis of a
360-day year of twelve 30-day months. In the event that any date on which
interest is payable on the Subordinated Debentures is not a Business Day, then
payment of the interest payable on such date will be made on the next succeeding
day that is a Business Day (and without any interest or other payment in respect
of any such delay), with the same force and effect as if made on the date such
payment was originally payable. Accrued interest that is not paid on the
applicable Interest Payment Date will bear additional interest on the amount
thereof (to the extent permitted by law) at the rate per annum of 8.50% thereof,
compounded quarterly. The term "interest," as used herein, includes quarterly
interest payments, interest on quarterly interest payments not paid on the
applicable Interest Payment Date and Additional Payments, as applicable.

  The Subordinated Debentures will mature on September 22, 2028 (such date, as
it may be shortened or extended as hereinafter described, the "Stated
Maturity"). Such date may be shortened at any time by the Company to any date
not earlier than September 22, 2003, subject to the Company having received
prior approval of the Federal Reserve if then required under applicable capital
guidelines or policies of the Federal Reserve. Such date may also be extended at
any time at the election of the Company but in no event to a date later than
September 22, 2037, provided that at the time such election is made and at the
time of extension (i) the Company is not in bankruptcy, otherwise insolvent or
in liquidation, (ii) the Company is not in default in the payment of any
interest or principal on the Subordinated Debentures, and (iii) the Trust is not
in arrears on payments of Distributions on the Preferred Securities and no
deferred Distributions are accumulated. In the event that the Company elects to
shorten or extend the Stated Maturity of the Subordinated Debentures, it will
give notice thereof to the Debenture Trustee, the Trust and to the holders of
the Subordinated Debentures no more than 180 days and no less than 90 days prior
to the effectiveness thereof. The Company will not have the right to purchase
the Subordinated Debentures, in whole or in part, from the Trust until after
September 22, 2003, except if a Tax Event, a Capital Treatment Event or an
Investment Company Event has occurred and is continuing.

  The Subordinated Debentures will be unsecured and will rank junior and be
subordinate in right of payment to all Senior Debt, Subordinated Debt and
Additional Senior Obligations of the Company. Because the Company is a holding
company, the right of the Company to participate in any distribution of assets
of the Bank, upon the Bank's liquidation or reorganization or otherwise (and
thus the ability of holders of the Subordinated Debentures to benefit indirectly
from such distribution), is subject to the prior claim of creditors of the Bank,
except

                                       95
<PAGE>
 
to the extent that the Company may itself be recognized as a creditor of the
Bank. The Subordinated Debentures will, therefore, be effectively subordinated
to all existing and future liabilities of the Bank, and holders of Subordinated
Debentures should look only to the assets of the Company for payments on the
Subordinated Debentures. The Indenture does not limit the incurrence or issuance
of other secured or unsecured debt of the Company, including Senior Debt,
Subordinated Debt and Additional Senior Obligations, whether under the Indenture
or any existing indenture or other indenture that the Company may enter into in
the future or otherwise. See "--Subordination."

  The Indenture does not contain provisions that afford holders of the
Subordinated Debentures protection in the event of a highly leveraged
transaction or other similar transaction involving the Company that may
adversely affect such holders.

OPTION TO EXTEND INTEREST PAYMENT PERIOD

  The Company has the right under the Indenture at any time during the term of
the Subordinated Debentures, so long as no Debenture Event of Default has
occurred and is continuing, to defer the payment of interest at any time, or
from time to time (each, an "Extension Period"). The right to defer the payment
of interest on the Subordinated Debentures is limited, however, to a period, in
each instance, not exceeding 20 consecutive quarters and no Extension Period may
extend beyond the Stated Maturity of the Subordinated Debentures. At the end of
each Extension Period, the Company must pay all interest then accrued and unpaid
(together with interest thereon at the annual rate of 8.50%, compounded
quarterly, to the extent permitted by applicable law). During an Extension
Period, interest will continue to accrue and holders of Subordinated Debentures
(or the holders of Preferred Securities if such securities are then outstanding)
will be required to accrue and recognize income for United States federal income
tax purposes. See "Certain Federal Income Tax Consequences--Potential Extension
of Interest Payment Period and Original Issue Discount."

  During any such Extension Period, the Company may not (i) declare or pay any
dividends or distributions on, or redeem, purchase, acquire or make a
liquidation payment with respect to, any of the Company's capital stock (other
than (a) dividends or distributions in Common Stock of the Company, any
declaration of a non-cash dividend in connection with the implementation of a
shareholder rights plan, or the issuance of stock under any such plan in the
future, or the redemption or repurchase of any such rights pursuant thereto, and
(b) purchases of Common Stock of the Company related to the rights under any of
the Company's benefit plans for its directors, of officers or employees), (ii)
make any payment of principal, interest or premium, if any, on or repay,
repurchase or redeem any debt securities of the Company that rank pari passu
with or junior in interest to the Subordinated Debentures or make any guarantee
payments with respect to any guarantee by the Company of the debt securities of
any subsidiary of the Company if such guarantee ranks pari passu or junior in
interest to the Subordinated Debentures (other than payments under the
Guarantee), or (iii) redeem, purchase or acquire less than all of the
Subordinated Debentures or  any of the Preferred Securities. Prior to the
termination of any such Extension Period, the Company may further defer the
payment of interest; provided that no Extension Period may exceed 20 consecutive
quarters or extend beyond the Stated Maturity of the Subordinated Debentures.
Upon the termination of any such Extension Period and the payment of all amounts
then due on any Interest Payment Date, the Company may elect to begin a new
Extension Period subject to the above requirements. No interest will be due and
payable during an Extension Period, except at the end thereof. The Company has
no present intention of exercising its rights to defer payments of interest on
the Subordinated Debentures. The Company must give the Property Trustee, the
Administrative Trustees and the Debenture Trustee notice of its election of such
Extension Period at least two Business Days prior to the earlier of (i) the next
succeeding date on which Distributions on the Trust Securities would have been
payable except for the election to begin such Extension Period, or (ii) the date
the Trust is required to give notice of the record date, or the date such
Distributions are payable, to the AMEX (or other applicable self-regulatory
organization) or to holders of the Preferred Securities, but in any event at
least one Business Day before such record date. Subject to the foregoing, there
is no limitation on the number of times that the Company may elect to begin an
Extension Period.

                                       96
<PAGE>
 
ADDITIONAL SUMS

  If the Trust or the Property Trustee is required to pay any additional taxes,
duties or other governmental charges as a result of the occurrence of a Tax
Event, the Company will pay to the recordholders of the Subordinated Debentures
as additional amounts (referred to herein as "Additional Payments") on the
Subordinated Debentures such additional amounts as may be required so that the
net amounts received and retained by the Trust after paying any such additional
taxes, duties or other governmental charges will not be less than the amounts
the Trust would have received had such additional taxes, duties or other
governmental charges not been imposed.

REDEMPTION

  The Company will have the right to redeem the Subordinated  Debentures  prior
to maturity (i) on or after September 22, 2003, in whole at any time or in part
from time to time, or (ii) at any time in whole (but not in part), within 180
days following the occurrence of a Tax Event, a Capital Treatment Event or an
Investment Company Event, in each case at a redemption price equal to the
accrued and unpaid interest on the Subordinated Debentures so redeemed to the
date fixed for redemption, plus 100% of the principal amount thereof. Any such
redemption prior to the Stated Maturity will be subject to prior approval of the
Federal Reserve if then required under applicable capital guidelines or policies
of the Federal Reserve.

  "Tax Event" means the receipt by the Trust of an opinion of counsel
experienced in such matters to the effect that, as a result of any amendment to,
or change (including any announced prospective change) in, the laws (or any
regulations thereunder) of the United States or any political subdivision or
taxing authority thereof or therein, or as a result of any official
administrative pronouncement or judicial decision interpreting or applying such
laws or regulations, which amendment or change is effective or which
pronouncement or decision is announced on or after the date of issuance of the
Preferred Securities under the Trust Agreement, there is more than an
insubstantial risk that (i) interest payable by the Company on the Subordinated
Debentures is not, or within 90 days of the date of such opinion will not be,
deductible by the Company, in whole or in part, for United States federal income
tax purposes, (ii) the Trust is, or will be within 90 days after the date of
such opinion of counsel, subject to United States federal income tax with
respect to income received or accrued on the Subordinated Debentures, or (iii)
the Trust is, or will be within 90 days after the date of such opinion of
counsel, subject to more than a de minimis amount of other taxes, duties,
assessments or other governmental charges. The Trust or the Company must request
and receive an opinion with regard to such matters within a reasonable period of
time after the Trust or the Company becomes aware of the possible occurrence of
any of the events described in clauses (i) through (iii) above.

  "Capital Treatment Event" means the receipt by the Trust of an opinion of
counsel experienced in such matters to the effect that, as a result of any
amendment to or any change (including any announced prospective change) in the
laws (or any regulations thereunder) of the United States or any political
subdivision thereof or therein, or as a result of any official administrative
pronouncement or judicial decision interpreting or applying such laws or
regulations, which amendment or change is effective or such proposed change,
pronouncement or decision is announced on or after the date of issuance of the
Preferred Securities under the Trust Agreement, there is more than an
insubstantial risk of impairment of the Company's ability to treat the aggregate
Liquidation Amount of the Preferred Securities (or any substantial portion
thereof) as "Tier 1 Capital" (or the then equivalent thereof) for purposes of
the capital adequacy guidelines of the Federal Reserve, as then in effect and
applicable to the Company; provided, however, that the inability of the Company
to treat all or any portion of the Liquidation Amount of the Preferred
Securities as Tier 1 Capital shall not constitute the basis for a Capital
Treatment Event if such inability results from the Company having cumulative
preferred stock, minority interests in consolidated subsidiaries, or any other
class of security or interest which the Federal Reserve now or may hereafter
afford Tier 1 Capital treatment in excess of the amount which may qualify for
treatment as Tier 1 Capital under applicable capital adequacy guidelines of the
Federal Reserve.

  "Investment Company Event" means the receipt by the Trust of an opinion of
counsel experienced in such matters to the effect that, as a result of the
occurrence of a change in law or regulation or a change in interpretation or
application of law or regulation by any legislative body, court, governmental
agency or regulatory authority, the Trust is or will be considered an
"investment company" that is required to be registered under the Investment

                                       97
<PAGE>
 
Company Act, which change becomes effective on or after the date of original
issuance of the Preferred Securities under the Trust Agreement.

  Notice of any redemption will be mailed at least 30 days but not more than 60
days before the redemption date to each holder of Subordinated Debentures to be
redeemed at its registered address. Unless the Company defaults in payment of
the redemption price for the Subordinated Debentures, on and after the
redemption date interest ceases to accrue on such Subordinated Debentures or
portions thereof called for redemption.

  The Subordinated Debentures will not be subject to any sinking fund.

DISTRIBUTION UPON LIQUIDATION

  As described under "Description of the Preferred Securities--Liquidation
Distribution Upon Termination," under certain circumstances involving the
termination of the Trust, the Subordinated Debentures may be distributed to the
holders of the Preferred Securities in liquidation of the Trust after
satisfaction of liabilities to creditors of the Trust as provided by applicable
law. Any such distribution will be subject to receipt of prior approval by the
Federal Reserve if then required under applicable policies or guidelines of the
Federal Reserve. If the Subordinated Debentures are distributed to the holders
of Preferred Securities upon the liquidation of the Trust, the Company will use
its best efforts to list the Subordinated Debentures on the AMEX or such stock
exchanges or other organizations, if any, on which the Preferred Securities are
then listed or quoted. There can be no assurance as to the market price of any
Subordinated Debentures that may be distributed to the holders of Preferred
Securities.

RESTRICTIONS ON CERTAIN PAYMENTS

  If at any time (i) there has occurred a Debenture Event of Default, (ii) the
Company is in default with respect to its obligations under the Guarantee, or
(iii) the Company has given notice of its election of an Extension Period as
provided in the Indenture with respect to the Subordinated Debentures and has
not rescinded such notice, or such Extension Period, or any extension thereof,
is continuing, the Company will not (1) declare or pay any dividends or
distributions on, or redeem, purchase, acquire, or make a liquidation payment
with respect to, any of the Company's capital stock (other than (a) dividends or
distributions in Common Stock of the Company, any declaration of a non-cash
dividend in connection with the implementation of a shareholder rights plan, or
the issuance of stock under any such plan in the future, or the redemption or
repurchase of any such rights pursuant thereto, and (b) purchases of common
stock of the Company related to the rights under any of the Company's benefit
plans for its directors, officers or employees), (2) make any payment of
principal, interest or premium, if any, on or repay or repurchase or redeem any
debt securities of the Company that rank pari passu with or junior in interest
to the Subordinated Debentures or make any guarantee payments with respect to
any guarantee by the Company of the debt securities of any subsidiary of the
Company if such guarantee ranks pari passu or junior in interest to the
Subordinated Debentures (other than payments under the Guarantee), or (3)
redeem, purchase or acquire less than all of the Subordinated Debentures or any
of the Preferred Securities.

SUBORDINATION

  The Indenture provides that the Subordinated Debentures are subordinated and
junior in right of payment to all Senior Debt, Subordinated Debt and Additional
Senior Obligations of the Company. Upon any payment or distribution of assets to
creditors upon any liquidation, dissolution, winding up, reorganization or any
bankruptcy, insolvency or similar proceedings in connection with any insolvency
or bankruptcy proceedings of the Company, the holders of Senior Debt,
Subordinated Debt and Additional Senior Obligations of the Company will first be
entitled to receive payment in full of principal of (and premium, if any) and
interest, if any, on such Senior Debt, Subordinated Debt and Additional Senior
Obligations of the Company before the holders of Subordinated Debentures will be
entitled to receive or retain any payment in respect of the principal of or
interest on the Subordinated Debentures.

  In the event of the acceleration of the maturity of any Subordinated
Debentures, the holders of all Senior Debt, Subordinated Debt and Additional
Senior Obligations of the Company outstanding at the time of such

                                       98
<PAGE>
 
acceleration will first be entitled to receive payment in full of all amounts
due thereon (including any amounts due upon acceleration) before the holders of
the Subordinated Debentures will be entitled to receive or retain any payment in
respect of the principal of or interest on the Subordinated Debentures.

  No payments on account of principal or interest in respect of the Subordinated
Debentures may be made if there has occurred and is continuing a default in any
payment with respect to Senior Debt, Subordinated Debt or Additional Senior
Obligations of the Company or an event of default with respect to any Senior
Debt, Subordinated Debt or Additional Senior Obligations of the Company
resulting in the acceleration of the maturity thereof.

  "Debt" means, with respect to any Person, whether recourse is to all or a
portion of the assets of such Person and whether or not contingent, (i) every
obligation of such person for money borrowed, (ii) every obligation of such
Person evidenced by bonds, debentures, notes or other similar instruments,
including obligations incurred in connection with the acquisition of property,
assets or businesses, (iii) every reimbursement obligation of such Person with
respect to letters of credit, bankers' acceptances or similar facilities issued
for the account of such Person, (iv) every obligation of such Person issued or
assumed as the deferred purchase price of property or services (but excluding
trade accounts payable or accrued liabilities arising in the ordinary course of
business), (v) every capital lease obligation of such Person, and (vi) and every
obligation of the type referred to in clauses (i) through (v) of another Person
and all dividends of another Person the payment of which, in either case, such
Person has guaranteed or is responsible or liable, directly or indirectly, as
obligor or otherwise.

  "Senior Debt" means, with respect to the Company, the principal of (and
premium, if any) and interest, if any (including interest accruing on or after
the filing of any petition in bankruptcy or for reorganization relating to the
Company whether or not such claim for post-petition interest is allowed in such
proceeding), on Debt, whether incurred on or prior to the date of the Indenture
or thereafter incurred, unless, in the instrument creating or evidencing the
same or pursuant to which the same is outstanding, it is provided that such
obligations are not superior in right of payment to the Subordinated Debentures
or to other Debt which is pari passu with, or subordinated to, the Subordinated
Debentures; provided, however, that Senior Debt will not be deemed to include
(i) any Debt of the Company which when incurred and without respect to any
election under section 1111(b) of the United States Bankruptcy Code of 1978, as
amended, was without recourse to the Company, (ii) any Debt of the Company to
any of its subsidiaries, (iii) any Debt to any employee of the Company, (iv) any
Debt which by its terms is subordinated to trade accounts payable or accrued
liabilities arising in the ordinary course of business to the extent that
payments made to the holders of such Debt by the holders of the Subordinated
Debentures as a result of the subordination provisions of the Indenture would be
greater than they otherwise would have been as a result of any obligation of
such holders to pay amounts over to the obligees on such trade accounts payable
or accrued liabilities arising in the ordinary course of business as a result of
subordination provisions to which such Debt is subject, and (v) Debt which
constitutes Subordinated Debt.

  "Subordinated Debt" means, with respect to the Company, the principal of (and
premium, if any) and interest, if any (including interest accruing on or after
the filing of any petition in bankruptcy or for reorganization relating to the
Company whether or not such claim for post-petition interest is allowed in such
proceeding), on Debt, whether incurred on or prior to the date of the Indenture
or thereafter incurred, which is by its terms expressly provided to be junior
and subordinate to other Debt of the Company (other than the Subordinated
Debentures).

  "Additional Senior Obligations" means, with respect to the Company, all
indebtedness, whether incurred on or prior to the date of the Indenture or
thereafter incurred, for claims in respect of derivative products such as
interest and foreign exchange rate contracts, commodity contracts and similar
arrangements; provided, however, that Additional Senior Obligations do not
include claims in respect of Senior Debt or Subordinated Debt or obligations
which, by their terms, are expressly stated to be not superior in right of
payment to the Subordinated Debentures or to rank pari passu in right of payment
with the Subordinated Debentures. "Claim," as used herein, has the meaning
assigned thereto in Section 101(4) of the United States Bankruptcy Code of 1978,
as amended.

  The Indenture places no limitation on the amount of additional Senior Debt,
Subordinated Debt or Additional Senior Obligations that may be incurred by the
Company. The Company expects from time to time to incur additional indebtedness
constituting Senior Debt, Subordinated Debt and Additional Senior Obligations.
As of

                                       99
<PAGE>
 
June 30, 1998, the Company had aggregate Senior Debt, Subordinated Debt and
Additional Senior Obligations of approximately $4,000 ($520,000 on a pro forma
basis giving effect to the indebtedness to be incurred by the Company in
connection with the Pending Acquisition). Because the Company is a holding
company, the Subordinated Debentures are effectively subordinated to all
existing and future liabilities of the Company subsidiaries, including
obligations to depositors of the Bank.

PAYMENT AND PAYING AGENTS

  Payment of principal of and any interest on the Subordinated Debentures will
be made at the office of the Debenture Trustee in Dallas, Texas, except that, at
the option of the Company, payment of any interest may be made (i) by check
mailed to the address of the Person entitled thereto as such address appears in
the register of holders of the Subordinated Debentures, or (ii) by transfer to
an account maintained by the Person entitled thereto as specified in the
register of holders of the Subordinated Debentures, provided that proper
transfer instructions have been received by the regular record date. Payment of
any interest on Subordinated Debentures will be made to the Person in whose name
such Subordinated Debenture is registered at the close of business on the
regular record date for such interest, except in the case of defaulted interest.
The Company may at any time designate additional paying agents for the
Subordinated Debentures or rescind the designation of any paying agent for the
Subordinated Debentures; however, the Company will at all times be required to
maintain a paying agent in each place of payment for the Subordinated
Debentures.

  Any moneys deposited with the Debenture Trustee or any paying agent for the
Subordinated Debentures, or then held by the Company in trust, for the payment
of the principal of or interest on the Subordinated Debentures and remaining
unclaimed for two years after such principal or interest has become due and
payable will be repaid to the Company on May 31 of each year or (if then held in
trust by the Company) will be discharged from such trust and the holder of such
Subordinated Debenture will thereafter look, as a general unsecured creditor,
only to the Company for payment thereof.

REGISTRAR AND TRANSFER AGENT

  U.S. Trust will act as the registrar and the transfer agent for the
Subordinated Debentures. Subordinated Debentures may be presented for
registration of transfer (with the form of transfer endorsed thereon or a
satisfactory written instrument of transfer, duly executed), at the office of
the registrar in Dallas, Texas. The Company may at any time rescind the
designation of any such transfer agent or approve a change in the location
through which any such transfer agent acts. The Company may at any time
designate additional transfer agents with respect to the Subordinated
Debentures. In the event of any redemption, the Company will not be required to
(i) issue, register the transfer of or exchange Subordinated Debentures during a
period beginning at the opening of business 15 days before the day of mailing of
a notice of redemption of Subordinated Debentures and ending at the close of
business on the day of mailing of such notice of redemption, or (ii) register
the transfer or exchange any Subordinated Debentures so selected for redemption,
except, in the case of any Subordinated Debentures being redeemed in part, any
portion thereof not to be redeemed.

MODIFICATION OF INDENTURE

  The Company and the Debenture Trustee may, from time to time without the
consent of the holders of the Subordinated Debentures, amend, waive or
supplement the Indenture for specified purposes, including, among other things,
curing ambiguities, defects or inconsistencies and qualifying, or maintaining
the qualification of, the Indenture under the Trust Indenture Act. The Indenture
contains provisions permitting the Company and the Debenture Trustee, with the
consent of the holders of not less than a majority in principal amount of the
outstanding Subordinated Debentures, to modify the Indenture; provided, that no
such modification may, without the consent of the holder of each outstanding
Subordinated Debenture affected by such proposed modification, (i) extend the
fixed maturity of the Subordinated Debentures, or reduce the principal amount
thereof, or reduce the rate or extend the time of payment of interest thereon,
or (ii) reduce the percentage of principal amount of Subordinated Debentures,
the holders of which are required to consent to any such modification of the
Indenture; provided that so long as any of the Preferred Securities remain
outstanding, no such modification may be made that requires the consent of the

                                      100
<PAGE>
 
holders of the Subordinated Debentures, and no termination of the Indenture may
occur, and no waiver of any Debenture Event of Default may be effective, without
the prior consent of the holders of at least a majority of the aggregate
Liquidation Amount of the Preferred Securities and that if the consent of the
holder of each Subordinated Debenture is required, such modification will not be
effective until each holder of Trust Securities has consented thereto.

DEBENTURE EVENTS OF DEFAULT

  The Indenture provides that any one or more of the following described events
with respect to the Subordinated Debentures that has occurred and is continuing
constitutes an event of default (each, a "Debenture Event of Default") with
respect to the Subordinated Debentures:

  (i)   failure for 30 days to pay any interest on the Subordinated Debentures
        when due (subject to the deferral of any due date in the case of an
        Extension Period); or

  (ii)  failure to pay any principal on the Subordinated Debentures when due
        whether at maturity, upon redemption by declaration or otherwise
        (subject to a valid extension of the maturity date in accordance with
        the Indenture); or

  (iii) failure to observe or perform in any material respect certain other
        covenants contained in the Indenture for 90 days after written notice to
        the Company from the Debenture Trustee or the holders of at least 25% in
        aggregate outstanding principal amount of the Subordinated Debentures;
        or

  (iv)  certain events of bankruptcy, insolvency or reorganization of the
        Company.

  The holders of a majority in aggregate outstanding principal amount of the
Subordinated Debentures have the right to direct the time, method and place of
conducting any proceeding for any remedy available to the Debenture Trustee. The
Debenture Trustee, or the holders of not less than 25% in aggregate outstanding
principal amount of the Subordinated Debentures, may declare the principal due
and payable immediately upon a Debenture Event of Default. The holders of a
majority in aggregate outstanding principal amount of the Subordinated
Debentures may annul such declaration and waive the default if the default
(other than the non-payment of the principal of the Subordinated Debentures
which has become due solely by such acceleration) has been cured and a sum
sufficient to pay all matured installments of interest and principal due
otherwise than by acceleration has been deposited with the Debenture Trustee.
Should the holders of the Subordinated Debentures fail to annul such declaration
and waive such default, the holders of a majority in aggregate Liquidation
Amount of the Preferred Securities will have such right.

  The Company is required to file annually with the Debenture Trustee a
certificate as to whether or not the Company is in compliance with all the
conditions and covenants applicable to it under the Indenture.

  If a Debenture Event of Default has occurred and is continuing, the Property
Trustee will have the right to declare the principal of and the interest on such
Subordinated Debentures, and any other amounts payable under the Indenture, to
be forthwith due and payable and to enforce its other rights as a creditor with
respect to such Subordinated Debentures.

ENFORCEMENT OF CERTAIN RIGHTS BY HOLDERS OF THE PREFERRED SECURITIES

  If a Debenture Event of Default has occurred and is continuing and such event
is attributable to the failure of the Company to pay interest on or principal of
the Subordinated Debentures on the payment date on which such payment is due and
payable, then a holder of Preferred Securities may institute a legal proceeding
directly against the Company for enforcement of payment to such holder of the
principal of or interest on such Subordinated Debentures having a principal
amount equal to the aggregate Liquidation Amount of the Preferred Securities of
such holder (a "Direct Action"). In connection with such Direct Action, the
Company will have a right of set-off under

                                      101
<PAGE>
 
the Indenture to the extent of any payment made by the Company to such holder of
Preferred Securities in the Direct Action. The Company may not amend the
Indenture to remove the foregoing right to bring a Direct Action without the
prior written consent of the holders of all of the Preferred Securities. If the
right to bring a Direct Action is removed, the Trust may become subject to the
reporting obligations under the Exchange Act. The Company has the right under
the Indenture to set-off any payment made to such holder of Preferred Securities
by the Company in connection with a Direct Action.

  The holders of the Preferred Securities will not be able to exercise directly
any remedies, other than those set forth in the preceding paragraph, available
to the holders of the Subordinated Debentures unless there has been an Event
of Default under the Trust Agreement. See "Description of the Preferred
Securities--Events of Default; Notice."

CONSOLIDATION, MERGER, SALE OF ASSETS AND OTHER TRANSACTIONS

  The Company may not consolidate with or merge into any other Person or convey
or transfer its properties and assets substantially as an entirety to any
Person, and any Person may not consolidate with or merge into the Company or
sell, convey, transfer or otherwise dispose of its properties and assets
substantially as an entirety to the Company, unless (i) in the event the Company
consolidates with or merges into another Person or conveys or transfers its
properties and assets substantially as an entirety to any Person, the successor
Person is organized under the laws of the United States or any State or the
District of Columbia, and such successor Person expressly assumes by
supplemental indenture the Company's obligations on the Subordinated Debentures,
(ii) immediately after giving effect thereto, no Debenture Event of Default, and
no event which, after notice or lapse of time or both, would become a Debenture
Event of Default, has occurred and is continuing, and (iii) certain other
conditions as prescribed in the Indenture are met.

SATISFACTION AND DISCHARGE

  The Indenture will cease to be of further effect (except as to the Company's
obligations to pay certain sums due pursuant to the Indenture and to provide
certain officers' certificates and opinions of counsel described therein) and
the Company will be deemed to have satisfied and discharged the Indenture when,
among other things, all Subordinated Debentures not previously delivered to the
Debenture Trustee for cancellation (i) have become due and payable, or (ii) will
become due and payable at their Stated Maturity within one year or are to be
called for redemption within one year, and the Company deposits or causes to be
deposited with the Debenture Trustee funds, in trust, for the purpose and in an
amount sufficient to pay and discharge the entire indebtedness on the
Subordinated Debentures not previously delivered to the Debenture Trustee, for
cancellation, for the principal and interest to the date of the deposit or to
the Stated Maturity or redemption date, as the case may be.

GOVERNING LAW

  The Indenture and the Subordinated Debentures will be governed by and
construed in accordance with the laws of the State of Delaware.

INFORMATION CONCERNING THE DEBENTURE TRUSTEE

  The Debenture Trustee has and is subject to all the duties and
responsibilities specified with respect to an indenture trustee under the Trust
Indenture Act. Subject to such provisions, the Debenture Trustee is under no
obligation to exercise any of the powers vested in it by the Indenture at the
request of any holder of Subordinated Debentures, unless offered reasonable
indemnity by such holder against the costs, expenses and liabilities which might
be incurred thereby. The Debenture Trustee is not required to expend or risk its
own funds or otherwise incur personal financial liability in the performance of
its duties if the Debenture Trustee reasonably believes that repayment or
adequate indemnity is not reasonably assured to it.

                                      102
<PAGE>
 
MISCELLANEOUS

  The Company has agreed, pursuant to the Indenture, for so long as Trust
Securities remain outstanding, (i) to maintain directly or indirectly 100%
ownership of the Common Securities of the Trust (provided that certain
successors which are permitted pursuant to the Indenture may succeed to the
Company's ownership of the Common Securities), (ii) not to voluntarily
terminate, wind up or liquidate the Trust, except upon prior approval of the
Federal Reserve if then so required under applicable capital guidelines or
policies of the Federal Reserve, and (a) in connection with a distribution of
Subordinated Debentures to the holders of the Preferred Securities in
liquidation of the Trust, or (b) in connection with certain mergers,
consolidations or amalgamations permitted by the Trust Agreement, and (iii) to
use its reasonable efforts, consistent with the terms and provisions of the
Trust Agreement, to cause the Trust to remain classified as a grantor trust and
not as an association taxable as a corporation for United States federal income
tax purposes.

