CITY HOLDING CO
10-Q, 1999-08-16
NATIONAL COMMERCIAL BANKS
Previous: CAPITAL CITY BANK GROUP INC, 10-Q, 1999-08-16
Next: FREEPORT MCMORAN OIL & GAS ROYALTY TRUST, 10-Q, 1999-08-16



                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

                                   (Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
ACT OF 1934 FOR THE PERIOD ENDED June 30, 1999

                                       OR

[ ] TRANSITION REPORT PURSANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
ACT OF 1934 FOR THE TRANSITION PERIOD FROM ____________to_____________.

Commission File number 0-1173

                              CITY HOLDING COMPANY
             (Exact name of registrant as specified in its charter)

          West Virginia                                   55-0619957
  (State or other jurisdiction              (IRS Employer Identification Number)
of incorporation or organization)

                                25 Gatewater Road
                        Charleston, West Virginia, 25313
                    (Address of principal executive officers)

                                 (304) 769-1100
              (Registrant's telephone number, including area code)

                                 Not applicable
              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate by check mark whether the registrant has (1) filed all reports required
to be filed by  Sections  13 or 15(d)  of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

    APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE
                              PRECEDING FIVE YEARS

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by the court. Yes [ ]No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

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

Common stock, $2.50 Par Value - 16,863,948 shares as of August 13, 1999.


<PAGE>

FORWARD-LOOKING STATEMENTS

         This Form 10-Q may include forward-looking financial information within
the meaning of Section 27A of the  Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. Such forward-looking  information is identified
by  phrases  such as the  Company  expects or  anticipates  and words of similar
effect.  The Company's actual results achieved may differ  materially from those
projected in the  forward-looking  information.  Factors that could cause such a
difference  include,  among others:  changes in interest  rates and economic and
other  market  conditions  generally  and in the  Company's  principal  markets;
integration  of  operations  issues  resulting  from  mergers and  acquisitions;
competition for origination and servicing of mortgage loans,  particularly loans
with high  loan-to-value  ratios;  and  changes in  regulations  and  government
policies  affecting  bank holding  companies and their  subsidiaries,  including
changes  in  monetary  policy.  The  forward-looking  financial  information  is
provided  to  assist   investors  and  Company   stockholders  in  understanding
anticipated future financial operations of the Company and are included pursuant
to the Safe Harbor provisions of the Private Securities Litigation Reform Act of
1995.  Further,  the Company  disclaims  any intent or obligation to update this
forward-looking financial information.

                                       2
<PAGE>
                                      Index

                      City Holding Company and Subsidiaries

Part I.  Financial Information
         Item 1.  Financial Statements (Unaudited)

                  Consolidated  Balance  Sheets - June 30, 1999 and December 31,
                        1998

                  Consolidated  Statements of Income - Six months ended June 30,
                        1999 and 1998 and Three  months  ended June 30, 1999 and
                        1998

                  Consolidated  Statements of Changes in Stockholders'  Equity -
                        Six months ended June 30, 1999 and 1998

                  Consolidated  Statements of Cash Flows - Six months ended June
                        30,  1999  and  1998  Notes  to  Consolidated  Financial
                        Statements - June 30, 1999

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

         Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Part II. Other Information

         Item 1.  Legal Proceedings
         Item 2.  Changes in Securities
         Item 3.  Defaults upon Senior Securities
         Item 4.  Submission of Matters to a Vote of Security Holders
         Item 5.  Other Information
         Item 6.  Exhibits and Reports on Form 8-K

Signature

                                       3
<PAGE>


PART I, ITEM 1 - FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
CITY HOLDING COMPANY AND SUBSIDIARIES
(in thousands)
<TABLE>
<CAPTION>

                                                                              June 30           December 31
                                                                               1999                 1998
                                                                       ------------------------------------------
                                                                            (Unaudited)