                          DESCRIPTION OF THE GUARANTEE
                                        
  The Preferred Securities Guarantee Agreement (the "Guarantee") will be
executed and delivered by the Company concurrently with the issuance of the
Preferred Securities for the benefit of the holders of the Preferred Securities.
The Guarantee will be qualified as an indenture under the Trust Indenture Act.
The Guarantee Trustee will act as indenture trustee under the Guarantee for
purposes of complying with the provisions of the Trust Indenture Act. The
Guarantee Trustee, U.S. Trust, will hold the Guarantee for the benefit of the
holders of the Preferred Securities. The following summary of the material terms
and provisions of the Guarantee does not purport to be complete and is subject
to, and qualified in its entirety by reference to, all of the provisions of the
Guarantee and the Trust Indenture Act. Wherever particular defined terms of the
Guarantee are referred to, but not defined herein, such defined terms are
incorporated herein by reference. The form of the Guarantee has been filed as an
exhibit to the Registration Statement of which this Prospectus forms a part.

GENERAL

  The Company will, pursuant to the Guarantee, irrevocably agree to pay in full
on a subordinated basis, to the extent set forth therein, the Guarantee Payments
(as defined below) to the holders of the Preferred Securities, as and when
due, regardless of any defense, right of set-off or counterclaim that the Trust
may have or assert other than the defense of payment; provided, however, that
only when the Guarantee is taken together with the obligations of the Company
under the Trust Agreement, the Subordinated Debentures, the Indenture and the
Expense Agreement do the Company and the Trust believe that the Company's
guarantee of the obligations of the Trust under the Preferred Securities
constitutes a full and unconditional guarantee. See "Relationship Among the
Preferred Securities--The Subordinated Debentures and the Guarantee--Full and
Unconditional Guarantee." The following payments with respect to the Preferred
Securities, to the extent not paid by or on behalf of the Trust (the "Guarantee
Payments"), will be subject to the Guarantee: (i) any accrued and unpaid
Distributions required to be paid on the Preferred Securities, to the extent
that the Trust has funds available therefor at such time, (ii) the Redemption
Price with respect to any Preferred Securities called for redemption to the
extent that the Trust has funds available therefor at such time, and (iii) upon
a voluntary or involuntary dissolution, winding up or liquidation of the Trust
(other than in connection with the distribution of Subordinated Debentures to
the holders of Preferred Securities or a redemption of all of the Preferred
Securities), the lesser of (a) the aggregate of the Liquidation Amount and all
accrued and unpaid Distributions on the Preferred Securities to the date of
payment, to the extent the Trust has funds available therefor at such time, and
(b) the amount of assets of the Trust remaining available for distribution to
holders of Preferred Securities in liquidation of the Trust. The obligation of
the Company to make a Guarantee Payment may be satisfied by direct payment of
the required amounts by the Company to the holders of the Preferred Securities
or by causing the Trust to pay such amounts to such holders.

  The Guarantee will not apply to any payment of Distributions except to the
extent the Trust has funds available therefor. If the Company does not make
interest payments on the Subordinated Debentures held by the Trust, the Trust
will not pay Distributions on the Preferred Securities and will not have funds
legally available therefor.

                                      103
<PAGE>
 
STATUS OF THE GUARANTEE

  The Guarantee will constitute an unsecured obligation of the Company and will
rank subordinate and junior in right of payment to all Senior Debt, Subordinated
Debt and Additional Senior Obligations of the Company in the same manner as the
Subordinated Debentures. The Guarantee does not place a limitation on the amount
of additional Senior Debt, Subordinated Debt or Additional Senior Obligations
that may be incurred by the Company. The Company expects from time to time to
incur additional indebtedness constituting Senior Debt, Subordinated Debt and
Additional Senior Obligations.

  The Guarantee will constitute a guarantee of payment and not of collection
(that is, the guaranteed party may institute a legal proceeding directly against
the Company to enforce its rights under the Guarantee without first instituting
a legal proceeding against any other Person). The Guarantee will not be
discharged except by payment of the Guarantee Payments in full to the extent not
paid by the Trust or upon distribution of the Subordinated Debentures to the
holders of the Preferred Securities. Because the Company is a holding company,
the right of the Company to participate in any distribution of assets of the
Bank upon the Bank's liquidation or reorganization or otherwise is subject to
the prior claims of creditors of the Bank, except to the extent the Company may
itself be recognized as a creditor of the Bank. The Company's obligations under
the Guarantee, therefore, will be effectively subordinated to all existing and
future liabilities of the Company subsidiaries, and claimants should look only
to the assets of the Company for payments thereunder.

  The Company and the Trust believe that, taken together, the obligations of the
Company under the Guarantee, the Trust Agreement, the Subordinated Debentures,
the Indenture and the Expense Agreement provide, in the aggregate, a full,
irrevocable and unconditional guarantee, on a subordinated basis, of all of the
obligations of the Trust under the Preferred Securities. See "Relationship Among
the Preferred Securities, the Subordinated Debentures and the Guarantee--Full
and Unconditional Guarantee."

AMENDMENTS AND ASSIGNMENT

  Except with respect to any changes which do not materially adversely affect
the rights of holders of the Preferred Securities (in which case no vote will
be required), the Guarantee may not be amended without the prior approval of
the holders of not less than a majority of the aggregate Liquidation Amount of
the outstanding Preferred Securities. See "Description of the Preferred
Securities--Voting Rights; Amendment of Trust Agreement." All guarantees and
agreements contained in the Guarantee will bind the successors, assigns,
receivers, trustees and representatives of the Company and will inure to the
benefit of the holders of the Preferred Securities then outstanding.

EVENTS OF DEFAULT

  An event of default under the Guarantee will occur upon the failure of the
Company to perform any of its payment or other obligations thereunder. The
holders of not less than a majority in aggregate Liquidation Amount of the
Preferred Securities have the right to direct the time, method and place of
conducting any proceeding for any remedy available to the Guarantee Trustee in
respect of the Guarantee or to direct the exercise of any trust or power
conferred upon the Guarantee Trustee under the Guarantee.

  Any holder of Preferred Securities may institute a legal proceeding directly
against the Company to enforce its rights under the Guarantee without first
instituting a legal proceeding against the Trust, the Guarantee Trustee or any
other Person.

  The Company, as guarantor, is required to file annually with the Guarantee
Trustee a certificate as to whether or not the Company is in compliance with all
the conditions and covenants applicable to it under the Guarantee.

                                      104
<PAGE>
 
INFORMATION CONCERNING THE GUARANTEE TRUSTEE

  The Guarantee Trustee, other than during the occurrence and continuance of a
default by the Company in performance of the Guarantee, undertakes to perform
only such duties as are specifically set forth in the Guarantee and, after
default with respect to the Guarantee, must exercise the same degree of care and
skill as a prudent person would exercise or use in the conduct of his or her own
affairs. Subject to such provisions, the Guarantee Trustee is under no
obligation to exercise any of the powers vested in it by the Guarantee at the
request of any holder of any Preferred Securities, unless it is offered
reasonable indemnity against the costs, expenses and liabilities that might be
incurred thereby.

TERMINATION OF THE GUARANTEE

  The Guarantee will terminate and be of no further force and effect upon (a)
full payment of the Redemption Price of the Preferred Securities, (b) full
payment of the amounts payable upon liquidation of the Trust, or (c)
distribution of the Subordinated Debentures to the holders of the Preferred
Securities. The Guarantee will continue to be effective or will be reinstated,
as the case may be, if at any time any holder of the Preferred Securities must
restore payment of any sums paid under such Preferred Securities or the
Guarantee.

GOVERNING LAW

  The Guarantee will be governed by and construed in accordance with the laws of
the State of Delaware.

EXPENSE AGREEMENT

  The Company will, pursuant to the Agreement as to Expenses and Liabilities
entered into by it under the Trust Agreement (the "Expense Agreement"),
irrevocably and unconditionally guarantee to each person or entity to whom the
Trust becomes indebted or liable, the full payment of any costs, expenses or
liabilities of the Trust, other than obligations of the Trust to pay to the
holders of the Preferred Securities or other similar interests in the Trust of
the amounts due such holders pursuant to the terms of the Preferred Securities
or such other similar interests, as the case may be. Third party creditors of
the Trust may proceed directly against the Company under the Expense Agreement,
regardless of whether such creditors had notice of the Expense Agreement.

                 RELATIONSHIP AMONG THE PREFERRED SECURITIES,
                 THE SUBORDINATED DEBENTURES AND THE GUARANTEE
                                        
FULL AND UNCONDITIONAL GUARANTEE

  Payments of Distributions and other amounts due on the Preferred Securities
(to the extent the Trust has funds available for the payment of such
Distributions) are irrevocably guaranteed by the Company as and to the extent
set forth under "Description of the Guarantee." The Company and the Trust
believe that, taken together, the obligations of the Company under the
Subordinated Debentures, the Indenture, the Trust Agreement, the Expense
Agreement, and the Guarantee provide, in the aggregate, a full, irrevocable and
unconditional guarantee, on a subordinated basis, of the payment of
Distributions and other amounts due on the Preferred Securities. No single
document standing alone or operating in conjunction with fewer than all of the
other documents constitutes such guarantee. It is only the combined operation of
these documents that has the effect of providing a full irrevocable and
unconditional guarantee of the obligations of the Trust under the Preferred
Securities. If and to the extent that the Company does not make payments on the
Subordinated Debentures, the Trust will not pay Distributions or other amounts
due on the Preferred Securities. The Guarantee does not cover the payment of
Distributions when the Trust does not have sufficient funds to pay such
Distributions. In such event, the remedy of a holder of Preferred Securities is
to institute a legal proceeding directly against the Company for enforcement of
payment of such Distributions to such holder. The obligations of the Company
under the Guarantee are subordinate and junior in right of payment to all Senior
Debt, Subordinated Debt and Additional Senior Obligations of the Company.

                                      105
<PAGE>
 
SUFFICIENCY OF PAYMENTS

  As long as payments of interest and other payments are made when due on the
Subordinated Debentures, such payments will be sufficient to cover Distributions
and other payments due on the Preferred Securities, primarily because (i) the
aggregate principal amount of the Subordinated Debentures will be equal to the
sum of the aggregate stated Liquidation Amount of the Trust Securities, (ii) the
interest rate and interest and other payment dates on the Subordinated
Debentures will match the Distribution rate and Distribution and other payment
dates for the Preferred Securities, (iii) the Company will pay for all and any
costs, expenses and liabilities of the Trust (except the obligations of the
Trust to holders of the Preferred Securities), and (iv) the Trust Agreement
further provides that the Trust will not engage in any activity that is not
consistent with the limited purposes of the Trust.

ENFORCEMENT RIGHTS OF HOLDERS OF PREFERRED SECURITIES

  A holder of any Preferred Security may institute a legal proceeding directly
against the Company to enforce its rights under the Guarantee without first
instituting a legal proceeding against the Guarantee Trustee, the Trust or any
other Person. A default or event of default under any Senior Debt, Subordinated
Debt or Additional Senior Obligations of the Company would not constitute a
default or Event of Default. In the event, however, of payment defaults under,
or acceleration of, Senior Debt, Subordinated Debt or Additional Senior
Obligations of the Company, the subordination provisions of the Indenture
provide that no payments may be made in respect of the Subordinated Debentures
until such Senior Debt, Subordinated Debt or Additional Senior Obligations has
been paid in full or any payment default thereunder has been cured or waived.
Failure to make required payments on the Subordinated Debentures would
constitute an Event of Default.

LIMITED PURPOSE OF THE TRUST

  The Preferred Securities evidence a preferred undivided beneficial interest in
the assets of the Trust. The Trust exists for the exclusive purposes of (i)
issuing the Trust Securities representing undivided beneficial interests in the
assets of the Trust, (ii) investing the gross proceeds of the Trust Securities
in the Subordinated Debentures issued by the Company, and (iii) engaging in only
those other activities necessary, advisable, or incidental thereto. A principal
difference between the rights of a holder of a Preferred Security and the rights
of a holder of a Subordinated Debenture is that a holder of a Subordinated
Debenture is entitled to receive from the Company the principal amount of and
interest accrued on Subordinated Debentures held, while a holder of Preferred
Securities is entitled to receive Distributions from the Trust (or from the
Company under the Guarantee) if and to the extent the Trust has funds available
for the payment of such Distributions.

RIGHTS UPON TERMINATION

  Upon any voluntary or involuntary termination, winding-up or liquidation of
the Trust involving the liquidation of the Subordinated Debentures, the holders
of the Preferred Securities will be entitled to receive, out of assets held by
the Trust, the Liquidation Distribution in cash. See "Description of the
Preferred Securities--Liquidation Distribution Upon Termination." Upon any
voluntary or involuntary liquidation or bankruptcy of the Company, the Property
Trustee, as holder of the Subordinated Debentures, would be a subordinated
creditor of the Company, subordinated in right of payment to all Senior Debt,
Subordinated Debt and Additional Senior Obligations of the Company (as set forth
in the Indenture), but entitled to receive payment in full of principal and
interest before any shareholders of the Company receive payments or
distributions. Because the Company is the guarantor under the Guarantee and has
agreed to pay for all costs, expenses and liabilities of the Trust (other than
the obligations of the Trust to the holders of its Preferred Securities), the
positions of a holder of the Preferred Securities and a holder of the
Subordinated Debentures relative to other creditors and to shareholders of the
Company in the event of liquidation or bankruptcy of the Company are expected to
be substantially the same.

                                      106
<PAGE>
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
                                        
GENERAL

  The following is a summary of the material United States federal income tax
considerations that may be relevant to the purchasers of the Preferred
Securities and, insofar as it relates to matters of law and legal conclusions,
reflects the opinion of Arter & Hadden LLP, special counsel to the Company. This
summary is based upon current provisions of the Internal Revenue Code of 1986,
as amended (the "Code"), Treasury regulations issued thereunder and current
administrative rulings and court decisions, all of which are subject to change
at any time, with possible retroactive effect. Subsequent changes may cause the
tax consequences to vary substantially from the consequences described below.
Furthermore, the authorities on which the following summary is based are subject
to various interpretations, and it is therefore possible that the United States
federal income tax treatment of the purchase, ownership, and disposition of the
Preferred Securities may differ from the treatment described below.

  No attempt has been made in the following discussion to comment on all United
States federal income tax matters affecting purchasers of the Preferred
Securities. Moreover, this summary generally focuses on holders of the Preferred
Securities who are individual citizens or residents of the United States and who
acquire the Preferred Securities on their original issue at their offering price
and hold the Preferred Securities as capital assets. This summary has only
limited application to dealers in securities, corporations, estates, trusts or
nonresident aliens and does not address all the tax consequences that may be
relevant to holders who may be subject to special tax treatment, such as, for
example, banks, thrifts, real estate investment trusts, regulated investment
companies, insurance companies, dealers in securities or currencies, tax-exempt
investors, or persons that will hold the Preferred Securities as a position in a
"straddle," as part of a "synthetic security" or "hedge," as part of a
"conversion transaction" or other integrated investment, or as other than a
capital asset. This summary also does not address the tax consequences to
persons that have a functional currency other than the U.S. dollar or the tax
consequences to shareholders, partners or beneficiaries of a holder of the
Preferred Securities. Further, it does not include any description of any
alternative minimum tax consequences or the tax laws of any state or local
government or of any foreign government that may be applicable to the Preferred
Securities. Accordingly, each prospective investor should consult, and should
rely exclusively on, such investor's own tax advisors in analyzing the federal,
state, local and foreign tax consequences of the purchase, ownership or
disposition of the Preferred Securities.

CLASSIFICATION OF THE SUBORDINATED DEBENTURES

  The Company intends to take the position that the Subordinated Debentures will
be classified for United States federal income tax purposes as indebtedness of
the Company under current law, and, by acceptance of a Preferred Security, each
holder covenants to treat the Subordinated Debentures as indebtedness and the
Preferred Securities as evidence of an indirect beneficial ownership interest in
the Subordinated Debentures. No assurance can be given, however, that such
position of the Company will not be challenged by the IRS or, if challenged,
that such a challenge will not be successful. See "Certain Federal Income Tax
Consequences - Effect of Changes in Tax Laws and Pending Litigation." The
remainder of this discussion assumes that the Subordinated Debentures will be
classified for United States federal income tax purposes as indebtedness of the
Company.

CLASSIFICATION OF THE TRUST

  Under current law and assuming full compliance with the terms of the Trust
Agreement and Indenture (and certain other documents described herein), the
Trust will be classified for United States federal income tax purposes as a
grantor trust and not as an association taxable as a corporation. Accordingly,
for United States federal income tax purposes, each holder of the Preferred
Securities generally will be treated as owning an undivided beneficial interest
in the Subordinated Debentures, and upon the occurrence of an Extension Period
each holder will be required to include in its gross income any OID accrued with
respect to its allocable share of the Subordinated Debentures whether or not
cash is actually distributed to such holder.

                                      107
<PAGE>
 
POTENTIAL EXTENSION OF INTEREST PAYMENT PERIOD AND ORIGINAL ISSUE DISCOUNT

  Under recently issued Treasury regulations (the "Regulations"), a debt
instrument will be deemed to be issued with OID if there is more than a "remote"
contingency that periodic stated interest payments due on the instrument will
not be timely paid. Because the exercise by the Company of its option to defer
the payment of stated interest on the Subordinated Debentures would prevent the
Company from declaring dividends on any class of equity, the Company believes
that the likelihood of its exercising the option is "remote" within the meaning
of the Regulations. As a result, the Company intends to take the position that
the Subordinated Debentures will not be deemed to be issued with OID.
Accordingly, based on this position, stated interest payments on the
Subordinated Debentures will be includible in the ordinary income of a holder at
the time that such payments are paid or accrued in accordance with the holder's
regular method of accounting. Because the Regulations have not yet been
addressed in any published rulings or other published interpretations issued by
the IRS, it is possible that the IRS could take a position contrary to the
position taken by the Company.

  If the Company were to exercise its option to defer the payment of stated
interest on the Subordinated Debentures, the Subordinated Debentures would be
treated, solely for purposes of the OID rules, as being "reissued" at such time
with OID. The amount of interest income includible in the taxable income of a
holder of the Subordinated Debentures would be determined on the basis of a
constant yield method over the remaining term of the instrument regardless of
the holder's method of tax accounting and the actual receipt of future payments
of stated interest on the Subordinated Debentures would no longer be separately
reported as taxable income. Consequently, a holder of the Preferred Securities
would be required to include OID in ordinary income, on a current basis, over
the period that the instrument is held even though the Company would not be
making any actual cash payments during the Extension Period. The amount of OID
that would accrue, in the aggregate, during the Extension Period would be
approximately equal to the amount of the cash payment due at the end of such
period. Moreover, under the Regulations, if the option to defer the payment of
interest income with respect to the Subordinated Debentures was determined not
to be "remote," the Subordinated Debentures would be treated as having been
originally issued with OID. In such event, all of a holder's taxable interest
income would be accounted for as OID and any OID included in income would
increase the holder's adjusted tax basis in the Subordinated Debentures and the
holder's actual receipt of interest payments would reduce such basis.

  Because income on the Preferred Securities will constitute interest income for
United States federal income tax purposes, corporate holders of the Preferred
Securities will not be entitled to claim a dividends received deduction in
respect of such income.

MARKET DISCOUNT AND ACQUISITION PREMIUM

  Holders of the Preferred Securities other than a holder who purchased the
Preferred Securities upon original issuance may be considered to have acquired
their undivided interests in the Subordinated Debentures with "market discount"
or "acquisition premium" as such phrases are defined for United States federal
income tax purposes. Such holders are advised to consult their tax advisors as
to the income tax consequences of the acquisition, ownership and disposition of
the Preferred Securities.

RECEIPT OF SUBORDINATED DEBENTURES OR CASH UPON LIQUIDATION OF THE TRUST

  Under certain circumstances, as described under "Description of the Preferred
Securities--Redemption" and "--Liquidation Distribution Upon Termination," the
Subordinated Debentures may be distributed to holders of the Preferred
Securities upon a liquidation of the Trust. Under current United States federal
income tax law, such a distribution would be treated as a nontaxable event to
each such holder and would result in such holder having an adjusted tax basis in
the Subordinated Debentures received in the liquidation equal to such holder's
adjusted tax basis in the Preferred Securities immediately before the
distribution. A holder's holding period in the Subordinated Debentures so
received in liquidation of the Trust would include the period for which such
holder held the Preferred Securities.

                                      108
<PAGE>
 
  If, however, a Tax Event were to occur which resulted in the Trust being
treated as an association taxable as a corporation, the distribution would
likely constitute a taxable event to holders of the Preferred Securities. Under
certain circumstances described herein, the Subordinated Debentures may be
redeemed for cash and the proceeds of such redemption distributed to holders in
redemption of their Preferred Securities. Under current law, such a redemption
would, for United States federal income tax purposes, constitute a taxable
disposition of the redeemed Preferred Securities, and a holder would recognize
gain or loss as if the holder sold such Preferred Securities for cash. See
"Description of the Preferred Securities--Redemption" and "--Liquidation
Distribution Upon Termination."

DISPOSITION OF PREFERRED SECURITIES

  Upon the sale of the Preferred Securities, a holder will recognize a gain or
loss in an amount equal to the difference between its adjusted tax basis in the
Preferred Securities and the amount realized in the sale (except to the extent
of any amount received in respect of accrued but unpaid interest not previously
included in income). A holder's adjusted tax basis in the Preferred Securities
generally will be its initial purchase price increased by OID (if any)
previously includible in the holder's gross income to the date of disposition
and decreased by payments (if any) received on the Preferred Securities in
respect of OID to the date of disposition. Such gain or loss generally will be a
capital gain or loss. In the case of non-corporate taxpayers, the tax rates
applicable to capital gains from the disposition of Preferred Securities
generally will vary depending upon whether, at the time of disposition, the
Preferred Securities have been held for more than twelve months.

  The Preferred Securities may trade at a price that does not accurately reflect
the value of accrued but unpaid interest (or OID if the Subordinated Debentures
are treated as having been issued, or reissued, with OID) with respect to the
underlying Subordinated Debentures. A holder who disposes of its Preferred
Securities between record dates for payments of distributions thereon will be
required to include in ordinary income (i) any portion of the amount realized
that is attributable to such accrued but unpaid interest to the extent not
previously included in income, or (ii) any amount of OID, in either case, that
has accrued on its pro rata share of the underlying Subordinated Debentures
during the taxable year of sale through the date of disposition. Any such income
inclusion will increase the holder's adjusted tax basis in its Preferred
Securities disposed of. To the extent that the amount realized in the sale is
less than the holder's adjusted tax basis, a holder will recognize a capital
loss. Subject to certain limited exceptions applicable to non-corporate
taxpayers, capital losses cannot be applied to offset ordinary income for United
States federal income tax purposes.

EFFECT OF CHANGES IN TAX LAWS AND PENDING LITIGATION

  In recent years there have been several proposals which, if enacted, could
have adversely affected the ability of the Company to deduct interest paid on
the Subordinated Debentures. These proposals, however, were not enacted.
Nevertheless, there can be no assurance that other legislation enacted after the
date hereof will not otherwise adversely affect the ability of the Company to
deduct the interest payable on the Subordinated Debentures.

  In addition, in a currently pending case in the Tax Court, Enron Corp. v.
Commissioner, TC Dkt. No. 6149-98, the IRS is challenging the deductibility of
interest paid on securities which are similar, but not identical to, the
Subordinated Debentures.  The IRS may also challenge the deductibility of the
interest paid on the Subordinated Debentures, which could in turn trigger a Tax
Event and a redemption of the Preferred Securities.

  Consequently, there can be no assurance that a Tax Event will not occur. A Tax
Event would permit the Company, upon approval of the Federal Reserve if then
required under applicable capital guidelines or policies of the Federal Reserve,
to cause a redemption of the Preferred Securities before, as well as after,
September , 2003. See "Description of the Subordinated Debentures--Redemption"
and "Description of the Preferred Securities--Redemption--Tax Event Redemption,
Capital Treatment Event Redemption or Investment Company Event Redemption."

                                      109
<PAGE>
 
BACKUP WITHHOLDING AND INFORMATION REPORTING

  Interest paid on the Subordinated Debentures, or the amount of OID accrued on
the Subordinated Debentures, if applicable, held of record by individual
citizens or residents of the United States, or certain trusts, estates, and
partnerships, will be reported to the IRS on Forms 1099, which forms should be
mailed to such holders of the Preferred Securities by January 31 following each
calendar year. Payments made on, and proceeds from the sale of, the Preferred
Securities may be subject to a "backup" withholding tax (currently at 31%)
unless the holder complies with certain identification and other requirements.
Any amounts withheld under the backup withholding rules will be allowed as a
credit against the holder's United States federal income tax liability, provided
the required information is provided to the IRS.

  THE UNITED STATES FEDERAL INCOME TAX DISCUSSION SET FORTH ABOVE IS INCLUDED
FOR GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON THE
PARTICULAR SITUATION OF A HOLDER OF THE PREFERRED SECURITIES. HOLDERS OF THE
PREFERRED SECURITIES SHOULD CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX
CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF THE PREFERRED
SECURITIES, INCLUDING THE TAX CONSEQUENCES UNDER STATE, LOCAL, FOREIGN AND OTHER
TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN UNITED STATES FEDERAL OR OTHER
TAX LAWS.

                             ERISA CONSIDERATIONS
                                        
  Each of the Company (the obligor with respect to the Subordinated Debentures
held by the Trust), and its affiliates and the Property Trustee may be
considered a "party in interest" (within the meaning of ERISA) or a
"disqualified person" (within the meaning of Section 4975 of the Code) with
respect to many employee benefit plans ("Plans") that are subject to ERISA and
certain employee benefit-related provisions of the Code. The purchase and/or
holding of Preferred Securities by a fiduciary of a Plan that is subject to the
fiduciary responsibility provisions of ERISA or the prohibited transaction
provisions of Section 4975 of the Code (including individual retirement
arrangements and other plans described in Section 4975(e)(1) of the Code) and
with respect to which Plan the Company, the Property Trustee or any affiliate is
a service provider (or otherwise is a party in interest or a disqualified
person) may constitute or result in a prohibited transaction under ERISA or
Section 4975 of the Code, unless such Preferred Securities are acquired pursuant
to and in accordance with an applicable exemption, such as Prohibited
Transaction Class Exemption ("PTCE") 84-14 (an exemption for certain
transactions determined by an independent qualified professional asset manager),
PTCE 91-38 (an exemption for certain transactions involving bank collective
investment funds), PTCE 90-1 (an exemption for certain transactions involving
insurance company pooled separate accounts), PTCE 95-60 (an exemption for
transactions involving certain insurance company general accounts) or PTCE 96-23
(an exemption for certain transactions determined by an in-house asset manager).
In addition, a Plan fiduciary considering the purchase of Preferred Securities
should be aware that the assets of the Trust may be considered "plan assets" for
ERISA purposes pursuant to the Department of Labor regulation defining what
constitutes the assets of a Plan. In such event, any person exercising
discretion or providing services with respect to the Subordinated Debentures may
become parties in interest or disqualified persons with respect to the investing
Plans. In order to avoid certain prohibited transactions under ERISA and the
Code that could thereby result, the fiduciary, with respect to each investing
Plan, by purchasing the Preferred Securities, will be deemed to have directed
the Trust to invest in the Subordinated Debentures and to have consented to the
appointment of the Property Trustee. In this regard, it should be noted that, in
the event of an Event of Default, the Company may not remove the Property
Trustee without the approval of a majority of the holder of the Preferred
Securities.

  A Plan fiduciary should consider whether the purchase of Preferred Securities
could result in the delegation of fiduciary authority to the Property Trustee,
and, if so, whether such a delegation of fiduciary authority is permissible
under the Plan's governing instrument or pursuant to any investment management
agreement with the Plan. In making such determinations, a Plan fiduciary should
note that the Property Trustee is a U.S. bank qualified to be an investment
manager (within the meaning of Section 3(38) of ERISA) to which such a
delegation of authority generally would be permissible under ERISA. Further,
prior to an Event of Default with respect to the

                                      110
<PAGE>
 
Subordinated Debentures, the Property Trustee will have only limited custodial
and ministerial authority with respect to Trust assets.

  THE SALE OF PREFERRED SECURITIES TO PLANS IS IN NO RESPECT A REPRESENTATION BY
THE TRUST, THE COMPANY, THE PROPERTY TRUSTEE, THE UNDERWRITER OR ANY OTHER
PERSON ASSOCIATED WITH THE SALE OF THE PREFERRED SECURITIES THAT SUCH SECURITIES
SATISFY ALL RELEVANT LEGAL REQUIREMENTS WITH RESPECT TO INVESTMENTS BY PLANS
GENERALLY OR ANY PARTICULAR PLAN, OR THAT SUCH SECURITIES ARE OTHERWISE
APPROPRIATE FOR PLANS GENERALLY OR ANY PARTICULAR PLAN.  ANY PURCHASER PROPOSING
TO ACQUIRE PREFERRED SECURITIES WITH ASSETS OF ANY PLAN SHOULD CONSULT WITH ITS
COUNSEL.

                                      111
<PAGE>
 
                                  UNDERWRITING

SALE OF COMMON STOCK

  Subject to the terms and conditions of the Underwriting Agreement between the
Company and the Underwriter relating to the sale of the Common Stock (the
"Common Stock Underwriting Agreement"), the form of which is filed as an exhibit
to the Registration Statement of which this Prospectus forms a part, the
Underwriter has agreed to purchase from the Company, and the Company has agreed
to sell to the Underwriter, 200,000 shares of Common Stock.

  The Common Stock Underwriting Agreement provides that the obligations of the
Underwriter thereunder are subject to the satisfaction of certain conditions
precedent.  The Underwriter has agreed to purchase and pay for all 200,000
shares of Common Stock (other than those shares subject to the over-allotment
option described below) if any are purchased.  The Company has been advised that
the Underwriter proposes to offer the shares of Common Stock directly to the
public at the public offering price set forth on the cover page of this
Prospectus, and to certain securities dealers at such price less a concession
not in excess of $0.38 per share.  The Underwriter may allow, and such dealers
may reallow, a discount not in excess of $0.10 per share to certain other
dealers.  After commencement of this Offering, the offering price concession and
discounts may be changed by the Underwriter.

  The Company has granted the Underwriter an option to purchase up to an
additional 30,000 shares of Common Stock at the same price per share which the
Company will receive for the shares offered herein.  Such option, which expires
30 days after the date of this Prospectus, may be exercised only for the purpose
of covering over-allotments.

  In the Common Stock Underwriting Agreement, the Company has agreed that it
will not, for 90 days from the date of this Prospectus, directly or indirectly
offer, sell, contract to sell or otherwise dispose of any shares of the
Company's equity securities, any securities convertible or exchangeable for such
equity securities or any other rights to acquire such equity securities without
the Underwriter's prior written consent, other than shares of Common Stock
issued and sold to the Underwriter pursuant to the Common Stock Underwriting
Agreement, shares of Common Stock issued upon exercises of employee stock
options outstanding as of the date of the Common Stock Underwriting Agreement
and Common Stock issued upon conversion of the Company's outstanding Series C
Preferred Stock.  The Company's executive officers, directors, and certain
beneficial owners of more than five percent of the Common Stock (other than the
Independent Bankshares, Inc. Employee Stock Ownership Plan) have agreed, for 90
days from the date of this Prospectus, not to directly or indirectly offer,
sell, contract to sell or otherwise dispose of any shares of the Company's
equity securities, any securities convertible or exchangeable for the Company's
equity securities or any other rights to acquire such equity securities without
the prior written consent of the Underwriter.

SALE OF PREFERRED SECURITIES

  Subject to the terms and conditions of the Underwriting Agreement between the
Company and the Underwriter relating to the sale of the Preferred Securities
(the "Preferred Securities Underwriting Agreement"), the form of which is filed
as an exhibit to the Registration Statement of which this Prospectus forms a
part, the Underwriter has agreed to purchase from the Trust, and the Trust has
agreed to sell to the Underwriter, 1,200,000 Preferred Securities.

  The Preferred Securities Underwriting Agreement provides that the obligations
of the Underwriter thereunder are subject to the satisfaction of certain
conditions precedent.  The Underwriter has agreed to purchase and pay for all
1,200,000 Preferred Securities (other than those Preferred Securities subject to
the over-allotment option described below) if any are purchased.  The Company
has been advised that the Underwriter proposes to offer the Preferred Securities
directly to the public at the public offering price set forth on the cover page
of this Prospectus, and to certain securities dealers at such price less a
concession not in excess of $0.20 per Preferred Security.  The Underwriter may
allow, and such dealers may reallow, a discount not in excess of $0.10 per
Preferred

                                      112
<PAGE>
 
Security to certain other dealers. After commencement of this Offering, the
offering price concession and discounts may be changed by the Underwriter.

  In view of the fact that the proceeds of the sale of the Preferred Securities
will be used to purchase the Subordinated Debentures of the Company, the
Preferred Securities Underwriting Agreement provides that the Company will pay
as compensation to the Underwriter arranging the investment therein of such
proceeds, an amount in immediately available funds of $0.40 per Preferred
Security (or $480,000 in the aggregate).

  The Trust has granted the Underwriter an option to purchase up to an
additional 100,000 Preferred Securities at the same price per Preferred Security
which the Trust will receive for the Preferred Securities offered herein.  Such
option, which expires 30 days after the date of this Prospectus, may be
exercised only for the purpose of covering over-allotments.

  The Company and the Trust have agreed that they will not, for 90 days from the
date of this Prospectus, without the Underwriter's prior written consent,
directly or indirectly offer, sell, contract to sell or otherwise dispose of the
Preferred Securities other than pursuant to the Preferred Securities
Underwriting Agreement, any other beneficial interests in the assets of the
Trust or any securities of the Trust or the Company that are substantially
similar to the Preferred Securities or the Subordinated Debentures, including
any guarantee of such beneficial interests or substantially similar securities,
or securities convertible into or exchangeable for or that represent the right
to receive any such beneficial interest or substantially similar securities.

GENERAL

  Although the Common Stock is listed on the AMEX and the Preferred Securities
have been approved for listing on the AMEX, subject to notice of official
issuance, no assurances can be made as to the liquidity of such Common Stock and
the Preferred Securities.  See "Risk Factors--Risk Factors Relating to the
Company--Trading Market for the Common Stock," and "Risk Factors Relating to the
Preferred Securities--Trading Price, Absence of Prior Public Market, and Ratings
for the Preferred Securities."  The offering price of the Common Stock and the
offering price and distribution rate of the Preferred Securities have been
determined by negotiations among representatives of the Company and the
Underwriter, and such offering prices may not be indicative of the market price
of the Common Stock or the Preferred Securities following the Offering.

  The Company and the Underwriter have agreed to indemnify, or to contribute to
payments made by, each other against certain civil liabilities, including
certain civil liabilities under the Securities Act. Insofar as indemnification
for liabilities arising under the Securities Act may be permitted to directors,
officers or persons controlling the registrant pursuant to the foregoing
provisions, the Company has been informed that in the opinion of the Securities
and Exchange Commission such indemnification is against public policy as
expressed in the Act and is therefore unenforceable.

  The Underwriter will pay a finder's fee of up to $50,000 out of its
underwriting commission to First Tennessee Capital Markets, a division of First
Tennessee Bank, N.A., Memphis, Tennessee, a national banking association ("First
Tennessee"), for First Tennessee's services in introducing the Underwriter to
the Company.  First Tennessee will purchase, as agent for its customers, up to
250,000 Preferred Securities from the Underwriter at the public offering price
and without additional compensation therefor.

  In connection with the Offering, the Underwriter and its affiliates may engage
in transactions effected in accordance with Rule 104 of the Commission's
Regulation M that are intended to stabilize, maintain or otherwise affect the
market price of the Common Stock or the Preferred Securities.  Such transactions
may include over-allotment transactions in which the Underwriter creates a short
position for its own account by selling more Common Stock or Preferred
Securities than it is committed to purchase.  In such case, to cover all or part
of the short position, the Underwriter may exercise either or both of the over-
allotment options described above to purchase additional Common Stock or
Preferred Securities or may purchase Common Stock or Preferred Securities in the
open market following completion of the initial Offering thereof.  The
Underwriter also may engage in stabilizing transactions in which it bids for,
and purchases, Common Stock or Preferred Securities at a level above that which
might otherwise prevail in the

                                      113
<PAGE>
 
open market for the purpose of preventing or retarding a decline in the market
price of the Common Stock or the Preferred Securities. The Underwriter also may
reclaim any selling concessions allowed to a dealer if the Underwriter
repurchases Common Stock or Preferred Securities distributed by that dealer. Any
of the foregoing transactions may result in the maintenance of a price for the
Common Stock or the Preferred Securities at a level above that which might
otherwise prevail in the open market. Neither the Company nor the Underwriter
makes any representation or prediction as to the direction or magnitude of any
effect that the transactions described above may have on the price of the Common
Stock or the Preferred Securities. The Underwriter is not required to engage in
any of the foregoing transactions and, if commenced, such transactions may be
discontinued at any time without notice.

                                 LEGAL MATTERS

  The legality of the Common Stock, the Subordinated Debentures and the
Guarantee will be passed upon for the Company by Arter & Hadden LLP, Dallas,
Texas, counsel to the Company.  Certain matters of Delaware law relating to the
validity of the Preferred Securities, the enforceability of the Trust Agreement
and the formation of the Trust will be passed upon by Prickett, Jones, Elliott,
Kristol & Schnee, special counsel to the Company and to the Trust. Certain
matters relating to United States federal income tax consideration will be
passed upon for the Company by Arter & Hadden LLP. Certain legal matters will be
passed upon for the Underwriter by Lewis, Rice & Fingersh, L.C., St. Louis,
Missouri.

                                    EXPERTS

  The consolidated balance sheets as of December 31, 1997 and 1996, of
Independent Bankshares, Inc. and the related consolidated income statements,
statements of changes in shareholders' equity, and cash flows for each of the
three years in the period ended December 31, 1997, included in this Prospectus,
have been included herein in reliance on the report of PricewaterhouseCoopers
LLP, independent accountants, given on the authority of that firm as experts in
accounting and auditing.

  The 1997 audited financial statements of Azle Bancorp included in this
Prospectus have been audited by Stovall, Grandey & Whatley, L.L.P., independent
accountants, for the period set forth in their report thereupon appearing
elsewhere herein and are included in reliance upon such report given upon
authority of such firm as experts in accounting and auditing.

  The financial statements of Azle State Bank at December 31, 1996 and 1995, and
for each of the two years in the period ended December 31, 1996, included in
this Prospectus have been audited by Ernst & Young LLP, independent auditors, as
set forth in their report thereon appearing elsewhere herein, and are included
in reliance upon such report given upon the authority of such firm as experts in
accounting and auditing.

                             AVAILABLE INFORMATION

  The Company has filed with the Commission a registration statement on Form S-2
(as amended and together with all exhibits and schedules thereto, the
"Registration Statement") under the Securities Act with respect to the shares of
Common Stock and Preferred Securities offered by this Prospectus. As permitted
by the rules and regulations of the Commission, this Prospectus does not contain
all of the information set forth in the Registration Statement. For further
information with respect to the Company and the Common Stock and the Preferred
Securities offered hereby, reference is made to the Registration Statement.
Statements contained in this Prospectus concerning the provisions of any
contract, agreement or other document are not necessarily complete. With respect
to each contract, agreement or other document filed as an exhibit to the
Registration Statement, reference is made to the exhibit for the complete
contents of the exhibit, and each statement concerning its provisions is
qualified in its entirety by such reference.

  The Company is subject to the informational reporting requirements of the
Exchange Act and, in accordance therewith, files reports, proxy statements and
other information with the Commission. Such reports, proxy statements and other
information may be inspected and copied at the public reference facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549
and at the following regional offices of the Commission: Chicago Regional
Office, Northwestern Atrium Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661; and New

                                      114
<PAGE>
 
York Regional Office, Seven World Trade Center, New York, New York 10048. Copies
of such material may also be obtained by mail at prescribed rates from the
Public Reference Section of the Commission at 450 Fifth Street, N.W., Judiciary
Plaza, Washington, D.C. 20549. In addition, such materials filed electronically
by the Company with the Commission are available at the Commissions' World Wide
Web site at http://www.sec.gov. The Common Stock is quoted on the AMEX, and
reports and other information concerning the Company may be inspected and copied
at the offices of the AMEX at 86 Trinity Place, New York, New York 10006.

  No separate financial statements of the Trust have been included herein. The
Company does not consider that such financial statements would be material to
holders of Preferred Securities because (i) all of the voting securities of the
Trust will be owned by the Company, a reporting company under the Exchange Act;
(ii) the Trust has no independent operations but exists solely for the sole
purpose of issuing securities representing undivided beneficial interests in the
assets of the Trust and investing the proceeds thereof in Subordinated
Debentures issued by the Company, and (iii) the obligations of the Company
described herein to provide certain indemnities in respect of and be responsible
for certain costs, expenses, debts and liabilities of the Trust under the
Indenture and pursuant to the Trust Agreement, the Guarantee issued by Company
with respect to the Preferred Securities, the Subordinated Debentures purchased
by the Trust and the related Indenture, taken together, constitute, in the
belief of the Company and the Trust, a full and unconditional guarantee of
payments due on the Preferred Securities. See "Description of the Subordinated
Debentures" and "Description of the Guarantee."

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

  The following documents, previously filed by the Company with the Commission
pursuant to Section 15(d) of the Exchange Act, are incorporated herein by
reference:

  (a)  The Company's Annual Report on Form 10-K for the year ended 
       December 31,1997 as amended by the Company's Annual Report on Form 
       10-K/A filed April 30, 1998;

  (b)  The Company's Quarterly Reports on Form 10-Q for the quarters ended 
       March 31, 1998, and June 30,1998.

  (c)  The Company's Current Report on Form 8-K dated May 29, 1998.

  The Company will provide without charge to each person to whom this Prospectus
is delivered, on the written or oral request of any such person, a copy of any
or all of the documents incorporated herein by reference (other than exhibits to
such documents which are not specifically incorporated herein by reference in
such documents).  Written requests for such copies should be directed to Randal
N. Crosswhite, Vice President and Chief Financial Officer, Independent
Bankshares, Inc., 547 Chestnut Street, Abilene, Texas  79602.  Telephone
requests may be directed to (915) 677-5550.

                                      115
<PAGE>
 
                      [This Page Intentionally Left Blank]

                                      116
<PAGE>
 
                         INDEX TO FINANCIAL STATEMENTS


INDEPENDENT BANKSHARES, INC.
 
 Consolidated Balance Sheets at June 30, 1998 (unaudited) 
    and December 31, 1997.................................................   F-3
                                                                       
 Consolidated Statements of Income and Comprehensive Income            
    for the Six-month Periods ended June 30, 1998                      
    and 1997 (unaudited)..................................................   F-4
                                                                       
 Consolidated Statements of Cash Flows for the Six-month               
    Periods ended June 30, 1998 and 1997 (unaudited)......................   F-5
                                                                       
 Notes to Consolidated Financial Statements (unaudited)...................   F-6
                                                                       
 Report of Independent Accountants........................................   F-9
                                                                       
 Consolidated Balance Sheets at December 31, 1997 and 1996................  F-10
                                                                       
 Consolidated Income Statements for the Years ended                    
    December 31, 1997, 1996 and 1995......................................  F-11
                                                                       
 Consolidated Statements of Changes in Stockholders' Equity            
    for the Years ended December 31, 1997, 1996 and 1995..................  F-12
                                                                       
 Consolidated Statements of Cash Flows for the Years ended             
    December 31, 1997, 1996 and 1995......................................  F-13
                                                                       
 Notes to Consolidated Financial Statements................................ F-14
                                                                       
AZLE BANCORP AND SUBSIDIARIES                                          
                                                                       
 Consolidated Balance Sheets at June 30, 1998 and 1997 (unaudited)........  F-33
                                                                       
 Consolidated Statements of Income for the Periods of Six Months       
    ended June 30, 1998 and 1997 (unaudited)..............................  F-34
                                                                       
 Consolidated Statements of Cash Flows for the Periods of              
    Six Months ended June 30, 1998 and 1997 (unaudited)...................  F-35
                                                                       
 Notes to Consolidated Financial Statements (unaudited)...................  F-36
                                                                       
 Independent Auditor's Report.............................................  F-42
                                                                       
 Consolidated Balance Sheet at December 31, 1997..........................  F-43
                                                                       
 Consolidated Statement of Income for the Year                         
    Ended December 31, 1997...............................................  F-44
                                                                       
 Consolidated Statement of Changes in Shareholders'                    
    Equity for the Year ended December 31, 1997...........................  F-45
                                                                       
 Consolidated Statement of Cash Flow for the Year                      
    ended December 31, 1997...............................................  F-46
                                                                       
 Notes to Consolidated Financial Statements...............................  F-47

                                      F-1
<PAGE>
 
AZLE STATE BANK

 Report of Independent Auditors............................................ F-54

 Balance Sheets at December 31, 1996 and 1995.............................. F-55

 Statements of Income for the Years Ended December 31, 1996 and 1995....... F-56

 Statements of Changes in Stockholders' Equity for 
    the Years Ended December 31, 1996 and 1995............................. F-57

 Statements of Cash Flows for the Years Ended December 31, 1996 and 1995... F-58

 Notes to Financial Statements............................................. F-59

                                      F-2
<PAGE>
 
                         INDEPENDENT BANKSHARES, INC.
                          CONSOLIDATED BALANCE SHEETS
                    AT JUNE 30, 1998 AND DECEMBER 31, 1997
 
 
                                                      JUNE 30,     DECEMBER 31,
ASSETS                                                  1998          1997
- ------                                              ------------   ------------ 
Cash and Cash Equivalents:                                  (UNAUDITED)
 Cash and Due from Banks                            $ 13,111,000   $ 14,518,000
 Federal Funds Sold                                   29,200,000     24,900,000
                                                    ------------   ------------
   Total Cash and Cash Equivalents                    42,311,000     39,418,000
                                                    ------------   ------------
Securities:
 Available-for-sale                                   26,332,000     22,501,000
 Held-to-maturity                                     40,148,000     47,293,000
                                                    ------------   ------------
   Total Securities                                   66,480,000     69,794,000
                                                    ------------   ------------
Loans:
 Total Loans                                         141,691,000    142,315,000
 Less:
  Unearned Income on Installment Loans                   882,000      1,462,000
  Allowance for Possible Loan Losses                   1,121,000      1,173,000
                                                    ------------   ------------
   Net Loans                                         139,688,000    139,680,000
                                                    ------------   ------------
Premises and Equipment                                 7,624,000      7,518,000
Goodwill                                               3,046,000      3,159,000
Accrued Interest Receivable                            2,140,000      2,208,000
Other Real Estate and Other Repossessed Assets           253,000        739,000
Other Assets                                           1,959,000      2,058,000
                                                    ------------   ------------
 
      Total Assets                                  $263,501,000   $264,574,000
                                                    ============   ============
 
LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------
Liabilities:
Deposits:
 Noninterest-bearing Demand Deposits                $ 44,296,000   $ 43,868,000
 Interest-bearing Demand Deposits                     75,098,000     77,495,000
 Interest-bearing Time Deposits                      121,570,000    121,438,000
                                                    ------------   ------------
   Total Deposits                                    240,964,000    242,801,000
Accrued Interest Payable                                 868,000        947,000
Notes Payable                                              4,000         57,000
Other Liabilities                                        355,000        242,000
                                                    ------------   ------------
     Total Liabilities                               242,191,000    244,047,000
                                                    ------------   ------------
 
Stockholders' Equity:
Series C Preferred Stock                                  51,000         56,000
Common Stock                                             497,000        494,000
Additional Paid-in Capital                            13,923,000     13,921,000
Retained Earnings                                      6,982,000      6,218,000
Unrealized Gain on Available-for-sale Securities          39,000         31,000
Unearned ESOP Shares                                    (182,000)      (193,000)
                                                    ------------   ------------
     Total Stockholders' Equity                       21,310,000     20,527,000
                                                    ------------   ------------
 
      Total Liabilities and Stockholders' Equity    $263,501,000   $264,574,000
                                                    ============   ============

          See Accompanying Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>
 
                         INDEPENDENT BANKSHARES, INC.
          CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
            FOR THE SIX-MONTH PERIODS ENDED JUNE 30, 1998 AND 1997
                                  (UNAUDITED)
 
<TABLE> 
<CAPTION> 
                                                                                  SIX-MONTH PERIOD
                                                                                   ENDED JUNE 30,
                                                                               ----------------------
                                                                                  1998        1997
                                                                               ----------  ----------
<S>                                                                            <C>         <C> 
Interest Income:
 Interest and Fees on Loans                                                    $6,333,000  $5,833,000
 Interest on Securities                                                         1,973,000   2,699,000
 Interest on Federal Funds Sold                                                   918,000     442,000
                                                                               ----------  ----------
  Total Interest Income                                                         9,224,000   8,974,000
                                                                               ----------  ----------
Interest Expense:
 Interest on Deposits                                                           4,286,000   4,214,000
 Interest on Notes Payable                                                          1,000      35,000
                                                                               ----------  ----------
  Total Interest Expense                                                        4,287,000   4,249,000
                                                                               ----------  ----------
   Net Interest Income                                                          4,937,000   4,725,000
 Provision for Loan Losses                                                        300,000      60,000
                                                                               ----------  ----------
    Net Interest Income After Provision for Loan Losses                         4,637,000   4,665,000
                                                                               ----------  ----------
Noninterest Income:
 Service Charges                                                                  974,000     739,000
 Trust Fees                                                                       104,000      94,000
 Other Income                                                                     259,000      53,000
                                                                               ----------  ----------
  Total Noninterest Income                                                      1,337,000     886,000
                                                                               ----------  ----------
Noninterest Expenses:
 Salaries and Employee Benefits                                                 2,145,000   1,926,000
 Net Occupancy Expense                                                            468,000     411,000
 Equipment Expense                                                                402,000     415,000
 Stationery, Printing and Supplies Expense                                        206,000     184,000
 Professional Fees                                                                141,000     182,000
 Litigation Settlement Expense                                                    125,000           0
 Goodwill Amortization                                                            113,000     101,000
 Net Cost (Revenues) Applicable to Real Estate and Other Repossessed Assets        47,000     (40,000)
 Other Expenses                                                                   790,000     779,000
                                                                               ----------  ----------
  Total Noninterest Expenses                                                    4,437,000   3,958,000
                                                                               ----------  ----------
    Income Before Federal Income Taxes                                          1,537,000   1,593,000
 Federal Income Taxes                                                             564,000     538,000
                                                                               ----------  ----------
     Net Income                                                                   973,000   1,055,000
Other Comprehensive Income, Net of Tax:
 Unrealized Holding Gains (Losses) on Available-for-sale Securities Arising
  During the Period                                                                 8,000      (1,000)
                                                                               ----------  ----------
     Comprehensive Income                                                      $  981,000  $1,054,000
                                                                               ==========  ==========
 
Preferred Stock Dividends                                                      $   12,000  $   28,000
                                                                               ==========  ==========
 
Net Income Available to Common Stockholders                                    $  961,000  $1,027,000
                                                                               ==========  ==========
 
Basic Earnings per Common Share Available to Common Stockholders               $     0.49  $     0.59
                                                                               ==========  ==========
 
Diluted Earnings Per Common Share Available to Common Stockholders             $     0.47  $     0.52
                                                                               ==========  ==========
</TABLE>
          See Accompanying Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>
 
                          INDEPENDENT BANKSHARES, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
             FOR THE SIX-MONTH PERIODS ENDED JUNE 30, 1998 AND 1997
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
 
                                                                                         1998           1997
                                                                                     -------------  ------------
<S>                                                                                  <C>            <C>
Cash Flows from Operating Activities:
 Net Income                                                                          $    973,000   $ 1,055,000
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
 Deferred Federal Income Tax Expense                                                      232,000       239,000
 Depreciation and Amortization                                                            393,000       336,000
 Provision for Loan Losses                                                                300,000        60,000
 Gains on Sales of Other Real Estate and Other Repossessed Assets                          (3,000)      (64,000)
 Writedown of Other Real Estate and Other Repossessed Assets                                    0         2,000
 Decrease (Increase) in Accrued Interest Receivable                                        68,000      (100,000)
 Decrease (Increase) in Other Assets                                                     (133,000)      528,000
 Decrease in Accrued Interest Payable                                                     (79,000)     (224,000)
 Increase (Decrease) in Other Liabilities                                                 113,000      (193,000)
                                                                                     ------------   -----------
   Net Cash Provided by Operating Activities                                            1,864,000     1,639,000
                                                                                     ------------   -----------
Cash Flows from Investing Activities:
 Proceeds from Maturities of Available-for-sale Securities                              5,189,000     1,228,000
 Proceeds from Maturities of Held-to-maturity Securities                               19,866,000     9,919,000
 Proceeds from Sale of Available-for-sale Securities                                            0       193,000
 Purchases of Available-for-sale Securities                                            (9,019,000)   (6,037,000)
 Purchases of Held-to-maturity Securities                                             (12,768,000)   (8,021,000)
 Net Increase in Loans                                                                   (763,000)   (4,561,000)
 Additions to Premises and Equipment                                                     (386,000)     (174,000)
 Proceeds from Sales of Other Real Estate and Other Repossessed Assets                  1,010,000       643,000
 Cash Paid for Purchase of Crown Park Bancshares, Inc., Lubbock, Texas, in Excess
  of Cash and Cash Equivalents Held by Crown Park Bancshares on January 28, 1997
  (Date of Acquisition)                                                                         0    (1,236,000)
                                                                                     ------------   -----------
   Net Cash Provided by (Used in) Investing Activities                                  3,129,000    (8,046,000)
                                                                                     ------------   -----------
Cash Flows from Financing Activities:
 Increase (Decrease) in Deposits                                                       (1,837,000)      889,000
 Proceeds from Notes Payable                                                                    0     1,300,000
 Repayment of Notes Payable                                                               (53,000)   (2,805,000)
 Net Proceeds from Issuance of Equity Securities                                                0     4,004,000
 Payment of Cash Dividends                                                               (210,000)     (196,000)
 Payment for Fractional Shares in Stock Dividend                                                0        (5,000)
                                                                                     ------------   -----------
   Net Cash Provided by (Used in) Financing Activities                                 (2,100,000)    3,187,000
                                                                                     ------------   -----------
Net Increase (Decrease) in Cash and Cash Equivalents                                    2,893,000    (3,220,000)
Cash and Cash Equivalents at Beginning of Period                                       39,418,000    29,958,000
                                                                                     ------------   -----------
 
Cash and Cash Equivalents at End of Period                                           $ 42,311,000   $26,738,000
                                                                                     ============   ===========
 
Noncash Investing Activities:
 Additions to Other Real Estate and Other Repossessed Assets Through Foreclosures    $    611,000   $   571,000
 Sales of Other Real Estate and Other Repossessed Assets Financed with Loans               83,000        81,000
 Increase (Decrease) in Unrealized Gain/Loss on Available-for-sale Securities,
  Net of Tax                                                                                8,000        (1,000)
</TABLE>

         See Accompanying Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>
 
                          INDEPENDENT BANKSHARES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     For information with regard to significant accounting policies, reference
is made to Notes to Consolidated Financial Statements included in the Annual
Report on Form 10-K for the year ended December 31, 1997, which was filed with
the Securities and Exchange Commission pursuant to Section 13 or 15(d) of the
Securities and Exchange Act of 1934, as amended.

     The accompanying financial statements reflect all adjustments necessary to
present a fair statement of the results for the interim periods presented, and
all adjustments are of a normal recurring nature.

(2)  RECENT ACCOUNTING PRONOUNCEMENTS

     In June 1997, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive
Income" ("FAS 130"). FAS 130 establishes standards for reporting and display of
comprehensive income and its components (revenues, expenses, gains and losses)
in a full set of general purpose financial statements. FAS 130 requires that all
items that are required to be recognized under accounting standards as
components of comprehensive income be reported in a financial statement that is
displayed with the same prominence as other financial statements. The Company
adopted FAS 130 on January 1, 1998.

     In June 1998, the FASB issued Statement of Financial Accounting Standards
No. 133, "Accounting for Derivative Instruments and Hedging Activities" ("FAS
133"). FAS 133 establishes accounting and reporting standards for derivative
instruments, including certain derivative instruments embedded in other
contracts, and for hedging activities. It requires that all derivatives be
recognized as either assets or liabilities in the statement of financial
position and that those instruments be measured at fair value. The Company
adopted FAS 133 beginning July 1, 1998.

(3)  ACQUISITION OF SUBSIDIARY BANK

     The Company completed the acquisition of Crown Park Bancshares, Inc.
("Crown Park") and its wholly owned subsidiary bank, Western National Bank,
Lubbock, Texas ("Western National"), effective January 28, 1997, for an
aggregate cash consideration of $7,510,000. On the acquisition date, Crown Park
was merged with and into a wholly owned subsidiary of the Company and Western
National was merged with and into the Company's subsidiary bank, First State
Bank, National Association, Abilene, Texas (the "Bank"). To obtain funding for
the acquisition, the Company sold an aggregate of 395,312 shares of its common
stock (the "Common Stock") in an underwritten offering at a price of $11.40 per
share (the "Offering"). This included 51,562 shares covered by the underwriter's
over-allotment option. The above number of shares and price per share have been
adjusted for the 5-for-4 stock split, effected in the form of a 25% stock
dividend, paid to the Company's shareholders in May 1997. The Company borrowed
$800,000 from a financial institution in Amarillo, Texas (the "Amarillo Bank")
to finance a portion of the cost of acquiring Crown Park. The $800,000 of
borrowings was reduced to $400,000 with the proceeds of the sale of the over-
allotment shares. The borrowing was paid off on December 31, 1997. At the date
of acquisition, Crown Park had total assets of $60,420,000, total loans, net of
unearned income, of $41,688,000, total deposits of $53,604,000 and stockholders'
equity of $4,238,000. This acquisition was accounted for using the purchase
method of accounting. A total of $2,486,000 of goodwill was recorded as a result
of this acquisition.

(4)  PENDING ACQUISITION

     The Company has entered into a definitive agreement to acquire Azle Bancorp
("Azle Bancorp") and its subsidiary bank, Azle State Bank, Azle, Texas ("Azle
State"), for $19,025,000 in cash. The Company anticipates that it will raise the
funds necessary to consummate the acquisition through a combination of an
underwritten Common Stock offering, an underwritten offering of a new trust
preferred stock issue and borrowings. Details of such potential stock issuances
and borrowings are yet to be determined.

     At June 30, 1998, Azle State had total assets of $91,658,000, total loans,
net of unearned income, of $45,103,000, total deposits of $80,826,000 and
stockholders' equity of $9,998,000.

                                      F-6
<PAGE>
 
     The acquisition has been approved by the various regulatory authorities but
is still subject to the approval of the shareholders of Azle Bancorp and other
conditions. If such approval is received and the other conditions are satisfied,
the transaction will probably be consummated during the third or fourth quarter
of 1998.

(5)  UNEARNED ESOP STOCK

     The Company's Employee Stock Ownership/401(k) Plan (the "Plan") purchased
18,750 shares, adjusted for the 5-for-4 stock split, effected in the form of a
25% stock dividend, paid to shareholders in May 1997, of Common Stock in the
Offering in January 1997 for $214,000. The funds used for the purchase were
borrowed from the Company. The note evidencing such borrowing is due in eighty-
four equal monthly installments of $4,000, including interest, and matures on
February 27, 2004. The note bears interest at the Company's floating base rate
plus 1% (9.50% at June 30, 1998). The note is collateralized by the stock
purchased in the Offering.