ASSETS
<S>                                                                         <C>                   <C>
Cash and due from banks                                                     $     101,765         $     87,866
Federal funds sold                                                                    439               31,911
                                                                       ------------------------------------------
     Cash and cash equivalents                                                    102,204              119,777
Securities available for sale, at fair value                                      380,650              356,659
Securities held-to-maturity (approximate fair value at December 31,
   1998 - $40,539)                                                                      -               39,063
Loans:
     Gross loans                                                                1,734,396            1,715,929
     Allowance for loan losses                                                    (18,795)             (17,610)
                                                                       ------------------------------------------
     NET LOANS                                                                  1,715,601            1,698,319
Loans held for sale                                                               105,918              246,287
Premises and equipment                                                             68,132               71,094
Accrued interest receivable                                                        22,975               21,660
Other assets                                                                      209,328              153,145
                                                                       ------------------------------------------
     TOTAL ASSETS                                                              $2,604,808           $2,706,004
                                                                       ------------------------------------------

LIABILITIES
Deposits:
   Noninterest-bearing                                                       $    248,027         $    303,421
   Interest-bearing                                                             1,681,669            1,760,994
                                                                       ------------------------------------------
     TOTAL DEPOSITS                                                             1,929,696            2,064,415
Short-term borrowings                                                             216,357              183,418
Long-term debt                                                                    100,472              102,719
Corporation-obligated mandatorily redeemable capital securities of
   subsidiary trusts holding solely subordinated debentures of City
   Holding Company                                                                 87,500               87,500
Other liabilities                                                                  54,411               47,893
                                                                       ------------------------------------------
      TOTAL LIABILITIES                                                         2,388,436            2,485,945

STOCKHOLDERS' EQUITY

Preferred stock, par value $25 per share: authorized - 500,000 shares:
   none issued
Common stock, par value $2.50 per share: 50,000,000 shares
   authorized; 16,853,051 and 16,820,276  shares issued and
   outstanding at June 30, 1999 and December 31, 1998,
   including 17,199 and 10,000 shares, respectively, in treasury                   42,133               42,051
Capital surplus                                                                    58,685               58,365
Retained earnings                                                                 125,723              120,209
Cost of common stock in treasury                                                     (535)                (274)
Accumulated other comprehensive loss                                               (9,634)                (292)
                                                                       ------------------------------------------
      TOTAL STOCKHOLDERS' EQUITY                                                  216,372              220,059
                                                                       ------------------------------------------
      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $2,604,808           $2,706,004
                                                                       ==========================================
</TABLE>

See notes to consolidated financial statements.

                                                        4
<PAGE>

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
CITY HOLDING COMPANY AND SUBSIDIARIES
(in thousands, except earnings per share data)
<TABLE>
<CAPTION>
                                                                                   Six Months Ended June 30
                                                                                   1999               1998
                                                                            ---------------------------------------
<S>     <C>
INTEREST INCOME
   Interest and fees on loans                                                     $84,804              $82,918
   Interest on investment securities:
    Taxable                                                                         8,530                8,937
    Tax-exempt                                                                      2,551                2,409
   Other interest income                                                            2,783                1,490
                                                                            ---------------------------------------
     TOTAL INTEREST INCOME                                                         98,668               95,754

INTEREST EXPENSE

  Interest on deposits                                                             36,370               36,259
  Interest on short-term borrowings                                                 4,549                4,561
  Interest on long-term debt                                                        2,999                2,715
  Interest on trust preferred securities                                            3,996                  694
                                                                            ---------------------------------------
     TOTAL INTEREST EXPENSE                                                        47,914               44,229
                                                                            ---------------------------------------
      NET INTEREST INCOME                                                          50,754               51,525
Provision for loan losses                                                           4,643                2,467
                                                                            ---------------------------------------
   NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                             46,111               49,058

OTHER INCOME
  Investment securities gains (losses)                                                 48                   (6)
  Service charges                                                                   4,507                4,541
  Mortgage loan servicing fees                                                     11,302                8,009
  Net origination fees on junior-lien mortgages                                     4,031                6,217
  Gain on sale of loans                                                             5,208                7,333
  Other income                                                                     17,034                7,630
                                                                            ---------------------------------------
   TOTAL OTHER INCOME                                                              42,130               33,724