     As a result of the lending arrangement between the Company and the Plan,
the shares are considered "unearned." The shares are "earned" on a pro rata
basis as principal payments are made on the note. The shares are included in the
Company's earnings per share calculations only as they are earned. At June 30,
1998, a total of 15,923 shares with an original cost of $182,000 are considered
to be unearned.

(6)  EARNINGS PER SHARE

     Basic earnings per common share is computed by dividing net income
available to common shareholders by the weighted average number of shares and
share equivalents outstanding during the period. Because the Company's
outstanding Series C Cumulative Convertible Preferred Stock (the "Series C
Preferred Stock") is cumulative, the dividends allocable to such preferred stock
reduces income available to common shareholders in the basic earnings per share
calculations. In computing diluted earnings per common share for the six-month
periods ended June 30, 1998 and 1997, the conversion of the Series C Preferred
Stock was assumed, as the effects are dilutive. The weighted average common
shares outstanding used in computing basic earnings per share for the six-month
periods ended June 30, 1998 and 1997, was 1,964,000 and 1,742,000 shares,
respectively. The weighted average common shares outstanding used in computing
diluted earnings per common share for the six-month periods ended June 30, 1998
and 1997, was 2,087,000 and 2,015,000 shares, respectively.

(7)  ACCUMULATED OTHER COMPREHENSIVE INCOME

     An analysis of accumulated other comprehensive income for the six-month
periods ended June 30, 1998 and 1997, is as follows:
 
                                                   Unrealized Gains,
                                                    Net of Taxes, on
                                             Available-for-sale Securities
                                             ------------------------------
                                                    Six-month Period
                                                     Ended June 30,
                                             ------------------------------
                                                  1998            1997
                                             --------------  --------------
                                                     (In thousands)
             Balance, beginning of period         $  31          $  25
             Current period change                    8             (1)
                                                  -----          -----
               Balance, end of period             $  39          $  24
                                                  =====          =====

(8)  SETTLEMENT OF POTENTIAL LITIGATION

     In November 1995, the Pension Benefit Guaranty Corporation (the "PBGC")
sent a letter to the Company regarding the Retirement Plan for Employees of the
Texas Bank and Trust Co., Sweetwater, Texas (the "Plan"). In the letter, the
PBGC alleged that the Company was responsible for the Plan and asked that the
Company assume sponsorship of the Plan. The Company declined the PBGC's request
to assume responsibility for, and sponsorship of, the Plan. If the Company had
assumed responsibility for the Plan, the Company would have owed as of June 30,
1995, according to PBGC calculations, approximately $656,000 to the PBGC. In
response, the PBGC, in June 1996, terminated the Plan and became the Plan's
trustee, effective as of June 30, 1992. 

                                      F-7
<PAGE>
 
     Texas Bank and Trust Co., Sweetwater, Texas ("Texas Bank"), became a
repossessed asset of The First State Bank, Abilene, Texas ("FSB - Abilene"), a
former subsidiary of the Company, through a bank foreclosure that occurred in
1985. FSB - Abilene was placed into receivership by the Federal Deposit
Insurance Corporation (the "FDIC") on February 17, 1989. Texas Bank was placed
into receivership by the FDIC on July 27, 1989.

     The Company did not intend to assume any responsibility for the Plan and
had decided to vigorously contest any attempt by the PBGC to have the Company
assume responsibility with respect to any aspect of the Plan. The statute of
limitations for any action to be taken by the PBGC against the Company regarding
this matter was set to expire on June 30, 1998. The PBGC indicated to the
Company that as of June 30, 1998, the Company's potential responsibility to the
Plan, according to PBGC calculations, was in excess of $1,000,000. The Company
and the PBGC entered into settlement negotiations, and on June 30, 1998, the
Company and the PBGC executed a tolling agreement to extend the expiration of
the statute of limitations regarding this matter to July 20, 1998. A settlement
agreement was negotiated and consummated on July 20, 1998, and the Company paid
a total of $125,000 ($83,000, net of tax) to the PBGC to avoid costs of
litigation regarding this matter. This amount was accrued into expense in the
Company's Consolidated Financial Statements at June 30, 1998.

                                      F-8
<PAGE>
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
                                        

Board of Directors and Shareholders
Independent Bankshares, Inc.
Abilene, Texas

We have audited the accompanying consolidated balance sheets of Independent
Bankshares, Inc. as of December 31, 1997 and 1996, and the related consolidated
income statements, statements of changes in stockholders' equity and cash flows
for each of the three years in the period ended December 31, 1997.  These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Independent
Bankshares, Inc. as of December 31, 1997 and 1996, and the consolidated results
of its operations and its cash flows for each of the three years in the period
ended December 31, 1997, in conformity with generally accepted accounting
principles.


                              /s/ PricewaterhouseCoopers LLP


Fort Worth, Texas
February 2, 1998

                                      F-9
<PAGE>
 
                          INDEPENDENT BANKSHARES, INC.
                         CONSOLIDATED BALANCE SHEETS AT
                           DECEMBER 31, 1997 AND 1996
                                        
<TABLE> 
<CAPTION> 
                                            ASSETS
                                                                                    1997          1996  
                                                                                ------------  ------------
<S>                                                                             <C>           <C> 
ASSETS:                                                                                                   
Cash and Cash Equivalents:                                                                                
  Cash and Due from Banks                                                       $ 14,518,000  $ 11,458,000
  Federal Funds Sold                                                              24,900,000    18,500,000
                                                                                ------------  ------------
      Total Cash and Cash Equivalents                                             39,418,000    29,958,000
                                                                                ------------  ------------
Securities (Note 3):                                                                                      
  Available-for-sale                                                              22,501,000    27,771,000
  Held-to-maturity                                                                47,293,000    47,381,000
                                                                                ------------  ------------
      Total Securities                                                            69,794,000    75,152,000
                                                                                ------------  ------------
Loans (Note 4):                                                                                           
  Total Loans                                                                    142,315,000    94,264,000
  Less:                                                                                                   
    Unearned Income on Installment Loans                                           1,462,000     2,247,000
    Allowance for Possible Loan Losses                                             1,173,000       793,000
                                                                                ------------  ------------
      Net Loans                                                                  139,680,000    91,224,000
                                                                                ------------  ------------
Premises and Equipment (Note 5)                                                    7,518,000     4,437,000
Goodwill (Note 2)                                                                  3,159,000       957,000
Accrued Interest Receivable                                                        2,208,000     1,599,000
Other Real Estate and Other Repossessed Assets                                       739,000       389,000
Other Assets                                                                       2,058,000     2,252,000
                                                                                ------------  ------------
                                                                                                          
         Total Assets                                                           $264,574,000  $205,968,000
                                                                                ============  ============ 
                                LIABILITIES AND STOCKHOLDERS' EQUITY              
LIABILITIES:                                                            
Deposits (Note 6):                                                      
  Noninterest-bearing Demand Deposits                                           $ 43,868,000   $ 32,240,000
  Interest-bearing Demand Deposits                                                77,495,000     58,676,000
  Interest-bearing Time Deposits                                                 121,438,000     98,659,000
                                                                                ------------   ------------
      Total Deposits                                                             242,801,000    189,575,000
Accrued Interest Payable                                                             947,000        951,000
Notes Payable (Note 7)                                                                57,000        240,000
Other Liabilities                                                                    242,000        265,000
                                                                                ------------   ------------
         Total Liabilities                                                       244,047,000    191,031,000
                                                                                ------------   ------------ 
Commitments and Contingent Liabilities (Notes 13 and 15)
STOCKHOLDERS' EQUITY (NOTES 9 AND 16):
Preferred Stock--Par Value $10.00; 5,000,000 Shares Authorized:
    Series C Preferred Stock--Stated Value $42.00; 50,000 Shares Designated;
    5,590 and 13,478 Shares Issued and Outstanding at December 31, 1997
    and 1996, Respectively                                                            56,000        135,000
Common Stock--Par Value $0.25; 30,000,000 Shares Authorized;
  1,975,263 and 1,104,644 Shares Issued and Outstanding at December 31,
  1997 and 1996, Respectively                                                        494,000        276,000
Additional Paid-in Capital                                                        13,921,000      9,891,000
Retained Earnings                                                                  6,218,000      4,610,000
Unrealized Gain on Available-for-sale Securities (Note 3)                             31,000         25,000
Unearned Employee Stock Ownership Plan Stock (Note 9)                               (193,000)             0
                                                                                ------------   ------------
         Total Stockholders' Equity                                               20,527,000     14,937,000
                                                                                ------------   ------------
            Total Liabilities and Stockholders' Equity                          $264,574,000   $205,968,000
                                                                                ============   ============
</TABLE>

                            SEE ACCOMPANYING NOTES.

                                      F-10
<PAGE>
 
                          INDEPENDENT BANKSHARES, INC.
                         CONSOLIDATED INCOME STATEMENTS
              FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

<TABLE>
<CAPTION>
                                                             1997          1996          1995
                                                          -----------  ------------  ------------
<S>                                                       <C>          <C>           <C>
Interest Income:
  Interest and Fees on Loans (Note 4)                     $12,236,000  $ 8,005,000   $ 7,726,000
  Interest on Securities                                    5,176,000    4,504,000     2,389,000
  Interest on Federal Funds Sold                              912,000    1,047,000     1,847,000
                                                          -----------  -----------   -----------
      Total Interest Income                                18,324,000   13,556,000    11,962,000
                                                          -----------  -----------   -----------
Interest Expense:
  Interest on Deposits                                      8,600,000    6,382,000     5,201,000
  Interest on Notes Payable (Note 7)                           59,000       59,000       108,000
                                                          -----------  -----------   -----------
      Total Interest Expense                                8,659,000    6,441,000     5,309,000
                                                          -----------  -----------   -----------
Net Interest Income                                         9,665,000    7,115,000     6,653,000
  Provision for Loan Losses (Note 4)                          250,000      201,000       206,000
                                                          -----------  -----------   -----------
Net Interest Income After Provision for Loan Losses         9,415,000    6,914,000     6,447,000
                                                          -----------  -----------   -----------
Noninterest Income:
  Service Charges                                           1,605,000    1,259,000     1,167,000
  Trust Fees                                                  195,000      189,000       201,000
  Other Income                                                109,000      103,000       141,000
                                                          -----------  -----------   -----------
      Total Noninterest Income                              1,909,000    1,551,000     1,509,000
                                                          -----------  -----------   -----------
Noninterest Expenses:
  Salaries and Employee Benefits                            3,970,000    3,082,000     2,849,000
  Net Occupancy Expense                                       857,000      716,000       643,000
  Equipment Expense                                           834,000      663,000       723,000
  Stationery, Printing and Supplies Expense                   419,000      288,000       271,000
  Professional Fees                                           333,000      304,000       454,000
  Net Costs (Revenues) Applicable to Other Real Estate
    and Other Repossessed Assets                               23,000      (24,000)       (7,000)
  Other Expenses                                            1,801,000    1,261,000     1,309,000
                                                          -----------  -----------   -----------
      Total Noninterest Expenses                            8,237,000    6,290,000     6,242,000
                                                          -----------  -----------   -----------
Income Before Federal Income Taxes                          3,087,000    2,175,000     1,714,000
  Federal Income Taxes (Note 8)                               977,000      753,000       582,000
                                                          -----------  -----------   -----------
 
Net Income                                                $ 2,110,000  $ 1,422,000   $ 1,132,000
                                                          ===========  ===========   ===========
 
Preferred Stock Dividends (Note 9)                        $    41,000  $    63,000   $    70,000
                                                          ===========  ===========   ===========
 
Net Income Available to Common Stockholders (Note 10)     $ 2,069,000  $ 1,359,000   $ 1,062,000
                                                          ===========  ===========   ===========
 
Basic Earnings Per Common Share
  Available to Common Stockholders (Note 10)              $      1.12  $      1.00   $      0.82
                                                          ===========  ===========   ===========
 
Diluted Earnings Per Common Share
  Available to Common Stockholders (Note 10)              $      1.03  $      0.84   $      0.67
                                                          ===========  ===========   ===========
</TABLE>

                            SEE ACCOMPANYING NOTES.

                                      F-11
<PAGE>
 
                          INDEPENDENT BANKSHARES, INC.
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
<TABLE>
<CAPTION>
                                                                                                  UNREALIZED 
                                                                                                  GAIN (LOSS)  UNEARNED EMPLOYEE
                                   SERIES C                                                           ON        STOCK OWNERSHIP
                               PREFERRED STOCK       COMMON STOCK       ADDITIONAL                AVAILABLE-       PLAN STOCK
                              ------------------  -------------------    PAID-IN      RETAINED     FOR-SALE    --------------------
                              SHARES    AMOUNT     SHARES     AMOUNT     CAPITAL      EARNINGS    SECURITIES    SHARES     AMOUNT
                              -------  ---------  ---------  --------  ------------  -----------  -----------  --------  ----------
<S>                           <C>      <C>        <C>        <C>       <C>           <C>          <C>          <C>       <C>
Balances--January 1, 1995     16,668   $167,000     778,081  $195,000  $ 8,241,000   $2,570,000    $(100,000)        0   $       0
  Net Income                                                                          1,132,000
  Adjustment to Unrealized
   Gain
     on Available-for-sale
      Securities,
     Net of Tax of $86,000
      (Note 3)                                                                                       168,000
  Reduction of Deferred Tax
    Asset Valuation
     Allowance                                                           1,600,000
  Cash Dividends                                                                       (187,000)
  4-for-3 Stock Split (Note
   9)                                               259,371    65,000       (2,000)     (67,000)
  Exercise of Stock Options
   (Note 9)                                           9,037     2,000       34,000
  Conversion of Series C
    Preferred Stock (Note 9)    (232)    (3,000)      3,803     1,000        2,000
                              ------   --------   ---------  --------  -----------   ----------   ----------   -------   ---------
Balances--December 31, 1995   16,436    164,000   1,050,292   263,000    9,875,000    3,448,000       68,000         0           0
  Net Income                                                                          1,422,000
  Adjustment to Unrealized
   Loss
     on Available-for-sale
      Securities, Net
     of Tax of $23,000
      (Note 3)                                                                                       (43,000)
  Cash Dividends                                                                       (260,000)
  Conversion of Series C
   Preferred
      Stock (Note 9)          (2,958)   (29,000)     54,352    13,000       16,000
                              ------   --------   ---------  --------  -----------   ----------   ----------   -------   ---------
Balances--December 31, 1996   13,478    135,000   1,104,644   276,000    9,891,000    4,610,000       25,000         0           0
  Net Income                                                                          2,110,000
  Adjustment to Unrealized
   Gain on
     Available-for-sale
      Securities, Net of
     Tax of $3,000 (Note 3)                                                                            6,000
  Cash Dividends                                                                       (405,000)
  Sale of Stock in Public
   Offering (Note 9)                                316,250    79,000    3,899,000
  Purchase of Stock in
   Public Offering by
     ESOP, Financed by a
      Loan from the
     Company--Unearned
      Stock (Note 9)                                                                                           (15,000)   (214,000)
  Principal Payments on
   Loan to ESOP for
     Stock Purchase--Earned
      Stock (Note 9)                                                                                             1,789      21,000
  5-for-4 Stock Split (Note
   9)                                               388,911    97,000       (5,000)     (97,000)                (3,750)
  Exercise of Stock Options
   (Note 9)                                          17,499     5,000       94,000
  Conversion of Series C
   Preferred
     Stock (Note 9)           (7,888)   (79,000)    147,959    37,000       42,000
                              ------   --------   ---------  --------  -----------   ----------   ----------   -------   ---------
 
Balances--December 31, 1997    5,590   $ 56,000   1,975,263  $494,000  $13,921,000   $6,218,000    $  31,000   (16,961)  $(193,000)
                              ======   ========   =========  ========  ===========   ==========   ==========   =======   =========
</TABLE>

                            See accompanying notes.

                                      F-12
<PAGE>
 
                          INDEPENDENT BANKSHARES, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                                 1997           1996           1995
                                                                             -------------  -------------  -------------
<S>                                                                          <C>            <C>            <C>
Cash Flows from Operating Activities:
    Net Income                                                               $  2,110,000   $  1,422,000   $  1,132,000
Adjustments to Reconcile Net Income to Net Cash
  Provided by Operating Activities:
    Deferred Federal Income Tax Expense                                           772,000        677,000        547,000
    Depreciation and Amortization                                                 733,000        404,000        367,000
    Provision for Loan Losses                                                     250,000        201,000        206,000
    Losses on Sales of Investment Securities                                            0         10,000              0
    Gains on Sales of Premises and Equipment                                            0              0         (4,000)
    Gains on Sales of Other Real Estate and Other Repossessed Assets              (58,000)       (50,000)       (45,000)
    Writedown of Other Real Estate and Other Repossessed Assets                     2,000         21,000         32,000
    Increase in Accrued Interest Receivable                                      (192,000)       (17,000)      (549,000)
    Decrease (Increase) in Other Assets                                           452,000       (382,000)      (176,000)
    Increase (Decrease) in Accrued Interest Payable                              (182,000)       (14,000)       474,000
    Increase (Decrease) in Other Liabilities                                   (1,106,000)       166,000       (840,000)
                                                                             ------------   ------------   ------------
       Net Cash Provided by Operating Activities                                2,781,000      2,438,000      1,144,000
                                                                             ------------   ------------   ------------
Cash Flows from Investing Activities:
    Proceeds from Maturities of Available-for-sale Securities                  17,809,000      9,437,000     21,828,000
    Proceeds from Maturities of Held-to-maturity Securities                    20,195,000     26,461,000     12,930,000
    Proceeds from Sale of Available-for-sale Securities                           193,000         30,000              0
    Proceeds from Sale of Held-to-maturity Securities                                   0      2,000,000              0
    Purchases of Available-for-sale Securities                                 (8,060,000)   (19,382,000)   (21,242,000)
    Purchases of Held-to-maturity Securities                                  (15,080,000)   (36,680,000)   (35,864,000)
    Net Increase in Loans                                                      (8,692,000)    (8,160,000)    (1,603,000)
    Proceeds from Sales of Premises and Equipment                                       0         94,000          4,000
    Additions to Premises and Equipment                                          (819,000)      (138,000)      (177,000)
    Proceeds from Sales of Other Real Estate and Other Repossessed Assets       1,352,000        754,000      1,025,000
    Net Cash and Cash Equivalents Acquired (Paid) in Acquisitions              (1,236,000)    14,203,000              0
                                                                             ------------   ------------   ------------
        Net Cash Provided by (Used in) Investing Activities                     5,662,000    (11,381,000)   (23,099,000)
                                                                             ------------   ------------   ------------
Cash Flows from Financing Activities:
    Net Increase (Decrease) in Deposits                                          (378,000)     5,018,000     18,520,000
    Proceeds from Notes Payable                                                 1,300,000              0        275,000
    Repayment of Notes Payable                                                 (3,572,000)      (616,000)      (690,000)
    Net Proceeds from Issuance of Equity Securities                             4,077,000              0         34,000
    Payment of Cash Dividends                                                    (405,000)      (260,000)      (187,000)
    Cash Paid for Fractional Shares in Stock Dividend                              (5,000)             0         (2,000)
                                                                             ------------   ------------   ------------
        Net Cash Provided by Financing Activities                               1,017,000      4,142,000     17,950,000
                                                                             ------------   ------------   ------------
Net Increase (Decrease) in Cash and Cash Equivalents                            9,460,000     (4,801,000)    (4,005,000)
Cash and Cash Equivalents at Beginning of Year                                 29,958,000     34,759,000     38,764,000
                                                                             ------------   ------------   ------------
Cash and Cash Equivalents at End of Year                                     $ 39,418,000   $ 29,958,000   $ 34,759,000
                                                                             ============   ============   ============
</TABLE>

                            SEE ACCOMPANYING NOTES.

                                      F-13
<PAGE>
 
                          INDEPENDENT BANKSHARES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1997, 1996 AND 1995
                                        

NOTE 1:  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BUSINESS

     Independent Bankshares, Inc., a Texas corporation (the "Company"), is a
bank holding company headquartered in Abilene, Texas. The Company indirectly
owns through a Delaware subsidiary, Independent Financial Corp. ("Independent
Financial"), 100% of the stock of First State Bank, National Association,
Abilene, Texas (the "Bank"). The Bank currently operates full-service banking
locations in the West Texas cities of Abilene (3 locations), Lubbock, Odessa (3
locations), San Angelo, Stamford and Winters.

     The Company's primary activities are to assist the Bank in the management
and coordination of its financial resources and to provide capital, business
development, long range planning and public relations for the Bank. The Bank
operates under the day-to-day management of its own officers and board of
directors and formulates its own policies with respect to banking matters.

     The principal services provided by the Bank are as follows:

     Commercial Services. The Bank provides a full range of banking services for
its commercial customers. Commercial lending activities include short-term and
medium-term loans, revolving credit arrangements, inventory and accounts
receivable financing, equipment financing and interim and permanent real estate
lending. Other services include cash management programs and federal tax
depository and night depository services.

     Consumer Services. The Bank also provides a wide range of consumer banking
services, including checking, savings and money market accounts, savings
programs and installment and personal loans. The Bank makes automobile and other
installment loans directly to customers, as well as indirectly through
automobile dealers. The Bank makes home improvement, home equity and real estate
loans and provides safe deposit services. As a result of sharing arrangements
with the Pulse automated teller machine system network, the Bank provides 24-
hour routine banking services through automated teller machines ("ATMs"). The
Pulse network provides ATM accessibility throughout the United States. The Bank
also offers investment services and banking by phone or personal computer.

     Trust Services. The Bank provides trust and agency services to individuals,
partnerships and corporations from its offices in Abilene, Lubbock and Odessa.
The trust division also provides investment management, administration and
advisory services for agency and trust accounts, and acts as trustee for pension
and profit sharing plans.

BASIS OF FINANCIAL STATEMENTS

    The accounting and reporting policies of the Company conform with generally
accepted accounting principles followed by the banking industry.

PRINCIPLES OF CONSOLIDATION

     The Consolidated Financial Statements include the accounts of the Company,
Independent Financial and the Bank. All significant intercompany accounts and
transactions have been eliminated upon consolidation.

     Effective December 30, 1996, an existing subsidiary bank of the Company,
First State Bank, National Association, Odessa, Texas ("First State, N.A.,
Odessa"), was merged with and into the Bank. As a result of the merger, the
offices of First State, N.A., Odessa became branches of the Bank.

                                      F-14
<PAGE>
 
STATEMENTS OF CASH FLOWS

     For purposes of reporting cash flows, cash and cash equivalents include
cash on hand, amounts due from banks and federal funds sold. Generally, federal
funds are purchased and sold for one-day periods.

SECURITIES

     Management determines the appropriate classification of securities at the
time of purchase. If the securities are purchased with the positive intent and
the ability to hold the securities until maturity, they are classified as held-
to-maturity and carried at amortized historical cost. Securities to be held for
indefinite periods of time are classified as available-for-sale and carried at
fair value.

LOANS

     Loans are stated at the principal amount outstanding. Interest on the
various types of commercial loans is accrued daily based on the principal
balances outstanding. Income on installment loans is recognized using this
method or other methods under which income approximates this method.

     The recognition of income on a loan is discontinued, and previously accrued
interest is reversed, when interest or principal payments become ninety (90)
days past due unless, in the opinion of management, the outstanding interest
remains collectible. Interest is subsequently recognized only as received until
the loan is returned to accrual status.

ALLOWANCE FOR POSSIBLE LOAN LOSSES

     The allowance for possible loan losses is maintained at a level that, in
management's opinion, is adequate to absorb possible losses in the loan
portfolio and unfunded loan commitments. The allowance is based on a number of
factors, including risk ratings of individual credits, current business and
economic conditions, the size and diversity of the portfolio, collateral values
and past loan loss experience.

     At December 31, 1997 and 1996, the Company had no impaired loans. Impaired
loans are normally placed on nonaccrual status and, as a result, interest income
is recorded only as cash is received. The average balance of impaired loans
during the years ended December 31, 1997 and 1996, was $0 and $50,000,
respectively. There was no interest income recognized on such loans during the
years ended December 31, 1997, 1996 or 1995.

PREMISES AND EQUIPMENT

     Premises and equipment are stated at cost less accumulated depreciation.
Depreciation for financial reporting purposes is computed primarily on the
straight-line method over the estimated useful lives of five (5) to forty (40)
years. When assets are retired or otherwise disposed of, the cost and related
accumulated depreciation are removed from the accounts and any resulting gain or
loss is included in the results of operations for the period.

GOODWILL

     Goodwill resulting from acquisitions accounted for using the purchase
method is being amortized on the straight-line method over a period of fifteen
(15) years. Management assesses the recoverability of goodwill by comparing the
goodwill to the undiscounted cash flows expected to be generated by the acquired
banks during the anticipated period of benefit. As of December 31, 1997,
management believes that no impairment has occurred.

FEDERAL INCOME TAXES

     The Company uses the liability method of accounting for income taxes as
required by FASB Statement of Financial Accounting Standards No. 109,
"Accounting for Income Taxes ("FAS 109"). Deferred income taxes reflect the net
effects of temporary differences between the carrying amount of assets and
liabilities for financial reporting purposes and the amounts used for income tax
purposes.

                                      F-15
<PAGE>
 
OTHER REAL ESTATE AND OTHER REPOSSESSED ASSETS

     Other real estate and other repossessed assets consist principally of real
estate properties and automobiles acquired by the Company through foreclosure.
Such assets are carried at the lower of cost (generally the outstanding loan
balance) or estimated fair value, net of estimated costs of disposal, if any. If
the estimated fair value of the collateral securing the loan is less than the
amount outstanding on the loan at the time the assets are acquired, the
difference is charged against the allowance for possible loan losses. Subsequent
declines in estimated fair value, if any, are charged to noninterest expense.

EARNINGS PER SHARE

     In March 1997, the FASB issued Statement of Financial Accounting Standards
No. 128, "Earnings Per Share" ("FAS 128"), which establishes standards for
computing and presenting earnings per share for entities with publicly held
common stock or potential common stock. FAS 128 simplifies the standards for
computing earnings per share previously found in Accounting Principles Board
Opinion No. 15, "Earnings per Share," and makes them comparable to international
earnings per share accounting standards. It replaces the presentation of primary
earnings per share with a presentation of basic earnings per share, which
excludes dilution. It also requires dual presentation of basic and diluted
earnings per share on the face of the income statement for all entities with
complex capital structures. The Company adopted FAS 128 on December 31, 1997.

COMPREHENSIVE INCOME

     In June 1997, the FASB issued Statement of Financial Accounting Standards
No. 130, "Reporting Comprehensive Income" ("FAS 130"). FAS 130 establishes
standards for reporting and display of comprehensive income and its components
(revenues, expenses, gains and losses) in a full set of general purpose
financial statements. FAS 130 requires that all items that are required to be
recognized under accounting standards as components of comprehensive income be
reported in a financial statement that is displayed with the same prominence as
other financial statements. The Company will adopt FAS 130 beginning January 1,
1998.

USE OF ESTIMATES

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

NOTE 2:  BANK ACQUISITIONS

     The Bank completed the acquisition of Peoples National Bank in Winters,
Texas ("Peoples National") effective January 1, 1996. At December 31, 1995,
Peoples National had total assets of $5,505,000, total loans, net of unearned
income, of $2,767,000, total deposits of $4,958,000 and stockholders' equity of
$525,000. The Bank paid $745,000 for the acquisition of Peoples National and, as
a result of such acquisition, recorded $260,000 of goodwill.

     The Bank completed the acquisition of the San Angelo branch of Coastal Banc
ssb ("Coastal Banc--San Angelo") effective May 27, 1996. On that date, Coastal
Banc--San Angelo had total deposits of $14,895,000 and total loans, net of
unearned income, of $155,000. The Bank paid $760,000 as a premium on the
deposits of Coastal Banc--San Angelo and, as a result of such payment, recorded
$743,000 of goodwill.

     The Company completed the acquisition of Crown Park Bancshares, Inc.
("Crown Park") and its wholly owned subsidiary bank, Western National Bank,
Lubbock, Texas ("Western National"), effective January 28, 1997, for an
aggregate cash consideration of $7,510,000. On the acquisition date, Crown Park
was merged with and into a wholly owned subsidiary of the Company and Western
National was merged with and into the Bank. To obtain funding for the
acquisition, the Company sold an aggregate of 395,312 shares of its common stock
in an

                                      F-16
<PAGE>
 
underwritten offering at a price of $11.40 per share (the "Offering"). This
included 51,562 shares covered by the underwriter's over-allotment option. The
Company borrowed $800,000 from a financial institution in Amarillo, Texas (the
"Amarillo Bank") to finance a portion of the cost of acquiring Crown Park. The
$800,000 of borrowings was reduced to $400,000 with the proceeds of the sale of
the over-allotment shares. The borrowing was paid off on December 31, 1997. At
the date of acquisition, Crown Park had total assets of $60,420,000, total
loans, net of unearned income, of $41,688,000, total deposits of $53,604,000 and
stockholders' equity of $4,238,000. This acquisition was accounted for using the
purchase method of accounting. A total of $2,486,000 of goodwill was recorded as
a result of this acquisition.

     A total of $218,000 and $46,000 in goodwill amortization expense was
recorded during the years ended December 31, 1997 and 1996, respectively. No
goodwill amortization expense was recorded during the year ended December 31,
1995.

     The following pro forma financial information combines the historical
results of the Company as if the Crown Park acquisition had occurred as of the
beginning of each period presented. The pro forma amounts do not purport to be
indicative of the results that would have actually been obtained if the
acquisition had occurred at the beginning of each period presented or that may
be obtained in the future:
                                         Year Ended December 31,
                                        -------------------------
                                            1997         1996
                                        ------------  -----------
                                             (In thousands,
                                        except per share amounts)
 
          Net interest income                 $9,833       $9,504
          Net income                           1,933        1,799
          Basic earnings per share              1.03         0.99
          Diluted earnings per share            0.94         0.86

     Some amounts, specifically the pro forma amounts for net income and basic
and diluted earnings per share for the year ended December 31, 1997, and basic
earnings per share for the year ended December 31, 1996, are less than the
amounts reported herein as a result of certain adjustments recorded by Crown
Park prior to the acquisition.

                                      F-17
<PAGE>
 
NOTE 3:  SECURITIES

     The amortized cost and estimated fair value of available-for-sale
securities at December 31, 1997 and 1996, were as follows:
<TABLE>
<CAPTION>
                                                                 1997
                                           ------------------------------------------------
                                                          Gross       Gross      Estimated
                                            Amortized   Unrealized  Unrealized     Fair
                                              Cost        Gains       Losses       Value
                                           -----------  ----------  ----------  -----------
<S>                                        <C>          <C>         <C>         <C>
U.S. Treasury securities                   $16,280,000  $   40,000  $   13,000  $16,307,000
Obligations of U.S. Government agencies
  and corporations                           4,520,000      20,000       2,000    4,538,000
Mortgage-backed securities                   1,066,000       7,000           0    1,073,000
Other securities                               583,000           0           0      583,000
                                           -----------  ----------  ----------  -----------
 
    Total available-for-sale securities    $22,449,000  $   67,000  $   15,000  $22,501,000
                                           ===========  ==========  ==========  ===========
</TABLE> 

<TABLE> 
<CAPTION>  
                                                              1996
                                           ------------------------------------------------
                                                          Gross       Gross      Estimated
                                            Amortized   Unrealized  Unrealized     Fair
                                              Cost        Gains       Losses       Value
                                           -----------  ----------  ----------  -----------
<S>                                        <C>          <C>         <C>         <C>
U.S. Treasury securities                   $27,166,000     $76,000     $41,000  $27,201,000
Mortgage-backed securities                     126,000       1,000           0      127,000
Other securities                               443,000           0           0      443,000
                                           -----------  ----------  ----------  -----------
 
    Total available-for-sale securities    $27,735,000  $   77,000  $   41,000  $27,771,000
                                           ===========  ==========  ==========  ===========
</TABLE>
     The amortized cost and estimated fair value of held-to-maturity securities
at December 31, 1997 and 1996, were as follows:
<TABLE>
<CAPTION>
                                                                1997
                                           ------------------------------------------------
                                                          Gross       Gross      Estimated
                                            Amortized   Unrealized  Unrealized     Fair
                                              Cost        Gains       Losses       Value
                                           -----------  ----------  ----------  -----------
<S>                                        <C>          <C>         <C>         <C>
U.S. Treasury securities                   $ 4,985,000    $  7,000    $      0  $ 4,992,000
Obligations of U.S. Government agencies
  and corporations                          31,584,000     119,000     113,000   31,590,000
Mortgage-backed securities                  10,549,000      82,000      21,000   10,610,000
Obligations of states and political
  subdivisions                                 175,000       9,000           0      184,000
                                           -----------  ----------  ----------  -----------
 
    Total held-to-maturity securities      $47,293,000  $  217,000  $  134,000  $47,376,000
                                           ===========  ==========  ==========  ===========
</TABLE>

                                      F-18
<PAGE>
 
<TABLE>
<CAPTION>
                                                                 1996
                                           ------------------------------------------------
                                                          Gross       Gross      Estimated
                                            Amortized   Unrealized  Unrealized     Fair
                                              Cost        Gains       Losses       Value
                                           -----------  ----------  ----------  -----------
<S>                                        <C>          <C>         <C>         <C>
U.S. Treasury securities                   $ 7,942,000  $   25,000  $        0  $ 7,967,000
Obligations of U.S. Government agencies
  and corporations                          29,928,000     129,000     140,000   29,917,000
Mortgage-backed securities                   9,311,000       1,000     111,000    9,201,000
Obligations of states and political
  subdivisions                                 200,000       6,000           0      206,000
                                           -----------  ----------  ----------  -----------
 
    Total held-to-maturity securities      $47,381,000  $  161,000  $  251,000  $47,291,000
                                           ===========  ==========  ==========  ===========
</TABLE>

     The amortized cost and estimated fair value of securities at December 31,
1997, by contractual maturity, are shown below.  Expected maturities may differ
from contractual maturities because borrowers may have the right to call or
prepay obligations with or without call or prepayment penalties.
 
                                                Amortized    Estimated
     Available-for-sale Securities                Cost      Fair Value
     -----------------------------             -----------  -----------
     Due in one year or less                   $11,744,000  $11,737,000
     Due after one year through five years       9,056,000    9,108,000
     Due after ten years                           583,000      583,000
                                               -----------  -----------
                                                21,383,000   21,428,000
     Mortgage-backed securities                  1,066,000    1,073,000
                                               -----------  -----------
 
      Total available-for-sale securities      $22,449,000  $22,501,000
                                               ===========  ===========
 
                                                Amortized    Estimated
     Held-to-maturity Securities                  Cost      Fair Value
     ---------------------------               -----------  -----------
     Due in one year or less                   $ 4,985,000  $ 4,992,000
     Due after one year through five years      31,584,000   31,590,000
     Due after five years through ten years        175,000      184,000
                                               -----------  -----------
                                                36,744,000   36,766,000
     Mortgage-backed securities                 10,549,000   10,610,000
                                               -----------  -----------
 
      Total held-to-maturity securities        $47,293,000  $47,376,000
                                               ===========  ===========

     At December 31, 1997, securities with an amortized cost and estimated fair
value of $9,666,000 and $9,650,000, respectively, were pledged as collateral for
public and trust fund deposits and for other purposes required or permitted by
law.  At December 31, 1996, the amortized cost and estimated fair value of
pledged securities were $10,847,000 and $10,820,000, respectively.

     During 1997, the Company sold available-for-sale securities with a book
value of $193,000 and recorded no gain or loss on such sale.  During 1996, the
Company sold available-for-sale securities with a book value of $42,000 and
recorded a $12,000 loss on such sale.  In addition, the Company sold held-to-
maturity securities with a book value of $1,998,000 approximately thirty (30)
days prior to their scheduled maturity and recorded a $2,000 gain on such sale.

                                      F-19
<PAGE>
 
NOTE 4:  LOANS

     The composition of loans at December 31, 1997 and 1996, was as follows:
<TABLE>
<CAPTION>
                                                                                 1997         1996
                                                                             ------------  -----------
<S>                                                                          <C>           <C>
     Loans to individuals                                                    $ 67,453,000  $46,975,000
     Real estate loans                                                         44,569,000   26,233,000
     Commercial and industrial loans                                           24,184,000   18,430,000
     Other loans                                                                6,109,000    2,626,000
                                                                             ------------  -----------
      Total loans                                                             142,315,000   94,264,000
     Less unearned income                                                       1,462,000    2,247,000
                                                                             ------------  -----------
 
      Total loans, net of unearned income                                    $140,853,000  $92,017,000
                                                                             ============  ===========
</TABLE> 
 
     Nonperforming assets at December 31, 1997 and 1996, were as follows:
<TABLE> 
<CAPTION>  
                                                                                 1997         1996
                                                                             ------------  -----------
<S>                                                                          <C>           <C> 
     Nonaccrual loans                                                        $     70,000  $    82,000
     Accruing loans past due over ninety days                                     121,000       41,000
     Restructured loans                                                           104,000       73,000
     Other real estate and other repossessed assets                               739,000      389,000
                                                                             ------------  -----------
 
      Total nonperforming assets                                             $  1,034,000  $   585,000
                                                                             ============  ===========
</TABLE>

     The amount of interest income that would have been recorded on nonaccrual
loans for the years ended December 31, 1997, 1996 and 1995, based on the loans'
original terms was $16,000, $17,000 and $14,000, respectively.  A total of
$2,000 in interest on nonaccrual loans was actually collected and recorded as
income during the year ended December 31, 1997.  No interest was collected on
such loans and recorded as income during 1996 or 1995.

     A summary of the transactions in the allowance for possible loan losses for
the years ended December 31, 1997, 1996 and 1995, is as follows:
<TABLE>
<CAPTION>
                                                                  1997         1996         1995
                                                             ------------  -----------  -----------
<S>                                                          <C>           <C>          <C>
          Balance at beginning of year                       $   793,000   $  759,000   $  817,000
          Provision for loan losses                              250,000      201,000      206,000
          Loans charged off                                     (581,000)    (389,000)    (376,000)
          Recoveries of loans charged off                        316,000       73,000      112,000
          Bank acquisitions                                      395,000      149,000            0
                                                             -----------   ----------   ----------
                                                             
           Balance at end of year                            $ 1,173,000   $  793,000   $  759,000
                                                             ===========   ==========   ==========
</TABLE> 
 
NOTE 5:  PREMISES AND EQUIPMENT
 
     The following is a summary of premises and equipment at December 31, 1997
 and 1996:
<TABLE> 
<CAPTION>
                                                                1997         1996
                                                             -----------   ----------
<S>                                                          <C>           <C> 
          Land                                               $ 1,486,000   $  928,000
          Buildings and improvements                           6,821,000    4,312,000
          Furniture and equipment                              2,028,000    1,499,000
                                                             -----------   ----------
                                                              10,335,000    6,739,000
          Less accumulated depreciation                        2,817,000    2,302,000
                                                             -----------   ----------
                                                             
           Net premises and equipment                        $ 7,518,000   $4,437,000
                                                             ===========   ==========
</TABLE>

                                      F-20
<PAGE>
 
NOTE 6:  DEPOSITS

     At December 31, 1997 and 1996, interest-bearing time deposits of $100,000
or more were $38,371,000, and $29,627,000, respectively.

     At December 31, 1997, the scheduled maturities of interest-bearing time
deposits was as follows:
 
                                              Interest-bearing
                                                Time Deposits
                                                -------------
                  1998                           $108,810,000
                  1999                              8,482,000
                  2000                              1,785,000
                  2001                              1,139,000
                  2002                              1,222,000
                                                 ------------
                   Total interest-bearing
                     time deposits               $121,438,000
                                                 ============

NOTE 7:  NOTES PAYABLE

     The Company had a note payable to a financial institution in Amarillo,
Texas (the "Amarillo Bank").  The note, proceeds of which were used to help fund
the purchase of Crown Park, originated on January 23, 1997, at $800,000.  The
balance was reduced to $200,000 by July 23, 1997.  This $200,000 was renewed
with a note that had a one-year maturity with payments of $50,000 principal plus
interest to be made quarterly beginning October 23, 1997. The note bore interest
at the Amarillo Bank's floating base rate plus 1% and was collateralized by 100%
of the stock of the Bank.  On December 31, 1997, the Company paid off the
remaining principal balance of the note.

     In addition, at December 31, 1997, the Company had a note payable to one
current director of the Company with a balance of $50,000. The note had an
original face amount of $152,000, but was discounted upon issuance because it
bore interest at a below-market interest rate (6%). The note was payable in
three equal annual installments, plus accrued interest beginning March 1, 1996.
The note was paid off on January 2, 1998. The balance of two additional notes to
two former directors of the Company, with similar terms, aggregating $67,000
were paid off on December 19, 1997. The two additional notes had an aggregate
original face amount of $198,000. The three notes represented a portion of the
final settlement of certain litigation.

     At December 31, 1997, the Bank had a $7,000 note payable to an individual
which matures in March 1999. Principal, plus interest at 7.5%, is payable
monthly. The note is collateralized by a two-story commercial building in
Abilene, Texas.

NOTE 8:  FEDERAL INCOME TAXES

     Due to the fact that the Company effected a quasi-reorganization as of
December 31, 1989, utilization of any of the Company's net operating loss
carryforwards subsequent to that date will not be credited to future income.
For periods prior to January 1, 1995, the tax effect of the utilization of the
Company's net operating loss carryforwards was credited directly to additional
paid-in capital.  For periods subsequent to December 31, 1994, the effect of
such utilization has been and will be credited against the Company's gross
deferred tax asset.  The Company's deferred tax provision for 1997, 1996 and
1995 totaled $772,000, $677,000 and $547,000, respectively.

                                      F-21
<PAGE>
 
     Significant components of the Company's deferred tax assets and liabilities
at December 31, 1997 and 1996, were as follows:
<TABLE>
<CAPTION>
                                                                     1997         1996
                                                                  ----------   ----------
<S>                                                               <C>          <C>
          Deferred tax assets:
            Net operating loss carryforwards                      $  238,000   $1,112,000
            Allowance for possible loan losses                       265,000      278,000
            Tax credit carryforwards                                 998,000      549,000
            Director indemnification                                  17,000       79,000
            Real estate and other repossessed assets                 115,000       69,000
            Other, net                                                     0        3,000
                                                                  ----------   ----------
              Total gross deferred tax assets                      1,633,000    2,090,000
              Less valuation allowance for deferred tax assets      (167,000)    (389,000)
                                                                  ----------   ----------
                Net deferred tax assets                            1,466,000    1,701,000
                                                                  ----------   ----------
          Deferred tax liabilities:
            Unrealized gain on available-for-sale securities         (17,000)     (14,000)
            Depreciation and amortization                            (93,000)     (23,000)
            Other, net                                               (74,000)           0
                                                                  ----------   ----------
              Total gross deferred tax liabilities                  (184,000)     (37,000)
                                                                  ----------   ----------
 
                   Net deferred tax asset                         $1,282,000   $1,664,000
                                                                  ==========   ==========
</TABLE>

     Deferred income taxes reflect the net effects of temporary differences
between the carrying amount of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. As a result of the
acquisition of Peoples National in 1996, the Company increased its gross
deferred tax asset and the related valuation allowance by $162,000.  The Company
decreased the valuation allowance relating to Peoples National and Winters State
by $112,000 during the third quarter of 1997 based on the Company's trend of
positive operating results. The Company may reduce or increase its valuation
allowance depending on changes in the expectation of future earnings and other
circumstances.  Management believes that it is more likely than not that the
Company will generate sufficient future taxable income to realize the deferred
tax asset less the related valuation allowance.

     At December 31, 1997, the Company had available net operating loss
carryforwards of approximately $372,000 acquired as part of the Winters State
acquisition and approximately $367,000 acquired as part of the Peoples National
acquisition.  For federal income tax purposes, due to certain change of
ownership requirements of the Internal Revenue Code, utilization of the Winters
State and Peoples National net operating loss carryforwards are limited to
approximately $37,000 per year and $42,000 per year, respectively.  If the full
amount of these limitations is not used in any year, the amount not used
increases the allowable limit in the subsequent year.  These net operating loss
carryforwards, if not used, expire between 2003 and 2010.

     At December 31, 1997, the Company had available general business credit and
alternative minimum tax credit carryforwards of approximately $30,000 and
$968,000, respectively.  If not utilized, the general business credit
carryforwards will expire as follows:  1998--$13,000, 1999--$6,000 and 2000--
$11,000.  The alternative minimum tax credit will carryforward until utilized to
reduce future federal income taxes.

                                      F-22
<PAGE>
 
     The comprehensive provisions for federal income taxes for the years ended
December 31, 1997, 1996 and 1995, consist of the following:
<TABLE>
<CAPTION>
 
                                                            1997      1996       1995
                                                          --------  ---------  --------
<S>                                                       <C>       <C>        <C>
          Current tax provision                           $205,000  $ 76,000   $ 35,000
          Deferred tax provision                           772,000   677,000    547,000
                                                          --------  --------   --------
              Provision for tax expense charged to
                results of operations                      977,000   753,000    582,000
          Tax (benefit) on adjustment to unrealized
            gain/loss on available-for-sale securities       3,000   (23,000)    86,000
                                                          --------  --------   --------
                  Comprehensive provision for
                     federal income taxes                 $980,000  $730,000   $668,000
                                                          ========  ========   ========
</TABLE>
NOTE 9:  STOCKHOLDERS' EQUITY

     In December 1993, the Company's board of directors approved the granting of
nonqualified stock options for certain executive officers of the Company under
which an original aggregate of 18,333 shares of Common Stock, adjusted for the
4-for-3 stock split, effected in the form of a 33% stock dividend, paid to
stockholders in May 1995, and the 5-for-4 stock split, effected in the form of a
25% stock dividend, paid to stockholders in May 1997, may be issued.  Options
were exercisable at any time during the period January 1, 1994, to December 31,
1997, at a price of $5.40 per share, adjusted for the stock dividends noted
above.

     The Company's Series C Cumulative Convertible Preferred Stock ("Series C
Preferred Stock") pays quarterly dividends at the annual rate of $4.20 per
share, is senior to the Common Stock with respect to dividends and liquidation
rights, is convertible into Common Stock at a price of $1.83 per share, adjusted
for the three stock dividends noted above, and has certain voting rights if
dividends are in arrears for three quarters. The Series C Preferred Stock is
redeemable in cash and/or Common Stock at the Company's option beginning
December 12, 1997, at $42.00 per share.

     An additional 259,371 shares of Common Stock were issued as a result of the
4-for-3 stock split, effected in the form of a 33% stock dividend, paid to
stockholders in May 1995.  An additional 388,911 shares of Common Stock were
issued as a result of the 5-for-4 stock split, effected in the form of a 25%
stock dividend, paid to stockholders in May 1997.  The 1995 and 1997 stock
dividends were accounted for by a transfer from retained earnings to common
stock of $65,000 and $97,000, respectively, representing the above respective
number of shares at a par value of $0.25 per share.  Cash paid in lieu of
fractional shares was transferred from additional paid-in capital.

     All references throughout these consolidated financial statements to the
number of shares of Common Stock, per share amounts, stock option data and
market prices of the Common Stock have been restated for the above-referenced
stock splits, effected in the form of stock dividends.

                                      F-23
<PAGE>
 
     The following are summaries of the number of options or shares of Series C
Preferred Stock, the number of shares of Common Stock reserved for issuance upon
exercise of options or conversion of Series C Preferred Stock and the related
exercise or conversion price per share, adjusted for the three stock dividends
noted above, for the three years ended December 31, 1997:
 
                                                               Exercise or
                                                   Shares       Conversion
                                                Reserved for      Price
                                                  Issuance      Per Share
                                                -------------  ------------
          1993 Stock Options
          ------------------                         
          Balance January 1, 1995                     11,000        $ 9.00
              4-for-3 Stock Split                      3,666         (2.25)
                                                    --------        ------
          Balance December 31, 1995 and 1996          14,666          6.75
              5-for-4 Stock Split                      2,833         (1.35)
              Options Exercised                      (17,499)        (5.40)
                                                    --------        ------
          Balance December 31, 1997                        0        $    0
                                                    ========        ======
 
          Series C Preferred Stock
          ------------------------
          Balance January 1, 1995                    229,685        $ 3.05
              4-for-3 Stock Split                     76,128         (0.76)
              Shares Converted                        (3,803)            0
                                                    --------        ------
          Balance December 31, 1995                  302,010          2.29
              Shares Converted                       (54,352)            0
                                                    --------        ------
          Balance December 31, 1996                  247,658          2.29
              5-for-4 Stock Split                     28,697         (0.46)
              Shares Converted                      (147,959)            0
                                                    --------        ------
          Balance December 31, 1997                  128,396        $ 1.83
                                                    ========        ======

     The Company's Employee Stock Ownership/401(k) Plan (the "Plan") purchased
18,750 shares, adjusted for the 5-for-4 stock split, effected in the form of a
25% stock dividend, paid to stockholders on May 30, 1997, of the Company's
Common Stock in the Company's public stock offering in January 1997 for
$214,000.  The funds used for the purchase were borrowed from the Company.  The
note evidencing such borrowing is due in eighty-four equal monthly installments
of $4,000, including interest, and matures on February 27, 2004.  The note bears
interest at the Company's floating base rate plus 1% (9.50% at December 31,
1997).  The note is collateralized by the stock purchased in the stock offering.

     As a result of the lending arrangement between the Company and the Plan,
the shares are considered "unearned."  The shares are "earned" on a pro rata
basis as principal payments are made on the note.  The shares are included in
the Company's earnings per share calculations only as they are earned.  At
December 31, 1997, a total 16,961 shares with an original cost of $193,000 are
considered to be unearned.

NOTE 10:  EARNINGS PER SHARE

     Basic earnings per common share is computed by dividing net income
available to common stockholders by the weighted average number of common shares
outstanding during the period.  Because the Company's outstanding Series C
Preferred Stock is cumulative, the dividends allocable to such preferred stock
reduces income available to common stockholders in the basic earnings per share
calculations. In computing diluted earnings per common share for the years ended
December 31, 1997, 1996 and 1995, the conversion of the Series C Preferred Stock
and the exercise of outstanding stock options were assumed, as the effects are
dilutive. The following table presents information necessary to calculate
earnings per share for the years ended December 31, 1997, 1996 and 1995
(adjusted for the 4-for-3 stock split, effected in the form of a 33% stock
dividend, paid to stockholders in May 1995, and for the 5-for-4 stock split,
effected in the form of a 25% stock dividend, paid to stockholders in May 1997):

                                      F-24
<PAGE>
 
                                                   Year Ended December 31,
                                                   ------------------------
                                                    1997     1996     1995
                                                   ------   ------   ------
Basic Earnings Per Common Share                         (In thousands)
- -------------------------------                  
Net income                                         $2,110   $1,422   $1,132
Preferred stock dividends                             (41)     (63)     (70)
                                                   ------   ------   ------
                                                 
 Net income available to common stockholders       $2,069   $1,359   $1,062
                                                   ======   ======   ======
                                                 
Weighted average shares outstanding                 1,842    1,355    1,299
                                                   ======   ======   ======
                                                 
                                                 
                                                   Year Ended December 31,
                                                   ------------------------
                                                    1997     1996     1995
                                                   ------   ------   ------
Diluted Earnings Per Common Share                       (In thousands)
- ---------------------------------                
Net income                                         $2,110   $1,422   $1,132
                                                   ======   ======   ======
                                                 
Weighted average shares outstanding                 1,842    1,355    1,299
Exercise of stock options                               9        8       11
Conversion of Series C Preferred Stock                197      335      379
                                                   ------   ------   ------
                                                 
 Adjusted weighted average shares outstanding       2,048    1,698    1,689
                                                   ======   ======   ======

NOTE 11:  BENEFIT PLANS

     The Company's Plan covers most of its officers and employees.  The Plan
stipulates, among other things, that vesting in employer contributions begins
after one year of service, each participant will become fully vested in employer
contributions after seven years of service and the determination of the level of
vesting began with the original date of current employment of each participant
with the Company or the Bank. Contributions made to the employee stock ownership
portion of the Plan by the Company were $100,000, $77,000 and $72,000 for the
years ended December 31, 1997, 1996 and 1995, respectively.  These contributions
were used to make distributions to employees who left the Company's employment
in the respective years and to purchase Common Stock of the Company.  No
contributions have been made by the Company to match contributions made by plan
participants in the 401(k) portion of the Plan.  The amount of all such
contributions is at the discretion of the Company's board of directors.
Employee contributions are invested in various equity, debt and money market
investments, including Common Stock of the Company.  At December 31, 1997,
154,199 shares of Common Stock of the Company were held by the Plan.

NOTE 12:  RELATED PARTY TRANSACTIONS

     In the ordinary course of business, the Company and the Bank have loans,
deposits and other transactions with their respective directors and businesses
with which such persons are associated.  It is the Company's policy that all
such transactions are entered into on substantially the same terms as those
prevailing at the time for comparable transactions with unrelated third parties.
The balances of loans to all such persons were $2,511,000, $3,025,000 and
$1,053,000 at December 31, 1997, 1996 and 1995, respectively.  Additions and
reductions on such loans were $2,903,000 and $3,417,000, respectively, for the
year ended December 31, 1997.

     The Company and its subsidiaries paid $42,000, $28,000 and $19,000 in fees
to a director-related company for services rendered on various legal matters
during 1997, 1996 and 1995, respectively.

     During the year ended December 31, 1995, the Company reimbursed $800,000
($450,000 in cash and $350,000 in notes payable) to three former directors (one
of whom is also a current director of the Company) of a bank which was a
repossessed asset of a former subsidiary bank for payment of reasonable legal
fees and expenses in connection with their defense of an action brought by the
Federal Deposit Insurance Corporation (the "FDIC").

                                      F-25
<PAGE>
 
NOTE 13:  COMMITMENTS AND CONTINGENT LIABILITIES

     The Company is involved in various litigation proceedings incidental to the
ordinary course of business.  In the opinion of management, the ultimate
liability, if any, resulting from such other litigation would not be material in
relation to the Company's financial condition.

     The Bank leases certain of its premises and equipment under noncancellable
operating leases.  Rental expense under such operating leases was approximately
$289,000, $336,000 and $290,000 in 1997, 1996 and 1995, respectively.

     The minimum payments due under these leases at December 31, 1997, are as
follows:
 
                       1998      $160,000
                       1999       115,000
                       2000       118,000
                       2001        89,000
                       2002        64,000
                       2003         2,000
                                 --------
 
                        Total    $548,000
                                 ========

NOTE 14:  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying amounts and fair values of financial assets and financial
liabilities at December 31, 1997 and 1996, were as follows:
<TABLE>
<CAPTION>
                                                              1997                       1996
                                                   --------------------------  ------------------------
                                                     Carrying                   Carrying
                                                      Amount      Fair Value     Amount     Fair Value
                                                   ------------  ------------  -----------  -----------
<S>                                                <C>           <C>           <C>          <C>
            Financial Assets
            ----------------
            Cash and due from banks                $ 14,518,000  $ 14,518,000  $11,458,000  $11,458,000
            Federal funds sold                       24,900,000    24,900,000   18,500,000   18,500,000
            Available-for-sale securities            22,501,000    22,501,000   27,771,000   27,771,000
            Held-to-maturity securities              47,293,000    47,376,000   47,381,000   47,291,000
            Loans, net of unearned income           140,853,000   143,744,000   92,017,000   93,814,000
            Accrued interest receivable               2,208,000     2,208,000    1,599,000    1,599,000
 
            Financial Liabilities
            ---------------------
            Noninterest-bearing demand deposits    $ 43,868,000  $ 43,868,000  $32,240,000  $32,240,000
            Interest-bearing demand deposits         77,495,000    77,495,000   58,676,000   58,676,000
            Interest-bearing time deposits          121,438,000   121,724,000   98,659,000   98,923,000
            Accrued interest payable                    947,000       947,000      951,000      951,000
            Notes payable                                57,000        57,000      240,000      240,000
</TABLE>

     Fair values for investment securities are based on quoted market prices,
where available.  If quoted market prices are not available, fair values are
based on quoted market prices of comparable instruments.

     For variable-rate loans that reprice frequently with no significant change
in credit risk, fair values are based on carrying values.  The fair values of
other loans are estimated using discounted cash flow analyses, which utilize
interest rates currently being offered for loans with similar terms to borrowers
of similar credit quality.

     The fair values of noninterest and interest-bearing demand deposits are, by
definition, equal to the amount payable on demand, i.e., their carrying amount.
The fair values of interest-bearing time deposits are estimated using a
discounted cash flow calculation that applies interest rates currently being
offered on certificates of similar maturities.

                                      F-26
<PAGE>
 
     The carrying amounts for cash and due from banks, federal funds sold,
accrued interest receivable, notes payable and accrued interest payable
approximate the fair values of such assets and liabilities.

     Fair values for the Company's off-balance-sheet instruments, which consist
of lending commitments and standby letters of credit, are based on fees
currently charged to enter into similar agreements, taking into account the
remaining terms of the agreements and the counterparties' credit standing.
Management believes that the fair value of these off-balance-sheet instruments
is not materially different from the commitment amount.

NOTE 15:  FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

     The Company is a party to financial instruments with off-balance-sheet risk
entered into in the normal course of business to meet the financing needs of its
customers.  These financial instruments include commitments to extend credit,
standby letters of credit and financial guarantees.  Those instruments involve,
to varying degrees, elements of credit risk in excess of the amount recognized
in the accompanying financial statements.  The contractual amounts of those
instruments reflect the extent of involvement the Company has in particular
classes of financial instruments.

     The Company's exposure to credit loss in the event of nonperformance by the
other party to the financial instrument for commitments to extend credit,
standby letters of credit and financial guarantees is represented by the
contractual amount of those instruments.  The Company uses the same credit
policies in making commitments and conditional obligations as it does for on-
balance-sheet instruments.  Unless noted otherwise, the Company does not require
collateral or other security to support financial instruments with credit risk.
The Company had outstanding loan commitments of approximately $6,930,000 and
outstanding standby letters of credit and financial guarantees of approximately
$187,000 at December 31, 1997.

     Commitments to extend credit are agreements to lend to a customer as long
as there is no violation of any condition established in the contract.
Commitments generally have fixed expiration dates or other termination clauses
and may require payment of a fee.  Because many of the commitments are expected
to expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements.  The Company evaluates each
customer's creditworthiness on a case-by-case basis.  The amount of collateral
obtained, if deemed necessary by the Company upon extension of credit, is based
on management's credit evaluation of the customer.  Collateral held varies but
may include real estate, accounts receivable, inventory, property, plant and
equipment and income-producing commercial properties.

     Standby letters of credit and financial guarantees are conditional
commitments issued by the Company to guarantee the performance of a customer to
a third party.  These guarantees are primarily issued to support public and
private borrowing arrangements.  The credit risk involved in issuing standby
letters of credit is essentially the same as that involved in making loans to
customers.

     The Company does not expect any material losses as a result of loan
commitments, standby letters of credit and financial guarantees that were
outstanding at December 31, 1997.

     In the normal course of business, the Company maintains deposits with other
financial institutions in amounts which exceed FDIC insurance coverage limits.

NOTE 16:  REGULATORY MATTERS

     The Company and the Bank are subject to various regulatory capital
requirements administered by the federal banking agencies. Failure to meet
minimum capital requirements could cause the initiation of certain mandatory,
and possibly additional discretionary, actions by the regulatory authorities
that, if undertaken, could have a direct material effect on the Company's and
the Bank's respective financial statements.  Under capital adequacy guidelines
and the regulatory framework for prompt corrective action, the Company and the
Bank must meet specific capital guidelines that involve quantitative measures of
the Company's and the Bank's respective assets, liabilities, and certain off-
balance-sheet items as calculated under regulatory accounting practices.  The
Company's and the Bank's respective 

                                      F-27
<PAGE>
 
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 the Bank to maintain minimum amounts and ratios (set
forth in the table below) of Tier 1 capital and total capital (Tier 1 and Tier
2) to risk-weighted assets and of Tier 1 capital to adjusted quarterly average
assets.  At December 31, 1997, the Company and the Bank met all capital adequacy
requirements to which they were subject.

     At December 31, 1997, the most recent notifications from the FDIC
categorized the Bank as well capitalized under the regulatory framework for
prompt corrective action.  To be categorized as well capitalized, the Company
and the Bank must maintain minimum Tier 1 capital to risk-weighted assets, total
capital to risk-weighted assets and Tier 1 capital to adjusted quarterly average
assets ratios as set forth in the tables. There are no other conditions or
events since the most recent notification that management believes have changed
either the Company's or the Bank's category.

     The minimum capital amounts and ratios for well capitalized bank holding
companies and the Company's actual capital amounts and ratios at December 31,
1997, were as follows:
<TABLE>
<CAPTION>
                                                             Minimums for
                                                            Well Capitalized
                                                            Holding Companies       Actual
                                                            ------------------  ---------------
                                                             Amount     Ratio   Amount   Ratio
                                                            ---------  -------  -------  ------
                                                                  (dollars in thousands)
<S>                                                         <C>        <C>      <C>      <C>
 
     Tier 1 capital to risk-weighted assets                   $12,323    8.00%  $17,337  11.26%
 
     Total capital to risk-weighted assets                     15,404   10.00    18,510  12.02
 
     Tier 1 capital to adjusted quarterly average assets       15,510    6.00    17,337   6.71
</TABLE>
     The minimum capital amounts and ratios for well capitalized banks and the
Bank's actual capital amounts and ratios at December 31, 1997, were as follows:
<TABLE>
<CAPTION>
                                                            Minimums for Well
                                                            Capitalized Banks       Actual
                                                            ------------------  ---------------
                                                             Amount     Ratio   Amount   Ratio
                                                            ---------  -------  -------  ------
                                                                  (dollars in thousands)
<S>                                                         <C>        <C>      <C>      <C>
 
     Tier 1 capital to risk-weighted assets                   $12,385    8.00%  $15,855  10.24%
 
     Total capital to risk-weighted assets                     15,482   10.00    17,028  11.00
 
     Tier 1 capital to adjusted quarterly average assets       15,431    6.00    15,855   6.18
</TABLE>

     At December 31, 1997, retained earnings of the Bank included approximately
$2,780,000 that was available for payment of dividends to the Company without
prior approval of regulatory authorities.

                                      F-28
<PAGE>
 
NOTE 17:  PARENT COMPANY FINANCIAL INFORMATION

     Condensed financial statements of the Company, parent only, are presented
below:

                         INDEPENDENT BANKSHARES, INC.
                           CONDENSED BALANCE SHEETS
                          DECEMBER 31, 1997 AND 1996
<TABLE>
<CAPTION>
 
                                                                      1997         1996    
                                                                   -----------  -----------
<S>                                                                <C>          <C>        
Assets:                                                                                    
Cash                                                               $   326,000  $   148,000
Investment in subsidiaries                                          19,125,000   13,576,000
Premises and equipment                                                   2,000        3,000
Other assets                                                         1,214,000    1,452,000
                                                                   -----------  -----------
                                                                                           
  Total assets                                                     $20,667,000  $15,179,000
                                                                   ===========  ===========
                                                                                           
Liabilities:                                                                               
Notes payable                                                      $    50,000  $   228,000
Accrued interest payable and other liabilities                          90,000       14,000
                                                                   -----------  -----------
 Total liabilities                                                     140,000      242,000
Stockholders' equity                                                20,527,000   14,937,000
                                                                   -----------  -----------
                                                                                           
  Total liabilities and stockholders' equity                       $20,667,000  $15,179,000
                                                                   ===========  =========== 
</TABLE>

                         INDEPENDENT BANKSHARES, INC.
                          CONDENSED INCOME STATEMENTS
                 YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
<TABLE>
<CAPTION>
                                                         1997         1996         1995
                                                      -----------  -----------  -----------
<S>                                                   <C>          <C>          <C>
Income:
  Dividends from subsidiaries (see Note 16)           $  900,000   $1,000,000   $  905,000
  Management fees from subsidiaries                      150,000      161,000      177,000
  Interest on loan to the Plan                            18,000            0            0
  Interest from subsidiaries                               1,000        3,000        2,000
                                                      ----------   ----------   ----------
    Total income                                       1,069,000    1,164,000    1,084,000
                                                      ----------   ----------   ----------
Expenses:
  Interest                                                33,000       58,000      107,000
  Other expenses                                         570,000      557,000      756,000
                                                      ----------   ----------   ----------
    Total expenses                                       603,000      615,000      863,000
                                                      ----------   ----------   ----------
Income before federal income taxes and equity in
 undistributed earnings of subsidiaries                  466,000      549,000      221,000
  Federal income tax benefit                            (276,000)    (162,000)    (236,000)
                                                      ----------   ----------   ----------
Income before equity in undistributed earnings
 of subsidiaries                                         742,000      711,000      457,000
  Equity in undistributed earnings of subsidiaries     1,368,000      711,000      675,000
                                                      ----------   ----------   ----------
 
Net income                                            $2,110,000   $1,422,000   $1,132,000
                                                      ==========   ==========   ==========
</TABLE>

                                      F-29
<PAGE>
 
                         INDEPENDENT BANKSHARES, INC.
                      CONDENSED STATEMENTS OF CASH FLOWS
                 YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
<TABLE>
<CAPTION>
                                                             1997         1996         1995
                                                         ------------  -----------  -----------
<S>                                                      <C>           <C>          <C>
Cash flows from operating activities:
    Net income                                           $ 2,110,000   $1,422,000   $1,132,000
Adjustments to reconcile net income to net cash
  provided by operating activities:
    Deferred federal income tax expense                      772,000      677,000      547,000
    Depreciation and amortization                              1,000        1,000        2,000
    Equity in undistributed earnings of subsidiaries      (1,368,000)    (711,000)    (675,000)
    Increase in other assets                                (197,000)    (540,000)     (97,000)
    Decrease in accrued interest payable
      and other liabilities                                 (231,000)     (16,000)    (390,000)
                                                         -----------   ----------   ----------
        Net cash provided by operating activities          1,087,000      833,000      519,000
                                                         -----------   ----------   ----------
Cash flows from investing activities:
    Loans made to employee stock ownership plan             (239,000)           0       11,000
    Proceeds from repayments of loans made to
       employee stock ownership plan                          46,000            0      (11,000)
    Capital contribution made to subsidiary               (4,200,000)           0            0
                                                         -----------   ----------   ----------
        Net cash used in investing activities             (4,393,000)           0            0
                                                         -----------   ----------   ----------
Cash flows from financing activities:
    Proceeds from notes payable                              800,000            0      275,000
    Repayment of notes payable                              (983,000)    (616,000)    (687,000)
    Net proceeds from issuance of equity securities        4,077,000            0       34,000
    Cash paid for fractional shares in stock dividend         (5,000)           0       (4,000)
    Payment of cash dividends                               (405,000)    (260,000)    (187,000)
                                                         -----------   ----------   ----------
       Net cash used in financing activities               3,484,000     (876,000)    (569,000)
                                                         -----------   ----------   ----------
Net increase (decrease) in cash and cash equivalents         178,000      (43,000)     (50,000)
Cash and cash equivalents at beginning of year               148,000      191,000      241,000
                                                         -----------   ----------   ----------
 
    Cash and cash equivalents at end of year             $   326,000   $  148,000   $  191,000
                                                         ===========   ==========   ==========
</TABLE>

                                      F-30
<PAGE>
 
NOTE 18:  SUPPLEMENTAL CASH FLOW INFORMATION

     Supplemental cash flow information for the years ended December 31, 1997,
1996 and 1995, is as follows:
<TABLE>
<CAPTION>
                                                                     1997          1996          1995
                                                                 ------------  -------------  ----------
<S>                                                              <C>           <C>            <C>
Cash paid during the year for:
  Interest                                                       $ 8,663,000   $  6,372,000   $4,835,000
  Federal income taxes                                               670,000        438,000       15,000
Noncash investing activities:
  Additions to other real estate and other repossessed assets
    during the year through foreclosures                         $ 1,283,000   $  1,015,000   $1,039,000
  Sales of other real estate and other repossessed assets
    financed with loans                                               93,000        240,000      196,000
  Transfer of other real estate and other repossessed assets
    to loans                                                               0              0      125,000
  Increase (decrease) in unrealized gain/loss on
    available-for-sale securities, net of tax                          6,000        (43,000)     168,000
  Other liabilities replaced with notes payable                            0              0      334,000
Details of acquisitions:
  Cash paid in acquisitions                                      $ 7,510,000   $  1,505,000   $        0
  Cash and cash equivalents held by companies acquired
    at dates of acquisition                                       (6,274,000)   (15,708,000)           0
                                                                 -----------   ------------   ----------
 
        Net cash paid (acquired) in acquisitions                 $ 1,236,000   $(14,203,000)  $        0
                                                                 ===========   ============   ==========
</TABLE>

                                      F-31
<PAGE>
 
QUARTERLY DATA (UNAUDITED)

     The following table presents the unaudited results of operations for the
past two years by quarter.  See "Note 10: Earnings Per Share" in the Company's
Consolidated Financial Statements.
<TABLE>
<CAPTION>
                                                               1997
                                            -------------------------------------------
                                             First   Second    Third   Fourth
                                            Quarter  Quarter  Quarter  Quarter   Total
                                            -------  -------  -------  -------  -------
                                             (In thousands, except per share amounts)
<S>                                         <C>      <C>      <C>      <C>      <C>
Interest income                              $4,296   $4,678   $4,678   $4,672  $18,324
Interest expense                              2,056    2,193    2,204    2,206    8,659
Net interest income                           2,240    2,485    2,474    2,466    9,665
Provision for loan losses                         0       60      150       40      250
Income before federal income taxes              772      821      698      796    3,087
Net income                                      493      562      550      505    2,110
 
Basic earnings per common share
 available to common stockholders            $ 0.29   $ 0.30   $ 0.27   $ 0.26  $  1.12
Diluted earnings per common share
 available to common stockholders              0.26     0.27     0.26     0.24     1.03
</TABLE> 
 
<TABLE> 
<CAPTION>  
                                                                 1996
                                            -------------------------------------------
                                             First   Second    Third   Fourth
                                            Quarter  Quarter  Quarter  Quarter    Total
                                            -------   ------   ------   ------  -------
<S>                                         <C>      <C>      <C>      <C>      <C>
(In thousands, except per share amounts)
Interest income                              $3,223   $3,284   $3,502   $3,547  $13,556
Interest expense                              1,485    1,544    1,693    1,719    6,441
Net interest income                           1,738    1,740    1,809    1,828    7,115
Provision for loan losses                        50       71       40       40      201
Income before federal income taxes              547      479      558      591    2,175
Net income                                      361      299      355      407    1,422
 
Basic earnings per common share
 available to common stockholders            $ 0.26   $ 0.22   $ 0.26   $ 0.26  $  1.00
Diluted earnings per common share
 available to common stockholders              0.21     0.19     0.22     0.22     0.84
</TABLE>

     The above unaudited financial information reflects all adjustments that
are, in the opinion of management, necessary to present a fair statement of the
results of operations for the interim periods presented.

                                      F-32
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                             JUNE 30, 1998 AND 1997
                                  (UNAUDITED)
<TABLE> 
<CAPTION> 
                                     ASSETS
                                                                            1998         1997
                                                                         -----------  -----------
<S>                                                                      <C>          <C>
Cash and Due from Banks                                                  $ 5,553,411  $ 5,087,142
Federal Funds Sold                                                         1,000,000    1,500,000
Investment Securities--Note 2
 Available-for-sale                                                        4,242,375    4,376,585
 Held-to-maturity                                                         32,541,328   31,967,389
                                                                         -----------  -----------
  Total Investment Securities                                             36,783,703   36,343,974
 
Loans, Net of unearned discount and allowance for loan losses--Note 3     44,442,140   42,095,813
Bank Premises and Equipment, Net of accumulated depreciation--Note 4       2,334,155    1,621,217
Other Real Estate                                                            304,582      216,104
Accrued Interest Receivable And Other Assets                               1,242,140    1,052,589
                                                                         -----------  -----------
 
     Total Assets                                                        $91,660,131  $87,916,839
                                                                         ===========  ===========
                      LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits
 Demand                                                                  $16,091,397  $15,468,929
 Interest bearing transaction accounts                                    22,210,803   20,411,441
 Savings                                                                   9,463,712    9,286,609
 Time                                                                     33,049,868   32,825,860
                                                                         -----------  -----------
  Total Deposits                                                          80,815,780   77,992,839
Other Liabilities                                                                     
 Accrued interest and other payables                                         386,638      406,350
 Income taxes--Note 5:                                                                
  Current                                                                     14,279       20,229
  Net deferred tax liability                                                 432,831      434,082
 Minority interest in consolidated subsidiary                                311,938      282,464
                                                                         -----------  -----------
  Total Other Liabilities                                                  1,145,686    1,143,125
                                                                         -----------  -----------
     Total Liabilities                                                    81,961,466   79,135,964
                                                                                      
Commitments and Contingencies--Notes 8 And 10                                         
                                                                                      
Shareholders' Equity--Note 11:                                                        
 Capital stock, par value--$1 a share:                                                
  Authorized--1,000,000 shares; Issued and outstanding--662,595 shares       662,595      662,595
 Capital surplus                                                             827,115      827,115
 Retained earnings                                                         8,192,947    7,272,818
 Unrealized gain on available-for-sale securities, net of deferred tax:               
  1998--$10,209; 1997--$11,415                                                19,819       22,158
                                                                         -----------  -----------
                                                                           9,702,476    8,784,686
 Less capital stock held in treasury, 3,811 shares                            (3,811)      (3,811)
                                                                         -----------  -----------
 Total Shareholders' Equity                                                9,698,665    8,780,875
                                                                         -----------  -----------
                                                                                      
Total Liabilities and Shareholders' Equity                               $91,660,131  $87,916,839
                                                                         ===========  ===========
</TABLE>
                See Notes to Consolidated Financial Statements.

                                      F-33
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
          FOR THE PERIODS OF SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
 
                                                                1998        1997
                                                             ----------  ----------
<S>                                                          <C>         <C>
Interest Income:
 Interest and fees on loans                                  $2,323,461  $2,165,123
 Interest on investment securities:
 Taxable                                                        924,378     906,111
 Nontaxable                                                     239,539     239,140
                                                             ----------  ----------
                                                              1,163,917   1,145,251
 Interest on federal funds sold                                  40,918      28,255
                                                             ----------  ----------
  Total Interest Income                                       3,528,296   3,338,629
 
Interest Expense--on deposits                                 1,315,089   1,275,289
                                                             ----------  ----------
  Net Interest Income                                         2,213,207   2,063,340
 
Provision for Loan Losses--Note 3                                36,211      29,755
                                                             ----------  ----------
  Net Interest Income after Provision for Loan Losses         2,176,996   2,033,585
 
Noninterest Income
 Service charges on deposit accounts                            321,026     305,560
 Other                                                           77,128      70,366
                                                             ----------  ----------
  Total Noninterest Income                                      398,154     375,926
                                                             ----------  ----------
                                                              2,575,150   2,409,511
Noninterest Expense                                           1,565,394   1,422,213
                                                             ----------  ----------
 Income before Federal Income Taxes and Minority Interest     1,009,756     987,298
 
Federal Income Taxes--Note 5                                    271,550     258,591
                                                             ----------  ----------
  Income Before Minority Interest                               738,206     728,707
Minority Interest                                                23,082      23,223
                                                             ----------  ----------
 
  Net Income                                                 $  715,124  $  705,484
                                                             ==========  ==========
 
</TABLE>
                See Notes to Consolidated Financial Statements.

                                      F-34
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
      FOR THE PERIODS OF SIX MONTHS ENDED JUNE 30, 1998 AND JUNE 30, 1997
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
 
                                                                            1998          1997
                                                                        ------------  ------------
<S>                                                                     <C>           <C>
Cash Flows From Operating Activities:
 Net income                                                             $   715,124   $   705,484
 Adjustments to reconcile net income to net cash provided by
   operating activities:
       Depreciation                                                          88,422        84,038
       Provision for loan losses                                             36,211        29,755
       Net premium amortization or (discount accretion)
         on investment securities                                           (10,005)         (959)
       (Increase) decrease in accrued income and other assets               (55,857)      164,175
       Increase (decrease) in accrued expenses and other liabilities       (137,988)     (168,260)
       Minority interest in subsidiary income                                23,082        23,223
                                                                        -----------   -----------
         Total adjustments                                                  (56,135)      131,972
                                                                        -----------   -----------
       Net Cash Provided by Operating Activities                            658,989       837,456
Cash Flows from Investing Activities:
 Net decrease in federal funds sold                                       2,500,000     1,000,000
 Excess of  purchases of investment securities over proceeds 
   from maturities:
       Available-for-sale                                                  (360,156)      438,360
       Held-to-maturity                                                    (483,384)       23,331
 Net increase in loans                                                   (1,140,648)   (1,629,270)
 Purchase of premises and equipment                                        (761,455)      (16,794)
 Purchase of capital stock of subsidiary                                         --        (5,421)
                                                                        -----------   -----------
       Net Cash Used by Investing Activities                               (245,643)     (189,794)
Cash Flows from Financing Activities:
 Net increase (decrease) in demand deposits, interest-bearing 
  transaction accounts and savings                                        2,551,486    (1,041,366)
 Net increase (decrease) in certificates of deposit                        (568,955)      955,719
 Dividends paid                                                            (329,392)     (164,696)
                                                                        -----------   -----------
       Net Cash Provided (Used) by Financing Activities                   1,653,139      (250,343)
                                                                        -----------   -----------
Net Increase in Cash and Due From Banks                                   2,066,485       397,319
 
Cash and Due from Banks At Beginning of Period                            3,486,926     4,689,823
                                                                        -----------   -----------
 
Cash and Due from Banks at End of Period                                $ 5,553,411   $ 5,087,142
                                                                        ===========   ===========
 
       Supplemental Schedule of Noncash Investing and Financing Activities:
 
(1)    Interest paid                                                    $ 1,374,626   $ 1,402,140
(2)    Income taxes paid                                                    350,000       300,000
(3)    Other real estate acquired through loan foreclosures                  88,478       120,680
</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-35
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           FOR THE PERIODS OF SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                                  (UNAUDITED)
                                        
NOTE 1:  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  The accounting and reporting policies of Azle Bancorp and Subsidiaries are in
accordance with generally accepted accounting principles.  A summary of the more
significant policies follows:

PRINCIPLES OF CONSOLIDATION

  The consolidated financial statements of Azle Bancorp (Bancorp) includes its
accounts and those of its wholly-owned subsidiary Azle Holdings, Inc. (Holdings)
and Holdings 97% owned subsidiary Azle State Bank (Bank).  All significant
inter-company accounts and transactions have been eliminated on consolidation.

ESTIMATES

  The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.  The primary area of
estimation in the accompanying financial statements relates to the determination
of the allowance for possible loan losses.

INVESTMENT SECURITIES

  Effective January 1, 1994, Bancorp adopted Statement of Financial Accounting
Standards No. 115, "Accounting for Certain Investments in Debt and Equity
Securities" (SFAS 115).  Under the provisions of SFAS 115, investment securities
that are held for short-term resale are classified as trading securities and
carried at fair value.  Debt securities that management has the ability and
intent to hold to maturity are classified as held-to-maturity and carried at
cost, adjusted for amortization of premiums and accretion of discounts using
methods approximating the interest method.  Other marketable securities are
classified as available-for-sale and are carried at fair value.  Realized and
unrealized gains and losses on trading securities are included in net income.
Unrealized gains and losses on securities available-for-sale, net of the tax
effect, are recognized as direct increases or decreases in shareholders' equity.

  Gains or losses on disposition are recognized using the specific
identification method.

LOANS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES

  Loans are stated at the principal amount outstanding less unearned discount,
fees and the allowance for possible loan losses.  Unearned discount on
installment loans is recognized in income over the terms of the loans by a
method approximating the interest method.  Interest income on all other loans is
recognized based upon the principal amounts outstanding.  The accrual of
interest on a loan is discontinued when, in the opinion of management, there is
doubt about the ability of the borrower to pay interest or principal.  Interest
previously earned, but uncollected on such loans, is recognized as income when
collected, until such time as the loan is returned to an accrual status.

LOANS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES

  The allowance for possible loan losses is comprised of amounts charged against
income in the form of the provision for loan losses, less charged-off loans, net
of recoveries.  The amount of the provision for possible loan losses charged
against income in each period is determined by management based on a number of
factors, including 

                                      F-36
<PAGE>
 
the Bank's loss experience in relation to outstanding loans and the existing
level of the allowance, prevailing and prospective economic conditions, and
management's continuing review of nonperforming loans and its evaluation of the
quality of the loan portfolio. Loans are placed in nonaccrual status when
management believes that the borrower's financial condition, after giving
consideration to economic and business conditions and collection efforts, is
such that collection of interest is doubtful. Loans are charged against the
allowance for possible loan losses when management believes that collection of
the principal is unlikely.

BANK PREMISES AND EQUIPMENT

  Bank premises and equipment are stated at cost less accumulated depreciation.
Depreciation expense is computed on the straight-line and accelerated methods,
based upon the estimated useful lives of the assets.

  Maintenance and repairs are charged to operating expenses.  Renewals and
betterments are added to the asset accounts and depreciated over the periods
benefited.  Depreciable assets sold or retired are removed from the asset and
related accumulated depreciation accounts and any gain or loss is reflected in
the income and expense accounts.

OTHER REAL ESTATE

  Assets (primarily real estate) acquired in satisfaction of uncollectible loans
are initially recorded at the lower of the loan balance or estimated fair value
at the time of foreclosure.  Any excess of the loan balance over the estimated
fair  value is charged to the allowance for possible loan losses.  The carrying
value is periodically evaluated by management and is reduced to estimated fair
value, by charges to expense.

FEDERAL INCOME TAXES

  Income taxes are provided for the tax effects of the transactions reported in
the financial statements and consist of taxes currently due plus deferred taxes
related primarily to differences between the tax and financial reporting of the
allowance for possible loan losses, nonaccrual loans, securities and accumulated
depreciation.  The deferred tax assets and liabilities represent the future tax
return consequences of those differences which will either be taxable or
deductible when the assets and liabilities are recovered or settled.

  The Parent Company files a consolidated federal income tax return.  Pursuant
to a tax sharing agreement with the Bank, Holdings and the Parent Company, the
Parent Company and Holdings have allocated the tax benefits of their losses to
the Bank.  Consequently, payments or refunds of taxes are usually made by or
allocated to the Bank.  Deferred income taxes are recorded for temporary
differences between income for financial reporting and income tax purposes.

CASH AND CASH EQUIVALENTS

  For the purpose of presentation in the Statements of Cash Flows, cash and cash
equivalents are defined as those amounts included in the balance sheet caption
"Cash and Due from Banks".

                                      F-37
<PAGE>
 
NOTE 2:  INVESTMENT SECURITIES

  The amortized cost and fair values of investment securities at June 30, 1998
and 1997 are as follows:
<TABLE>
<CAPTION>
 
                                                                           1998
                                                     -------------------------------------------------
                                                                    Gross        Gross
                                                      Amortized   Unrealized  Unrealized      Fair
                                                        Cost        Gains       Losses        Value
                                                     -----------  ----------  -----------  -----------
<S>                                                  <C>          <C>         <C>          <C>
Available-For-Sale
- ------------------
 U.S. government agencies and corporations           $ 1,996,066    $  2,371    $ (2,188)  $ 1,996,249
 U.S. government agency mortgage backed
  securities                                           2,215,313      32,581      (1,768)    2,246,126
                                                     -----------    --------    --------   -----------
 
  Totals                                             $ 4,211,379    $ 34,952    $ (3,956)  $ 4,242,375
                                                     ===========    ========    ========   ===========
 
Held-to-Maturity
- ----------------
 U.S. treasury securities                            $   399,668    $  2,457    $      -   $   402,125
 U.S. government agencies and corporations            24,283,212      84,438     (36,247)   24,331,403
 Obligations of states and political subdivisions      7,858,448     522,149        (181)    8,380,416
                                                     -----------    --------    --------   -----------
 
  Totals                                             $32,541,328    $609,044    $(36,428)  $33,113,944
                                                     ===========    ========    ========   ===========
</TABLE>

   The balance sheet as of June 30, 1998, reflects the fair value of available-
for-sale securities, $4,242,375, and the amortized cost of held-to-maturity
securities, $ 32,541,328, for a total of $36,783,703.  A net unrealized gain of
$30,996 is in the available-for-sale investment securities balance.  The
unrealized gain, net of tax, is included in shareholder's equity.
<TABLE>
<CAPTION>
 
                                                                           1997
                                                     -------------------------------------------------
                                                                    Gross        Gross
                                                      Amortized   Unrealized  Unrealized      Fair
                                                        Cost        Gains       Losses        Value
                                                     -----------  ----------  -----------  -----------
<S>                                                  <C>          <C>         <C>          <C>
Available-For-Sale
- ------------------
 U.S. government agencies and corporations           $   987,158    $  2,842    $      -   $   990,000
 U.S. government agency mortgage backed
 securities                                            3,354,752      36,870      (5,037)    3,386,585
                                                     -----------    --------    --------   -----------
 
  Totals                                             $ 4,341,910    $ 39,712    $ (5,037)  $ 4,376,585
                                                     ===========    ========    ========   ===========
 
Held-to-Maturity
- ----------------
 U.S. treasury securities                            $ 2,496,638    $  4,940    $ (2,109)  $ 2,499,469
 U.S. government agencies and corporations            21,647,143      95,059     (66,175)   21,676,027
 Obligations of states and political subdivisions      7,823,608     501,250        (539)    8,324,319
                                                     -----------    --------    --------   -----------
 
  Totals                                             $31,967,389    $601,249    $(68,823)  $32,499,815
                                                     ===========    ========    ========   ===========
</TABLE>

  The balance sheet as of June 30, 1997, reflects the fair value of available-
for-sale securities, $4,376,585, and the amortized cost of held-to-maturity
securities, $31,967,389, for a total of $36,343,974.  A net unrealized gain of
$34,675 is in the available-for-sale investment securities balance.  The
unrealized gain, net of tax, is included in shareholder's equity.

  Securities with amortized cost of $5,655,798 and $4,767,266 and fair values of
$5,760,996 and $4,828,744 at June 30, 1998 and 1997, respectively, were pledged
to secure public deposits and for other purposes as required or permitted by
law.

                                      F-38
<PAGE>
 
  There were no sales of investment securities in 1998 or 1997.

NOTE 3:  LOANS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES

  An analysis of loan categories at June 30, 1998 and 1997, is as follows:
<TABLE>
<CAPTION>
 
                                                                                   1998          1997
                                                                                -----------   -----------
<S>                                                                             <C>           <C>
 
 Commercial, farm and industrial loans                                          $16,292,314   $16,014,402
 Real estate loans                                                               20,615,588    19,494,523
 Installment loans                                                                9,439,251     8,344,645
 Overdrafts                                                                          29,934        24,641
                                                                                -----------   -----------
                                                                                 46,377,087    43,878,211
 Less:    Unearned discount and fees                                             (1,274,565)   (1,127,185)
          Allowance for loan losses                                                (660,382)     (655,213)
                                                                                -----------   -----------
 
   LOANS, NET                                                                   $44,442,140   $42,095,813
                                                                                ===========   ===========
<CAPTION>  
          Transactions in the allowance for possible loan losses are summarized as follows:
 
                                                                                   1998          1997
                                                                                -----------   -----------
<S>                                                                             <C>           <C>
 
          Balance, beginning of period                                          $   640,596   $   668,053
          Provisions, charged to income                                              36,211        29,755
                                                                                -----------   -----------
                                                                                    676,807       697,808
 
          Loans charged off                                                         (39,258)      (59,911)
          Recoveries of loans previously charged off                                 22,833        17,316
                                                                                -----------   -----------
 
          Net                                                                       (16,425)      (42,595)
                                                                                -----------   -----------
 
          Balance at end of period                                              $   660,382   $   655,213
                                                                                ===========   ===========
</TABLE>

  At June 30, 1998, the Bank had nonaccrual loans of approximately $165,000 for
which impairment had not been recognized. If interest on these loans had been
recognized at the original interest rates, interest income would have increased
approximately $5,850 for 1998.

  Azle State Bank grants commercial, real estate and consumer loans to customers
within its local lending area. Although the Bank has a diversified loan
portfolio, a substantial portion of its debtors' ability to honor their
contracts is dependent upon the local real estate market.

NOTE 4:  BANK PREMISES AND EQUIPMENT

  The investment in bank premises and equipment stated at cost at June 30, 1998
and 1997, is as follows:
<TABLE>
<CAPTION>
 
                                                                                   1998          1997
                                                                                -----------   -----------
<S>                                                                             <C>           <C>
 
          Land                                                                  $   264,092   $   264,092
          Buildings and improvements                                              2,449,462     1,780,116
          Furniture, fixtures and equipment                                       1,787,643     1,566,348
                                                                                -----------   -----------
                                                                                  4,501,197     3,610,556
          Less accumulated depreciation                                           2,167,042     1,989,339
                                                                                -----------   -----------
 
          Bank Premises and Equipment--Net                                      $ 2,334,155   $ 1,621,217
                                                                                ===========   ===========
</TABLE>

                                      F-39
<PAGE>
 
  Depreciation on bank premises and equipment charged to expense totaled $88,422
and $84,038 for the periods of six months ended June 30, 1998 and 1997,
respectively.

NOTE 5:  INCOME TAXES

  The components of the income tax provision were as follows:
<TABLE>
<CAPTION>
 
                                                                                                1998       1997
                                                                                              --------   --------
<S>                                                                                           <C>        <C>
     Federal Income Tax Provision:
       Current                                                                                $296,785   $287,300
       Deferred (benefit)                                                                      (38,194)   (15,750)
                                                                                              --------   --------
 
         Total Federal Income Tax Provision                                                   $258,591   $271,550
                                                                                              ========   ========
<CAPTION>  
     The principal factors causing a variation from the statutory tax rate are as follows:
 
                                                                                                1998       1997
                                                                                              --------   --------
<S>                                                                                           <C>        <C>

     Statutory tax on income                                                                  $335,681   $343,317
     Reduction in taxes resulting from:
      Tax exempt interest                                                                      (80,100)   (80,236)
      Disallowance of interest expense
      related to tax exempt securities                                                           8,016      7,751
      Other                                                                                     (5,006)       718
                                                                                              --------   --------
 
      Total Income Tax Provision                                                              $258,591   $271,550
                                                                                              ========   ========
</TABLE>

  At June 30, 1998 and 1997, the net deferred tax asset is comprised of the
following temporary differences and carryforward items:
<TABLE>
<CAPTION>
 
                                                                                                1998       1997
                                                                                              --------   --------
<S>                                                                                           <C>        <C>
 
     Write down of other real estate not deductible for tax purposes                          $ 31,146   $ 31,146
     Deferred compensation                                                                      75,024   $ 56,567
                                                                                              --------   --------
         Total Deferred Tax Asset                                                              106,170     87,713
                                                                                              --------   --------
 
     Excess of depreciation taken for tax reporting purposes
      over the amount for financial purposes                                                   112,994    146,949
     Loan loss provisions and allowances for tax purposes                                              
      in excess of amounts allowed for financial purposes                                      289,915    291,742
     Accretion on securities recognized for financial purposes                                         
      but not realized for tax purposes                                                         42,517     37,605
     Unrealized gain on available-for-sale securities                                           10,539     11,790
     Other, net                                                                                 83,036     33,709
                                                                                              --------   --------
         Total Deferred Tax Liability                                                          539,001    521,795
                                                                                              --------   --------
 
     Net Deferred Tax Liability                                                               $432,831   $434,082
                                                                                              ========   ========
</TABLE>

NOTE 6:  RELATED PARTY TRANSACTIONS

  During the periods of six months ended June 30, 1998 and 1997, the Bank had
transactions made in the ordinary course of business with certain of its
officers, directors and principal shareholders.  All loans included in such
transactions were made on substantially the same terms, including interest rate
and collateral, as those 

                                      F-40
<PAGE>
 
prevailing at the time for comparable transactions with other persons. The
balances of these loans were approximately $1,187,000 and $1,271,000 at June 30.
1998 and 1997, respectively.

NOTE 7:  COMMITMENTS AND CONTINGENT LIABILITIES

  In the normal course of business, there are outstanding various commitments
and contingent liabilities, such as guarantees and commitments to extend credit,
which are not reflected in the financial statements.  Unfunded loan commitments
were $4,323,184 and $4,535,199, and outstanding letters of credit were $109,681
and $201,727 at June 30, 1998 and 1997, respectively.  No losses are anticipated
as a result of these transactions.

NOTE 8:  PROFIT-SHARING PLAN

  The Bank has a thrift plan available to all employees who have completed one
year of service or are at least 21 years of age. Contributions to the plan are
made at the discretion of management. Bank contributions to the plan were
$17,852 and $14,878 for the periods of six months ended June 30, 1998 and 1997,
respectively.

NOTE 9:  COMPENSATED ABSENCES

  Employees of the Bank are entitled to paid vacation, paid sick days and other
personal days off, depending on job classification, length of service, and other
factors. It is impracticable to estimate the amount of compensation for future
absences, and, accordingly, no liability has been recorded in the accompanying
financial statements. The Bank's policy is to recognize the costs of compensated
absences when actually paid to employees.

NOTE 10:  REGULATORY MATTERS

  The Bank is 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
Bank's financial statements. The regulations require the Bank to meet specific
capital adequacy guidelines that involve quantitative measures of the Bank's
assets, liabilities, and certain off-balance sheet items as calculated under
regulatory accounting practices. The Bank's capital classification is 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 Bank to maintain minimum ratios (set forth in the table below) of
Tier I capital (as defined in the regulations) to total average assets and
minimum ratios of Tier I and total capital to risk-weighted assets as set forth
in the table below.  The Bank's actual capital ratios are also presented in the
table.
<TABLE>
<CAPTION>
 
                                                   1998                1997
                                            ------------------  ------------------
                                             Capital Adequacy    Capital Adequacy
                                            ------------------  ------------------
                                            Required   Actual   Required   Actual
                                              Ratio     Ratio     Ratio     Ratio
                                            --------  --------  --------  --------
<S>                                         <C>        <C>      <C>        <C>
 
Tier I Capital (to Average Assets)            4.0%      10.9%     4.0%      10.3%
Tier I Capital (to Risk Weighted Assets)      4.0%      18.9%     4.0%      18.5%
Total Capital (to Risk Weighted Assets)       8.0%      20.2%     8.0%      19.7%
</TABLE>

  Management believes, as of June 30, 1998, and 1997, that the Bank meets all
capital requirements to which it is subject.

                                      F-41
<PAGE>
 
                         INDEPENDENT AUDITOR'S REPORT
                                        

To the Board of Directors and Shareholders
 of Azle Bancorp
Azle, Texas


  We have audited the accompanying consolidated balance sheet of Azle Bancorp
and Subsidiaries as of December 31, 1997, and the related consolidated
statements of income, changes in shareholders' equity and cash flows for the
year then ended. These financial statements are the responsibility of the
Company's management.  Our responsibility is to express an opinion on these
financial statements based on our audit.

  We conducted our audit in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

  In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Azle Bancorp and Subsidiaries
as of December 31, 1997, the results of their operations and their cash flows
for the year then ended, in conformity with generally accepted accounting
principles.



                                    /s/ STOVALL, GRANDEY & WHATLEY

Fort Worth, Texas
March 6, 1998

                                      F-42
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                              AT DECEMBER 31, 1997


                                     ASSETS
<TABLE>
 
<S>                                                                      <C>
Cash and Due From Banks                                                  $ 3,486,926
Federal Funds Sold                                                         3,500,000
Investment Securities--Note 2:
 Available-for-sale                                                        3,875,813
 Held-to-maturity                                                         32,058,024
                                                                         -----------
  Total Investment Securities                                             35,933,837
Loans, Net of unearned discount and allowance for loan losses--Note 3     43,524,479
Bank Premises and Equipment, Net of accumulated depreciation--Note 4       1,661,122
Other Real Estate                                                            216,104
Accrued Interest Receivable and Other Assets                               1,101,623
                                                                         -----------
 
  Total Assets                                                           $89,424,091
                                                                         ===========
                      LIABILITIES AND SHAREHOLDERS' EQUITY
 
Deposits:
 Demand                                                                  $14,907,467
 Interest bearing transaction accounts                                    21,289,951
 Savings                                                                   9,017,008
 Time                                                                     33,618,823
                                                                         -----------
  Total Deposits                                                          78,833,249
Other Liabilities                                                        
 Accrued interest and other payables                                         446,175
 Income taxes--Note 5:                                                   
  Current                                                                     92,730
  Net deferred tax liability                                                 435,074
 Minority interest in consolidated subsidiary                                299,711
                                                                         -----------
  Total Other Liabilities                                                  1,273,690
                                                                         -----------
   Total Liabilities                                                      80,106,939
 
Commitments and Contingencies--Notes 7 and 9
 
Shareholders' Equity--Note 10
 Capital stock, par value--$1 a share:
  Authorized--1,000,000 shares, Issued and outstanding--662,595 shares       662,595
 Capital surplus                                                             827,115
 Retained earnings                                                         7,807,215
 Unrealized gain on available-for-sale securities,                       
  net of deferred taxes: $12,782                                              24,038
                                                                         -----------
                                                                           9,320,963
 Less capital stock held in treasury, 3,811 shares                            (3,811)
                                                                         -----------
   Total Shareholders' Equity                                              9,317,152
                                                                         -----------
                                                                         
     Total Liabilities and Shareholders' Equity                          $89,424,091
                                                                         ===========
</TABLE>
                See Notes to Consolidated Financial Statements.

                                      F-43
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                        CONSOLIDATED STATEMENT OF INCOME
                      FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
 
<S>                                                          <C>
Interest Income
 Interest and fees on loans                                  $4,490,814
 Interest on investment securities:
 Taxable                                                      1,802,131
 Nontaxable                                                     477,740
                                                             ----------
                                                              2,279,871
 Interest on federal funds sold                                  96,149
                                                             ----------
  Total Interest Income                                       6,866,834
 
Interest Expense--on deposits                                 2,614,750
                                                             ----------
  Net Interest Income                                         4,252,084
 
Provision for Loan Losses--Note 3                                60,002
                                                             ----------
  Net Interest Income after Provision for Loan Losses         4,192,082
 
Noninterest Income
 Service charges on deposit accounts                            643,873
 Other                                                          113,977
                                                             ----------
  Total Noninterest Income                                      757,850
                                                             ----------
                                                              4,949,932
Noninterest Expense                                           2,892,569
                                                             ----------
 Income before Federal Income Taxes and Minority Interest     2,057,363
 
Federal Income Taxes--Note 5                                    556,091
                                                             ----------
  Income before Minority Interest                             1,501,272
Minority Interest                                                47,286
                                                             ----------
 
   Net Income                                                $1,453,986
                                                             ==========
 
</TABLE>


                See Notes to Consolidated Financial Statements.

                                      F-44
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
           CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                      FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
 
 
                                                        UNREALIZED
                                                        GAIN/(LOSS)
                                  CAPITAL    CAPITAL     RETAINED      ON AFS     TREASURY
                                   STOCK     SURPLUS     EARNINGS    SECURITIES     STOCK        TOTAL
                                  --------  ----------  -----------  ----------  -----------  -----------
<S>                               <C>       <C>         <C>          <C>         <C>          <C>
 
Balance at January 1, 1997        $662,595  $  827,115   $6,732,030  $   14,302  $   (3,811)  $8,232,231
                                                                  
Net income for the year                                           
 ended December 31, 1997                                  1,453,986                            1,453,986
                                                                  
Cash dividends - $.575 a share                             (378,801)                            (378,801)
                                                                  
Unrealized gain on available-                                     
 for-sale securities, net of                                      
 tax                                                                      9,736                    9,736
                                  --------  ----------   ----------  ----------  -----------  -----------
                                                                  
Balance at December 31, 1997      $662,595  $  827,115   $7,807,215  $   24,038  $   (3,811)  $9,317,152
                                  ========  ==========   ==========  ==========  ==========   ==========
</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-45
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
 
 
<S>                                                                             <C>
Cash Flows from Operating Activities:
 Net income                                                                     $ 1,453,986
 Adjustments to reconcile net income to net cash provided 
  by operating activities:
   Depreciation                                                                     176,425
   Provision for loan losses                                                         60,002
   Deferred income tax benefit                                                      (46,396)
   Net premium amortization or (discount accretion) on investment securities         (8,035)
   (Increase) decrease in accrued income and other assets                           777,336
   Increase (decrease) in accrued expenses and other liabilities                    (55,931)
   Minority interest in subsidiary income                                            47,286
                                                                                -----------
     Total adjustments                                                              950,687
                                                                                -----------
   Net Cash Provided by Operating Activities                                      2,404,673
 
Cash Flows from Investing Activities:
 Net increase in federal funds sold                                              (1,000,000)
 Purchase of investment securities
 Available-for-sale                                                                       -
 Held-to-maturity                                                                (9,890,844)
 Proceeds from maturities of investment securities
 Available-for-sale                                                                 937,667
 Held-to-maturity                                                                 9,835,000
 Net increase in loans                                                           (3,996,274)
 Proceeds from sales of other real estate                                                 -
 Purchase of premises and equipment                                                 149,086
 Proceeds from sale of equipment                                                          -
 Purchase of capital stock of subsidiary                                             (5,421)
                                                                                -----------
   Net Cash Used by Investing Activities                                         (3,970,786)
 
Cash Flows from Financing Activities:
 Net decrease in demand deposits, interest-bearing transaction 
  accounts and savings                                                          $  (993,919)
 Net increase in certificates of deposit                                          1,748,682
 Dividends paid                                                                    (391,547)
                                                                                -----------
   Net Cash Provided by Financing Activities                                        363,216
                                                                                -----------
 
Net Decrease in Cash and Due From Banks                                          (1,202,897)
 
Cash and Due from Banks at Beginning of Year                                      4,689,823
                                                                                -----------
 
Cash and Due from Banks at End of Year                                          $ 3,486,926
                                                                                ===========
 
Supplemental Schedule of Noncash Investing and Financing Activities:
 
(1)  Interest paid                                                              $ 2,594,000
(2)  Income taxes paid                                                              525,000
(3)  Other real estate acquired through loan foreclosures                           121,000
</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-46
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1997
                                        

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  The accounting and reporting policies of Azle Bancorp and Subsidiaries are in
accordance with generally accepted accounting principles.  A summary of the more
significant policies follows:

PRINCIPLES OF CONSOLIDATION

  The consolidated financial statements of Azle Bancorp (Bancorp) includes its
accounts and those of its wholly owned subsidiary Azle Holdings, Inc. (Holdings)
and Holdings 97% owned subsidiary Azle State Bank (Bank).  All significant
inter-company accounts and transactions have been eliminated on consolidation.

ESTIMATES

  The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.  The primary area of
estimation in the accompanying financial statements relates to the determination
of the allowance for possible loan losses.

INVESTMENT SECURITIES

  Effective January 1, 1994, Bancorp adopted Statement of Financial Accounting
Standards No. 115, "Accounting for Certain Investments in Debt and Equity
Securities" (SFAS 115).  Under the provisions of SFAS 115, investment securities
that are held for short-term resale are classified as trading securities and
carried at fair value.  Debt securities that management has the ability and
intent to hold to maturity are classified as held-to-maturity and carried at
cost, adjusted for amortization of premiums and accretion of discounts using
methods approximating the interest method.  Other marketable securities are
classified as available-for-sale and are carried at fair value.  Realized and
unrealized gains and losses on trading securities are included in net income.
Unrealized gains and losses on securities available-for-sale, net of the tax
effect, are recognized as direct increases or decreases in shareholders' equity.

  Gains or losses on disposition are recognized using the specific
identification method.

LOANS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES

  Loans are stated at the principal amount outstanding less unearned discount,
fees and the allowance for possible loan losses.  Unearned discount on
installment loans is recognized in income over the terms of the loans by a
method approximating the interest method.  Interest income on all other loans is
recognized based upon the principal amounts outstanding.  The accrual of
interest on a loan is discontinued when, in the opinion of management, there is
doubt about the ability of the borrower to pay interest or principal.  Interest
previously earned, but uncollected on such loans, is recognized as income when
collected, until such time as the loan is returned to an accrual status.

                                      F-47
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1997
                                        

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

LOANS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES

  The allowance for possible loan losses is comprised of amounts charged against
income in the form of the provision for loan losses, less charged-off loans, net
of recoveries.  The amount of the provision for possible loan losses charged
against income in each period is determined by management based on a number of
factors, including the Bank's loss experience in relation to outstanding loans
and the existing level of the allowance, prevailing and prospective economic
conditions, and management's continuing review of nonperforming loans and its
evaluation of the quality of the loan portfolio.  Loans are placed in nonaccrual
status when management believes that the borrower's financial condition, after
giving consideration to economic and business conditions and collection efforts,
is such that collection of interest is doubtful.  Loans are charged against the
allowance for possible loan losses when management believes that collection of
the principal is unlikely.

BANK PREMISES AND EQUIPMENT

  Bank premises and equipment are stated at cost less accumulated depreciation.
Depreciation expense is computed on the straight-line and accelerated methods,
based upon the estimated useful lives of the assets.

  Maintenance and repairs are charged to operating expenses.  Renewals and
betterments are added to the asset accounts and depreciated over the periods
benefited.  Depreciable assets sold or retired are removed from the asset and
related accumulated depreciation accounts and any gain or loss is reflected in
the income and expense accounts.

OTHER REAL ESTATE

  Assets (primarily real estate) acquired in satisfaction of uncollectible loans
are initially recorded at the lower of the loan balance or estimated fair value
at the time of foreclosure.  Any excess of the loan balance over the estimated
fair  value is charged to the allowance for possible loan losses.  The carrying
value is periodically evaluated by management and is reduced to estimated fair
value, by charges to expense.

FEDERAL INCOME TAXES

  Income taxes are provided for the tax effects of the transactions reported in
the financial statements and consist of taxes currently due plus deferred taxes
related primarily to differences between the tax and financial reporting of the
allowance for possible loan losses, nonaccrual loans, securities and accumulated
depreciation.  The deferred tax assets and liabilities represent the future tax
return consequences of those differences which will either be taxable or
deductible when the assets and liabilities are recovered or settled.

  The Parent Company files a consolidated federal income tax return.  Pursuant
to a tax sharing agreement with the Bank, Holdings and the Parent Company, the
Parent Company and Holdings have allocated the tax benefits of their losses to
the Bank.  Consequently, payments or refunds of taxes are usually made by or
allocated to the Bank.  Deferred income taxes are recorded for temporary
differences between income for financial reporting and income tax purposes.

                                      F-48
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1997
                                        

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

CASH AND CASH EQUIVALENTS

  For the purpose of presentation in the Statements of Cash Flows, cash and cash
equivalents are defined as those amounts included in the balance sheet caption
"Cash and Due from Banks".

NOTE 2 - INVESTMENT SECURITIES

  The amortized cost and fair values of investment securities at December 31,
1997 are as follows:
<TABLE>
<CAPTION>
 
                                                                                             Gross        Gross
                                                                               Amortized   Unrealized  Unrealized      Fair
                                                                                 Cost        Gains       Losses        Value
                                                                              -----------  ----------  -----------  -----------
<S>                                                                           <C>          <C>         <C>          <C>
Available-For-Sale
 U.S. government agencies and corporations                                    $ 2,501,373    $  5,204    $      -   $ 2,506,577
 U.S. government agency mortgage backed
  securities                                                                    1,336,845      32,391           -     1,369,236
                                                                              -----------    --------    --------   -----------
  Totals                                                                      $ 3,838,218    $ 37,595    $      -   $ 3,875,813
                                                                              ===========    ========    ========   ===========
 
Held-to-Maturity
 U.S. treasury securities                                                     $ 1,498,542    $  3,303    $   (127)  $ 1,501,718
 U.S. government agencies and corporations                                     22,750,954     104,767     (35,212)   22,820,509
 Obligations of states and political subdivisions                               7,808,528     563,197           -     8,371,725
                                                                              -----------    --------    --------   -----------
  Totals                                                                      $32,058,024    $671,267    $(35,339)  $32,693,952
                                                                              ===========    ========    ========   ===========
</TABLE>

  The balance sheet as of December 31, 1997, reflects the fair value of
available-for-sale securities, $3,875,813, and the amortized cost of held-to-
maturity securities, $32,058,024, for a total of $35,933,837.  A net unrealized
gain of $37,595 is in the available-for-sale investment securities balance.  The
unrealized gain, net of tax, is included in shareholder's equity.

  The amortized cost and estimated market value of debt securities at December
31, 1997, by contractual maturity, are shown below.  Expected maturities will
differ from contractual maturities because borrowers may have the right to call
or repay obligations with or without call or prepayment penalties.
<TABLE>
<CAPTION>
 
                                      Securities Available-For-Sale  Securities Held-To-Maturity
                                      -----------------------------  ---------------------------
                                      Amortized                      Amortized
                                        Cost             Fair Value    Cost           Fair Value
                                      ----------         ----------  ----------      -----------
<S>                                   <C>             <C>            <C>            <C>
Amounts maturing in:
One year or less                      $  991,612         $  994,687  $ 3,699,326     $ 3,697,093
After one year through five years        299,934            297,194   15,439,660      15,520,217
After five years through ten years       402,917            402,844   11,584,040      12,049,434
Due after ten years                      806,910            811,852    1,334,998       1,427,208
                                      ----------         ----------  -----------     -----------
                                       2,501,373          2,506,577   32,058,024      32,693,952
U. S. government agencies                                                           
 mortgage backed securities            1,336,845          1,369,236            -               -
                                      ----------         ----------  -----------     -----------
 Totals                               $3,838,218         $3,875,813  $32,058,024     $32,693,952
                                      ==========         ==========  ===========     ===========
</TABLE>

                                      F-49
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1997
                                        

NOTE 2 - INVESTMENT SECURITIES (continued)

  Securities with amortized cost of $6,753,000 and fair value of $6,869,000 at
December 31, 1997, were pledged to secure public deposits and for other purposes
as required or permitted by law.

  There were no sales of investment securities in 1997.

NOTE 3 - LOANS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES

  An analysis of loan categories at December 31, 1997, is as follows:
<TABLE>
<CAPTION>
 
<S>                                                                                    <C>
          Commercial, farm and industrial loans                                        $16,389,822
          Real estate loans                                                             19,884,821
          Installment loans                                                              9,008,942
          Overdrafts                                                                        80,590
                                                                                       -----------
                                                                                        45,364,175
          Less:   Unearned discount and fees                                            (1,199,100)
                  Allowance for loan losses                                               (640,596)
                                                                                       -----------
                                                                                       
            Loans, Net                                                                 $43,524,479
                                                                                       ===========
</TABLE> 
         
  Transactions in the allowance for possible loan losses are summarized as
follows:
<TABLE> 
                                                                                       
<S>                                                                                    <C>
          Balance, beginning of year                                                   $   668,053
          Provisions, charged to income                                                     60,002
                                                                                       -----------
                                                                                           728,055
          Loans charged off                                                               (146,313)
          Recoveries of loans previously charged off                                        58,854
                                                                                       -----------
            Net                                                                            (87,459)
                                                                                       -----------
                                                                                       
          Balance at end of year                                                       $   640,596
                                                                                       ===========
</TABLE>

  At December 31, 1997 the Bank had loans in the amount of $70,500 that were
specifically classified as impaired. The allowance for possible loan losses
related to impaired loans amounted to approximately $7,000 at December 31, 1997.
In addition, at December 31, 1997, the Bank had other nonaccrual loans of
approximately $39,500 for which impairment had not been recognized. If interest
on these loans had been recognized at the original interest rates, interest
income would have increased approximately $8,000 for 1997.

  Azle State Bank grants commercial, real estate and consumer loans to customers
within its local lending area. Although the Bank has a diversified loan
portfolio, a substantial portion of its debtors' ability to honor their
contracts is dependent upon the local real estate market.

                                      F-50
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1997

                                        
NOTE 4 - BANK PREMISES AND EQUIPMENT

  The investment in bank premises and equipment stated at cost at December 31,
1997, is as follows:
<TABLE>
<S>                                                               <C>
          Land                                                    $  264,092
          Buildings and improvements                               1,827,833
          Furniture, fixtures and equipment                        1,647,123
                                                                  ----------
                                                                   3,739,048
          Less accumulated depreciation                            2,077,926
                                                                  ----------
                                                                  
            Bank Premises and Equipment--Net                      $1,661,122
                                                                  ==========
</TABLE> 
 
  Depreciation on bank premises and equipment charged to expense totaled
$176,425 for the year ended December 31, 1997.
 
NOTE 5 - INCOME TAXES
 
  The components of the income tax provision for the year ended December 31,
1997, is as follows:
 
<TABLE>
<S>                                                               <C>
          Federal Income Tax Provision:
           Current                                                $  602,487
           Deferred (benefit)                                        (46,396)
                                                                  ----------
                                                                  
           Total Federal Income Tax Provision                     $  556,091
                                                                  ==========
</TABLE> 
 
  The principal factors causing a variation from the statutory tax rate are as
follows:
 
<TABLE>
<S>                                                               <C>
         Statutory tax on income                                  $  699,602
         Reduction in taxes resulting from:                       
          Tax exempt interest                                       (160,018)
          Disallowance of interest expense related to 
           tax exempt securities                                      16,031
          Other                                                          476
                                                                  ----------
 
          Total Income Tax Provision                              $  556,091
                                                                  ==========
</TABLE>

                                      F-51
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1997
                                        

NOTE 5 - INCOME TAXES (continued)

  At December 31, 1997, the net deferred tax asset is comprised of the following
temporary differences and carryforward items:
<TABLE>
 
<S>                                                                  <C>
  Write down of other real estate not deductible for tax purposes    $  31,146
  Deferred compensation                                                 67,331
                                                                     ---------
   Total Deferred Tax Asset                                             98,477
                                                                     ---------
  
  Excess of depreciation taken for tax reporting purposes
   over the amount for financial purposes                              132,369
  Loan loss provisions and allowances for tax purposes
   in excess of amounts allowed for financial purposes                 296,643
  Accretion on securities recognized for financial purposes
   but not realized for tax purposes                                    38,618
  Unrealized gain on available-for-sale securities                      12,782
  Other, net                                                            53,139
                                                                     ---------
    Total Deferred Tax Liability                                      (533,551)
                                                                     ---------
  
    Net Deferred Tax Liability                                       $(435,074)
                                                                     =========
</TABLE>

NOTE 6 - RELATED PARTY TRANSACTIONS

  During 1997, the Bank had transactions made in the ordinary course of business
with certain of its officers, directors and principal shareholders. All loans
included in such transactions were made on substantially the same terms,
including interest rate and collateral, as those prevailing at the time for
comparable transactions with other persons. The balances of these loans were
approximately $1,229,000 at December 31, 1997.

NOTE 7 - COMMITMENTS AND CONTINGENT LIABILITIES

  In the normal course of business, there are outstanding various commitments
and contingent liabilities, such as guarantees and commitments to extend credit,
which are not reflected in the financial statements. Unfunded loan commitments
were $4,633,000, and outstanding letters of credit were $132,000 at December 31,
1997. No losses are anticipated as a result of these transactions.

NOTE 8 - PROFIT-SHARING PLAN

  The Bank has a thrift plan available to all employees who have completed one
year of service or are at least 21 years of age. Contributions to the plan are
made at the discretion of management. Bank contributions to the plan were
$30,000 in 1997.

                                      F-52
<PAGE>
 
                         AZLE BANCORP AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1997
                                        

NOTE 9 - COMPENSATED ABSENCES

  Employees of the Bank are entitled to paid vacation, paid sick days and other
personal days off, depending on job classification, length of service, and other
factors.  It is impracticable to estimate the amount of compensation for future
absences, and, accordingly, no liability has been recorded in the accompanying
financial statements.  The Bank's policy is to recognize the costs of
compensated absences when actually paid to employees.

NOTE 10 - REGULATORY MATTERS

  The Bank is 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
Bank's financial statements.  The regulations require the Bank to meet specific
capital adequacy guidelines that involve quantitative measures of the Bank's
assets, liabilities, and certain off-balance sheet items as calculated under
regulatory accounting practices.  The Bank's capital classification is 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 Bank to maintain minimum ratios (set forth in the table below) of
Tier I capital (as defined in the regulations) to total average assets and
minimum ratios of Tier I and total capital to risk-weighted assets as set forth
in the table below.  The Bank's actual capital ratios are also presented in the
table.

                                                       Capital Adequacy
                                                      ------------------
                                                      Required   Actual
                                                        Ratio     Ratio
                                                      ---------  -------
 
          Tier I Capital (to Average Assets)            4.0%      10.6%
          Tier I Capital (to Risk Weighted Assets)      4.0%      18.0%
          Total Capital (to Risk Weighted Assets)       8.0%      19.2%

  Management believes, as of December 31, 1997, that the Bank meets all capital
requirements to which it is subject.

                                      F-53
<PAGE>
 
                        REPORT OF INDEPENDENT AUDITORS


The Board of Directors and Stockholders
Azle State Bank

We have audited the accompanying balance sheets of Azle State Bank (the Bank) as
of December 31, 1996 and 1995, and the related statements of income, changes in
stockholders' equity, and cash flows for the years then ended. These financial
statements are the responsibility of the Bank's management. Our responsibility
is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Azle State Bank at December 31,
1996 and 1995, and the results of its operations and its cash flows for the
years then ended in conformity with generally accepted accounting principles.



                              /s/ Ernst & Young LLP

Fort Worth, Texas
April 11, 1997

                                      F-54
<PAGE>
 
                                AZLE STATE BANK
                                 BALANCE SHEETS
                         AT DECEMBER 31, 1996 AND 1995
<TABLE>
<CAPTION>
 
 
                                                                           DECEMBER 31
                                                                    ------------------------
                                                                       1996          1995
                                                                    -----------  -----------
<S>                                                                 <C>          <C>
ASSETS
Cash and due from banks                                             $ 4,689,823  $ 4,778,347
Federal funds sold                                                    2,500,000    2,000,000
                                                                    -----------  -----------
Total cash and cash equivalents                                       7,189,823    6,778,347
Securities:
 Available-for-sale                                                   4,801,581    8,339,316
 Held-to-maturity                                                    31,990,831   28,508,055
Net loans                                                            39,934,823   35,499,548
Premises and equipment, net                                           1,688,461    1,551,634
Accrued interest receivable                                             801,741      779,852
Other real estate and repossessed assets                                103,513      141,748
Other assets                                                          1,092,969      157,573
                                                                    -----------  -----------
 
Total assets                                                        $87,603,742  $81,756,073
                                                                    ===========  ===========
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
 Deposits:
  Noninterest-bearing                                               $15,745,410  $13,945,767
  Interest-bearing                                                   62,334,073   59,535,891
                                                                    -----------  -----------
 Total deposits                                                      78,079,483   73,481,658
 
 Other liabilities                                                    1,024,738      974,257
                                                                    -----------  -----------
Total liabilities                                                    79,104,221   74,455,915
 
Commitments and contingencies
 
Stockholders' equity:
 Capital stock, $5 par value:
  Authorized, issued and outstanding shares--150,000                    750,000      750,000
 Capital surplus                                                      3,465,000    3,465,000
 Accumulated earnings                                                 4,269,750    3,091,734
 Unrealized gain (loss) on securities available-for-sale, net of
  deferred income taxes                                                  14,771       (6,576)
                                                                    -----------  -----------
Total stockholders' equity                                            8,499,521    7,300,158
                                                                    -----------  -----------
 
Total liabilities and stockholders' equity                          $87,603,742  $81,756,073
                                                                    ===========  ===========
</TABLE>

                            See accompanying notes.

                                      F-55
<PAGE>
 
                                AZLE STATE BANK
                              STATEMENTS OF INCOME
                   FOR YEARS ENDED DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                            YEAR ENDED DECEMBER 31
                                                                            ----------------------
                                                                               1996        1995
                                                                            ----------  ----------
<S>                                                                         <C>         <C>
Interest income:
 Loans, including fees                                                      $4,012,430   $3,889,510
 Investment securities:
  Taxable                                                                    1,889,289    1,745,513
  Nontaxable                                                                   465,201      432,257
 Federal funds sold                                                             73,205       96,037
                                                                            ----------   ----------
Total interest income                                                        6,440,125    6,163,317
 
Interest expense on deposits                                                 2,457,767    2,449,423
                                                                            ----------   ----------
Net interest income                                                          3,982,358    3,713,894
 
Provision for loan losses                                                       30,000       53,848
                                                                            ----------   ----------
Net interest income after provision for loan losses                          3,952,358    3,660,046
 
Other income:
 Service charges on deposit accounts                                           584,038      521,030
 Other                                                                         138,483      107,731
                                                                            ----------   ----------
Total other income                                                             722,521      628,761
 
Other expenses:
 Salaries and employee benefits                                              1,479,540    1,429,756
 Net occupancy                                                                 432,760      407,384
 Professional and regulatory fees                                              110,475      240,545
 Net operating costs and (gains) losses on other real estate                     2,474      (36,332)
 Other                                                                         584,928      590,943
                                                                            ----------   ----------
Total other expenses                                                         2,610,177    2,632,296
                                                                            ----------   ----------
Income before federal income taxes                                           2,064,702    1,656,511
 
Provision for federal income taxes:
 Current                                                                       536,512      271,750
 Deferred                                                                       (3,826)      69,000
                                                                            ----------   ----------
 
Net income                                                                  $1,532,016   $1,315,761
                                                                            ==========   ==========
</TABLE>

                            See accompanying notes.

                                      F-56
<PAGE>
 
                                AZLE STATE BANK
                 STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                 FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
 
 
                                                            Unrealized
                                                            Gain (Loss)
                                                           on Securities    Total
                                      Capital    Capital    Accumulated   Available  Stockholders'
                                       Stock     Surplus     Earnings      for-Sale     Equity
                                     --------   ---------- -------------  ---------  ------------
<S>                                  <C>        <C>        <C>            <C>        <C>
                                                                         
Balance, December 31, 1994           $750,000   $3,465,000   $2,282,973   $(295,484)  $6,202,489
                                                                         
 Net income                                --           --    1,315,761          --    1,315,761
 Cash dividends ($3.38 per share)          --           --     (507,000)         --     (507,000)
 Change in unrealized gain                                               
  (loss) on securities available                                         
  for-sale, net of deferred                                              
  income taxes of $149,000                 --           --           --     288,908      288,908
                                     --------  -----------   ----------   ---------   ----------
                                                                         
Balance, December 31, 1995            750,000    3,465,000    3,091,734      (6,576)   7,300,158
                                                                         
 Net income                                --           --    1,532,016          --    1,532,016
 Cash dividends ($2.36 per share)          --           --     (354,000)         --     (354,000)
 Change in unrealized gain                                               
  (loss) on securities available                                         
  for-sale, net of deferred                                              
  income taxes of $11,000                  --           --           --      21,347       21,347
                                     --------  -----------   ----------   ---------   ----------
                                                                         
Balance, December 31, 1996           $750,000   $3,465,000   $4,269,750   $  14,771   $8,499,521
                                     ========  ===========   ==========   =========   ==========
</TABLE>

                            See accompanying notes.

                                      F-57
<PAGE>
 
                                AZLE STATE BANK
                            STATEMENTS OF CASH FLOWS
                 FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995
<TABLE>
<CAPTION>
 
 
                                                                                  YEAR ENDED DECEMBER 31
                                                                                --------------------------
                                                                                    1996          1995
                                                                                ------------   -----------
<S>                                                                             <C>            <C>
Operating activities
Net income                                                                      $  1,532,016   $ 1,315,761
Adjustments to reconcile net income to net cash provided by
 operating activities:
  Provisions for loan and other real estate losses                                    30,000        53,848
  Loss on sale of investments                                                              -        31,250
  Net gain on sale of other real estate                                              (12,506)      (60,434)
  Deferred federal income tax provision (benefit)                                     (3,826)       69,000
  Depreciation                                                                       167,088       152,643
  Net accretion of security discount                                                 (14,749)      (16,538)
  Increase in accrued interest receivable                                            (21,889)       (8,349)
  Increase in other assets                                                          (935,396)      (45,542)
  Increase in other liabilities                                                       43,306        12,396
                                                                                ------------   -----------
Net cash provided by operating activities                                            784,044     1,504,035
 
Investing activities
Proceeds from maturities of securities held-to-maturity                            8,630,000     3,500,000
Proceeds from sales or maturities of securities available-for-sale                 3,988,168     6,502,814
Purchases of securities:
 Held-to-maturity                                                                (12,092,271)   (9,286,898)
 Available-for-sale                                                                 (423,841)   (1,968,751)
Net (increase) decrease in loans                                                  (4,508,617)      487,181
Purchase of premises and equipment                                                  (308,454)     (221,962)
Proceeds from sale of other real estate                                               94,083        62,542
Proceeds from sale of premises and equipment                                           4,539             -
                                                                                ------------   -----------
Net cash used in investing activities                                             (4,616,393)     (925,074)
 
Financing activities
Net increase in deposits                                                           4,597,825       370,274
Cash dividends paid                                                                 (354,000)     (507,000)
                                                                                ------------   -----------
Net cash provided by (used in) financing activities                                4,243,825      (136,726)
                                                                                ------------   -----------
 
Increase in cash and cash equivalents                                                411,476       442,235
Cash and cash equivalents at beginning of year                                     6,778,347     6,336,112
                                                                                ------------   -----------
 
Cash and cash equivalents at end of year                                        $  7,189,823   $ 6,778,347
                                                                                ============   ===========
</TABLE>

                            See accompanying notes.

                                      F-58
<PAGE>
 
                                AZLE STATE BANK
                         NOTES TO FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION

  The Bank is a 97% owned subsidiary of Azle Holdings, Inc. (Holdings), which
is wholly owned by Azle Bancorp (the Parent Company), a one-bank holding
company. The Bank provides all customary banking services with the exception of
trust department activities. The Bank's principal market for these services is
Azle, Texas and surrounding communities.

USE OF ESTIMATES

  The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and accompanying notes.
Actual results could differ from those estimates. The primary area of estimation
in the accompanying financial statements relates to the determination of the
allowance for possible loan losses.

SECURITIES

  The Bank determines the appropriate classification of debt securities at the
time of purchase. Debt securities are classified as held-to-maturity (HTM) when
the Bank has the positive intent and ability to hold the securities to maturity.
HTM securities are stated at amortized cost.

  Debt securities not classified as HTM or trading, and marketable equity
securities not classified as trading, are classified as available-for-sale
(AFS). AFS securities are stated at estimated fair value with unrealized gains
and losses, net of deferred income taxes, reported as a separate component of
stockholders' equity.

  The classification of securities in this manner was due to the adoption on
January 1, 1994 of Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities." The effect
as of January 1, 1994, of adopting Statement No. 115, was an increase in
stockholders' equity of $176,730 (net of $91,000 in deferred income taxes) to
reflect the net unrealized gain on securities classified as AFS previously
carried at amortized cost. Prior to adopting Statement No. 115, all investment
securities were stated at amortized cost.

  The amortized cost of debt securities classified as HTM or AFS is adjusted for
amortization of premium and accretion of discount. The cost of securities sold
is based on the specific identification method. Realized gains and losses and
declines in value judged to be other than temporary are included in securities
gains (losses).

LOANS AND ALLOWANCES FOR POSSIBLE LOAN LOSSES

  Loans are stated at the principal amount outstanding. Loan origination and
commitment fees and costs incurred relating to the origination of loans are
recognized in income when received or incurred and are not significant. Interest
on loans is accrued based on the principal amount outstanding or other methods
that approximate the interest method (generally for installment loans).

  Loans are placed on a nonaccruing status when management believes that
interest on such loans may not be collected in the normal course of business.
Interest income on nonaccruing loans is usually reported on a cash basis as it
is collected.

                                      F-59
<PAGE>
 
                                AZLE STATE BANK
                   NOTES TO FINANCIAL STATEMENTS (Continued)


  The allowance for possible loan losses and related provision charged to
operating expense is an amount which, in the opinion of management, is necessary
to absorb possible losses on existing loans that may become uncollectible. It is
based on a number of factors, including loss experience, review of problem
loans, estimated collateral values, quality of the loan portfolio and business
and economic conditions. To the extent that adjustments to the allowance become
necessary, they are reported in earnings in the periods in which they become
known. Loans which management believes are uncollectible are charged against
this allowance with subsequent recoveries, if any, credited to the allowance.
The allowance is based on estimates and ultimate losses may vary from the
current estimates if future events vary substantially from the assumptions used
in making the assessments.

PREMISES AND EQUIPMENT

  Premises and equipment are stated at cost less accumulated depreciation.
Depreciation is calculated over the estimated useful life of the asset, using
the straight-line method. Land is stated at cost.

OTHER REAL ESTATE AND REPOSSESSED ASSETS

  Assets (primarily real estate) acquired in satisfaction of uncollectible loans
are initially recorded at the lower of the loan balance or estimated fair value
at the time of foreclosure. Any excess of the loan balance over the estimated
fair value is charged to the reserve for loan losses. The carrying value is
periodically evaluated by management and is reduced to estimated fair value, by
charges to expense.

INCOME TAXES

  The Bank, Holdings and the Parent Company have a tax sharing agreement whereby
the Bank is included in the consolidated federal income tax return filed by the
Parent Company. Pursuant to the agreement, the Parent Company has allocated the
tax benefits of its losses and the losses of Holdings to the Bank. Consequently,
payments or refunds of taxes are usually made by or allocated to the Bank,
respectively.

  Deferred income tax assets and liabilities are recorded for temporary
differences between the financial reporting and income tax bases of assets and
liabilities. See Note 6 for further data about income taxes.

PROFIT SHARING PLAN

  The Bank has a thrift plan available to all employees who have completed one
year of service or are at least 21 years of age. Contributions to the plan are
made at the discretion of management. Employer contributions were $30,000 in
1996 and 1995.

STATEMENTS OF CASH FLOWS

  For purposes of the statements of cash flows, management considers due from
banks and Federal funds sold to be cash equivalents. These highly liquid
instruments have an original maturity of three months or less.

  Interest paid in cash during 1996 and 1995 totaled $2,454,000 and $2,410,000,
respectively. Taxes paid in cash during 1996 and 1995 were approximately
$540,000 and $420,000, respectively. Loans transferred to other real estate
amounted to approximately $59,000 in 1996 and $80,000 in 1995. Additionally,
other real estate sold during 1996 and 1995 and financed by loans from the Bank
totaled approximately $34,000 and $206,000, respectively.

                                      F-60
<PAGE>
 
                                AZLE STATE BANK
                   NOTES TO FINANCIAL STATEMENTS (Continued)


NOTE 2 - SECURITIES

     The following is a summary of AFS securities and HTM securities at December
31, 1996 (dollars in thousands):
<TABLE>
<CAPTION>
 
                                                                   Available-for-Sale Securities
                                                           ----------------------------------------------
                                                                          Gross       Gross     Estimated
                                                           Amortized    Unrealized  Unrealized    Fair
                                                              Cost        Gains       Losses      Value
                                                           ---------    ----------  ----------  ---------
<S>                                                        <C>          <C>         <C>         <C>
                                                         
United States Government agencies                           $ 3,173        $  6      $   (10)    $ 3,169
Mortgage-backed instruments                                   1,606          27            -       1,633
                                                            -------        ----      -------     -------
                                                                                              
                                                            $ 4,779        $ 33      $   (10)    $ 4,802
                                                            =======        ====      =======     =======
<CAPTION>                                                          
                                                                  Held-to-Maturity Securities
                                                           ----------------------------------------------
                                                                          Gross       Gross     Estimated
                                                           Amortized    Unrealized  Unrealized    Fair
                                                              Cost        Gains       Losses      Value
                                                           ---------    ----------  ----------  ---------
<S>                                                        <C>          <C>         <C>         <C>
                                                         
United States Treasury securities                           $ 2,096        $  5      $    (2)    $ 2,099
United States Government agencies                            22,051         136          (70)     22,117
Obligations of states and political subdivisions              7,844         493           (3)      8,334
                                                            -------        ----      -------     -------
                                                                                                
                                                            $31,991        $634      $   (75)    $32,550    
                                                            =======        ====      =======     =======
</TABLE> 

  The following is a summary of AFS securities and HTM securities at December
31, 1995 (dollars in thousands):
 
<TABLE> 
<CAPTION> 
                                                                  Available-for-Sale Securities
                                                           ----------------------------------------------
                                                                          Gross       Gross     Estimated
                                                           Amortized    Unrealized  Unrealized    Fair
                                                              Cost        Gains       Losses      Value
                                                           ---------    ----------  ----------  ---------
<S>                                                        <C>          <C>         <C>         <C>
  
 
United States Government agencies                           $ 6,423        $  3      $    --     $ 6,426
Obligations of states and political subdivisions                 20          --           --          20
Mortgage-backed instruments                                   1,906          --          (13)      1,893
                                                            -------        ----      -------     -------
 
                                                            $ 8,349        $  3      $   (13)    $ 8,339
                                                            =======        ====      =======     =======
<CAPTION>  
                                                                  Held-to-Maturity Securities
                                                           ----------------------------------------------
                                                                          Gross       Gross     Estimated
                                                           Amortized    Unrealized  Unrealized    Fair
                                                              Cost        Gains       Losses      Value
                                                           ---------    ----------  ----------  ---------
<S>                                                        <C>          <C>         <C>         <C>
 
United States Treasury securities                           $ 2,092        $ 18      $    --     $ 2,110
United States Government agencies                            19,185         228          (34)     19,379
Obligations of states and political subdivisions              7,231         497          (15)      7,713
                                                            -------        ----      -------     -------
 
                                                            $28,508        $743      $   (49)    $29,202
                                                            =======        ====      =======     =======
</TABLE>

                                      F-61
<PAGE>
 
                                AZLE STATE BANK
                   NOTES TO FINANCIAL STATEMENTS (Continued)


  The amortized cost and estimated fair values of debt securities at December
31, 1996, by contractual maturity, are shown below (dollars in thousands).
Actual maturities may differ from contractual maturities because borrowers may
have the right to call or prepay obligations with or without call or prepayment
penalties.
<TABLE>
<CAPTION>
 
                                              Available-for-Sale                Held-to-Maturity
                                                  Securities                       Securities
                                          -------------------------         -------------------------
                                          Amortized      Estimated          Amortized      Estimated
                                            Cost         Fair Value            Cost        Fair Value
                                          ---------      ----------         ---------      ----------
<S>                                       <C>            <C>                <C>            <C>
 
Due in one year or less                      $  227        $  226             $ 6,933        $ 6,964
Due after one year through five years         1,453         1,453              13,368         13,408
Due after five years through ten years            -             -               8,959          9,248
Due after ten years                           1,493         1,490               2,731          2,930
                                             ------        ------             -------        -------
                                              3,173         3,169              31,991         32,550
Mortgage-backed instruments                   1,606         1,633                   -              -
                                             ------        ------             -------        -------
                                                                                          
                                             $4,779        $4,802             $31,991        $32,550
                                             ======        ======             =======        =======
</TABLE>

  Securities with book values approximating $4,784,000 and $3,812,000 were
pledged as collateral to secure public deposits at December 31, 1996 and 1995,
respectively.

NOTE 3 - REGULATORY MATTERS AND CAPITAL ADEQUACY

  The Federal Reserve requires that the Bank maintain minimum average reserve
balances with the Federal Reserve System. At December 31, 1996 and 1995, the
required balances were approximately $639,000 and $642,000, respectively.

  Dividends that may be paid by the Bank are routinely restricted by various
regulatory authorities. At December 31, 1996, $2,789,000 of the accumulated
earnings of the Bank were free of such restrictions and available for dividends
to Holdings, subject to prudent management and capital adequacy guidelines of
regulatory authorities.

  The Bank is 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
Bank's financial statements. Under capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Bank must meet specific
capital guidelines that involve quantitative measures of the Bank's assets,
liabilities and certain off-balance-sheet items as calculated under regulatory
accounting practices. The Bank's capital amounts and classifications 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 Bank to maintain minimum amounts and ratios (set forth in the table
below) of total and Tier 1 capital (as defined in the regulations) to risk-
weighted assets (as defined) and of Tier 1 capital (as defined) to average
assets (as defined). Management believes, as of December 31, 1996, that the Bank
meets all capital adequacy requirements to which it is subject.

                                      F-62
<PAGE>
 
                                AZLE STATE BANK
                   NOTES TO FINANCIAL STATEMENTS (Continued)


  As of December 31, 1996 and 1995, the most recent notification from the FDIC
categorized the Bank as well capitalized under the regulatory framework for
prompt corrective action. To be categorized as well capitalized, the Bank must
maintain minimum total risk-based, Tier 1 risk-based, Tier 1 leverage ratios as
set forth in the table. There are no conditions or events since the notification
that management believes have changed the institution's category.

<TABLE>
<CAPTION>
                                                                                          To Be Well Capitalized 
                                                                                               Under Prompt
                                                                   For Capital              Corrective Action
                                           Actual               Adequacy Purposes               Provisions
                                      ------------------       --------------------        --------------------
                                        Amount     Ratio           Amount     Ratio            Amount     Ratio
                                      ----------   -----       ------------   -----        ------------   -----
<S>                                   <C>          <C>       <C>              <C>        <C>              <C>
As of December 31, 1996:
  Total capital (to risk                                     greater than or equal to    greater than or equal to  
    weighted assets)                  $9,084,000   19.0%         $3,828,160    8.0%          $4,785,200   10.0%

  Tier 1 capital (to risk                                    greater than or equal to    greater than or equal to  
    weighted assets)                   8,485,000   17.7%          1,914,080    4.0%           2,871,120    6.0%
                             
  Tier 1 capital (to average                                 greater than or equal to    greater than or equal to 
    assets)                           8,485,000    9.9%           3,437,360    4.0%           4,296,700    5.0%                   

</TABLE>

NOTE 4 - LOANS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES
 
  Loans are comprised of the following at December 31, 1996 and 1995 (dollars in
thousands):
 
                                                          1996      1995
                                                        -------   -------
                                                        
        Commercial                                      $14,271   $13,027
        Real estate                                      19,524    17,159
        Consumer                                          7,754     6,769
        Other                                                73        59
        Unearned interest                                (1,019)     (840)
                                                        -------   -------
                                                         40,603    36,174
        Allowance for possible loan losses                 (668)     (674)
                                                        -------   -------
                                                        
                                                        $39,935   $35,500
                                                        =======   =======

  Loans made to certain executives, officers, directors, and their associates of
the Parent Company, Holdings or the Bank were approximately $1,333,000 and
$1,474,000 at December 31, 1996 and 1995, respectively. These loans were made on
substantially the same basis as those for nonrelated parties.

  The Bank grants commercial, real estate, and consumer loans to customers
throughout its local lending area. Although the Bank has a diversified loan
portfolio, a substantial portion of its debtors' ability to honor their loan
contracts is dependent upon the local real estate market.

  At December 31, 1996 and 1995, nonaccrual, restructured and impaired loans
amounted to approximately $296,000 and $280,000, respectively.

                                      F-63
<PAGE>
 
                                AZLE STATE BANK
                   NOTES TO FINANCIAL STATEMENTS (Continued)


  Transactions in the allowance for possible loan losses for the years ended
December 31, 1996 and 1995, were as follows (dollars in thousands):
<TABLE>
<CAPTION>
 
                                                      1996      1995
                                                     -------   -------
<S>                                                  <C>       <C>
 
        Balance at beginning of year                 $   674   $   675
        Charge-offs                                      (69)      (79)
        Recoveries                                        33        24
        Provision for loan losses                         30        54
        Balance at end of year                       $   668   $   674
                                                     =======   =======
 
NOTE 5 - PREMISES AND EQUIPMENT
 
  The composition of premises and equipment at December 31, 1996 and 1995,
follows (dollars in thousands):
 
                                                      1996      1995
                                                     -------   -------
<S>                                                  <C>       <C>
 
        Land                                         $   264   $   114
        Building                                       1,780     1,706
        Furniture, fixtures and equipment              1,545     1,483
        Vehicles                                           4         4
                                                     -------   -------
                                                       3,593     3,307
        Accumulated depreciation                      (1,905)   (1,755)
                                                     -------   -------
         
                                                     $ 1,688   $ 1,552
                                                     =======   =======
</TABLE>

                                      F-64
<PAGE>
 
                                AZLE STATE BANK
                   NOTES TO FINANCIAL STATEMENTS (Continued)


NOTE 6 - FEDERAL INCOME TAXES

  The liability method is used to account for income taxes. Under this method,
deferred income tax assets and liabilities are determined based on differences
between the financial reporting and tax bases of assets and liabilities and are
measured using the enacted tax rates and laws. Significant components of the
Bank's net deferred income tax liability as of December 31 are as follows
(dollars in thousands):
<TABLE>
<CAPTION>
 
                                                                 1996    1995
                                                                ------  ------
<S>                                                             <C>     <C>
  Deferred income tax assets:
   Other real estate writedowns not currently 
    deductible for income tax purposes                           $  31   $  34
   Unrealized (gain) loss on available-for-sale securities          (8)      3
   Deferred compensation                                            46      29
                                                                 -----   -----
  Total deferred income tax assets                                  69      66
 
  Deferred income tax liabilities:
   Difference between financial reporting and income tax 
    allowance for loan losses and other items applicable 
    to loans                                                       287     284
   Difference between financial reporting and income tax 
    bases of premises and equipment                                161     178
   Other, net                                                       50      26
                                                                 -----   -----
  Total deferred income tax liabilities                            498     488
                                                                 -----   -----
   
  Net deferred income tax liability                              $ 429   $ 422
                                                                 =====   =====
</TABLE>

  The net deferred income tax liabilities of approximately $429,000 and $422,000
have been included in other liabilities in the accompanying balance sheets at
December 31, 1996 and 1995, respectively.

  The differences between actual income tax expense and expected tax expense for
1996 and 1995 are as follows (dollars in thousands):
<TABLE>
<CAPTION>
 
                                                                 1996    1995
                                                                ------  ------
<S>                                                             <C>     <C>
 
  Income tax provision at statutory rate                         $ 702   $ 563
  Nontaxable interest income, net                                 (143)   (132)
  Tax benefits allocated from parent                                (1)     (4)
  Adjustment of deferred income taxes and other items              (26)    (86)
                                                                 -----   -----
   
                                                                 $ 532   $ 341
                                                                 =====   =====
</TABLE>

  Approximately $23,000 of federal income taxes currently payable are included
in other liabilities at December 31, 1996 ($66,000 at December 31, 1995).

NOTE 7 - COMMITMENTS AND CONTINGENCIES

  The Bank is a party to financial instruments with off-balance sheet risk in
the normal course of business to meet the financing needs of its customers.
These financial instruments include commitments to extend credit and standby
letters of credit. Those instruments involve, to varying degrees, elements of
credit risk in excess of the amounts recognized in the accompanying financial
statements.

                                      F-65
<PAGE>
 
                                AZLE STATE BANK
                   NOTES TO FINANCIAL STATEMENTS (Continued)


  The Bank's exposure to credit loss in the event of nonperformance by the other
party to the financial instrument for commitments to extend credit and standby
letters of credit is represented by the contractual amount of those instruments.
The Bank uses the same credit policies in making commitments and conditional
obligations as it does for on-balance sheet instruments.
 
                                                             December 31
                                                            --------------
                                                             1996    1995
                                                            ------  ------
  Financial instruments whose contract amounts represent
   credit risk (dollars in thousands):
    Commitments to extend credit                            $3,973  $3,568
    Standby letters of credit                                  233     251

  Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. Since many of the commitments may expire without being
drawn upon, the total commitment amounts do not necessarily represent future
cash requirements. The Bank evaluates each customer's credit worthiness on a
case-by-case basis.

  Standby letters of credit are conditional commitments issued by the Bank to
guarantee the performance of a customer to a third party. The credit risk
involved in issuing these standby letters of credit is essentially the same as
that involved in extending loan facilities to customers.

  The Bank is a defendant in various litigation involving lender liability and
other matters. Discovery in certain of these cases will have to be completed to
determine if the suits are valid and the extent, if any, of the Bank's liability
thereunder. The Bank is not aware of any activity in these cases. Counsel is
unable to opine as to the Bank's liability (if any) in these matters and the
ultimate outcome of the litigation cannot presently be determined. Due to the
uncertainties surrounding this litigation, no provision for loss has been
recorded in the financial statements.

                                      F-66
<PAGE>
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
Prospectus Summary........................................................    4
Risk Factors..............................................................   12
Cautionary Statements Regarding Forward-Looking Statements................   20
Price Range of Common Stock and Dividends.................................   21
Market for the Preferred Securities.......................................   22
Accounting Treatment......................................................   22
Pending Acquisition.......................................................   23
Pro Forma Combined Financial Statements...................................   25
Use of Proceeds...........................................................   31
Capitalization............................................................   32
Selected Consolidated Financial Data......................................   33
Management's Discussion and Analysis of Financial Condition and Results of
 Operations...............................................................   35
Business and Properties of the Company....................................   64
Regulation and Supervision................................................   69
Management................................................................   77
Security Ownership of Management and Certain Beneficial Owners............   79
Description of Capital Stock..............................................   81
Description of the Preferred Securities...................................   85
Description of the Subordinated Debentures................................   95
Description of the Guarantee..............................................  103
Relationship Among the Preferred Securities, the Subordinated Debentures
 and the Guarantee........................................................  105
Certain Federal Income Tax Consequences...................................  107
ERISA Considerations......................................................  110
Underwriting..............................................................  112
Legal Matters.............................................................  114
Experts...................................................................  114
Available Information.....................................................  114
Incorporation of Certain Documents by Reference...........................  115
Index to Financial Statements.............................................  F-1
</TABLE>
 
                                ---------------
 
 NO DEALER, SALESPERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATION IN CONNECTION WITH THIS OFFERING
OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS, AND, IF GIVEN OR MADE, SUCH
INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY, THE TRUST, THE UNDERWRITER OR ANY OTHER PERSON.
THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL, OR THE SOLICITATION OF
ANY OFFER TO PURCHASE, ANY SECURITY OTHER THAN THE SHARES OF COMMON STOCK OR
PREFERRED SECURITIES OFFERED BY THIS PROSPECTUS, NOR DOES IT CONSTITUTE AN
OFFER OR SOLICITATION IN ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION
WOULD BE UNLAWFUL. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE
HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT
INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE
HEREOF.
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
 
                                     LOGO
 
                                200,000 SHARES
 
                         INDEPENDENT BANKSHARES, INC.
 
                                 COMMON STOCK
                                ---------------
 
                        1,200,000 PREFERRED SECURITIES
 
                                  INDEPENDENT
                                 CAPITAL TRUST
 
                  8.50% CUMULATIVE TRUST PREFERRED SECURITIES
                (LIQUIDATION AMOUNT $10 PER PREFERRED SECURITY)
                      GUARANTEED, AS DESCRIBED HEREIN, BY
                                  INDEPENDENT
                               BANKSHARES, INC.
 
                                ---------------
 
                 $12,000,000 8.50% SUBORDINATED DEBENTURES OF
                         INDEPENDENT BANKSHARES, INC.
 
                                ---------------
                                  Prospectus
                              September 17, 1998
                                ---------------
 
                          STIFEL, NICOLAUS & COMPANY
                                 INCORPORATED
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------


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