OTHER EXPENSES
  Salaries and employee benefits                                                   28,991               25,872
  Occupancy, excluding depreciation                                                 6,651                3,937
  Depreciation                                                                      5,619                4,585
  Advertising                                                                       9,353                9,281
  Other expenses                                                                   18,140               17,881
                                                                            ---------------------------------------
   TOTAL OTHER EXPENSES                                                            68,754               61,556
                                                                            ---------------------------------------
   INCOME BEFORE INCOME TAXES                                                      19,487               21,226
INCOME TAXES                                                                        7,248                7,490
                                                                            ---------------------------------------
   NET INCOME                                                                     $12,239              $13,736
                                                                            =======================================

Basic earnings per common share                                                    $0.73                $0.82
                                                                            =======================================
Diluted earnings per common share                                                  $0.73                $0.81
                                                                            =======================================
Average common shares outstanding:

   Basic                                                                           16,820               16,760
                                                                            =======================================
   Diluted                                                                         16,820               16,866
                                                                            =======================================
</TABLE>

See notes to consolidated financial statements.

                                                        5
<PAGE>

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
CITY HOLDING COMPANY AND SUBSIDIARIES
(in thousands, except earnings per share data)
<TABLE>
<CAPTION>
                                                                                  Three Months Ended June 30
                                                                                   1999               1998
                                                                            ---------------------------------------
<S>     <C>
INTEREST INCOME
   Interest and fees on loans                                                     $41,096              $43,198
   Interest on investment securities:
    Taxable                                                                         4,256                4,349
    Tax-exempt                                                                      1,263                1,206
   Other interest income                                                            1,458                  948
                                                                            ---------------------------------------
     TOTAL INTEREST INCOME                                                         48,073               49,701

INTEREST EXPENSE
  Interest on deposits                                                             17,773               19,152
  Interest on short-term borrowings                                                 2,591                1,940
  Interest on long-term debt                                                        1,356                1,248
  Interest on trust preferred securities                                            1,998                  686
                                                                            ---------------------------------------
     TOTAL INTEREST EXPENSE                                                        23,718               23,026
                                                                            ---------------------------------------
      NET INTEREST INCOME                                                          24,355               26,675
Provision for loan losses                                                           2,229                1,238
                                                                            ---------------------------------------
   NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                             22,126               25,437

OTHER INCOME
  Investment securities gains                                                           6                    9
  Service charges                                                                   2,322                2,404
  Mortgage loan servicing fees                                                      5,617                4,126
  Net origination fees on junior-lien mortgages                                     3,838                4,071
  Gain on sale of loans                                                             4,483                4,775
  Other income                                                                     11,445                4,166
                                                                            ---------------------------------------
   TOTAL OTHER INCOME                                                              27,711               19,551

OTHER EXPENSES
  Salaries and employee benefits                                                   13,779               13,621
  Occupancy, excluding depreciation                                                 3,307                2,175
  Depreciation                                                                      2,991                2,429
  Advertising                                                                       8,233                6,104
  Other expenses                                                                    9,825                9,855
                                                                            ---------------------------------------
   TOTAL OTHER EXPENSES                                                            38,135               34,184
                                                                            ---------------------------------------
   INCOME BEFORE INCOME TAXES                                                      11,702               10,804
INCOME TAXES                                                                        4,708                3,805
                                                                            ---------------------------------------
   NET INCOME                                                                      $6,994               $6,999
                                                                            =======================================

Basic earnings per common share                                                    $ 0.42               $ 0.41
                                                                            =======================================
Diluted earnings per common share                                                  $ 0.42               $ 0.41
                                                                            =======================================
Average common shares outstanding:
   Basic                                                                           16,820               16,879
                                                                            =======================================
   Diluted                                                                         16,820               17,042
                                                                            =======================================
</TABLE>

See notes to consolidated financial statements.

                                                        6
<PAGE>

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
CITY HOLDING COMPANY AND SUBSIDIARIES
SIX MONTHS ENDED JUNE 30, 1999 AND 1998
(in thousands)
<TABLE>
<CAPTION>
                                                                                       Accumulated
                                                                                          Other           Total
                                        Common     Capital    Retained    Treasury    Comprehensive   Stockholders'
                                         Stock     Surplus    Earnings     Stock          Loss           Equity
                                       ---------- ---------- ----------- ----------- --------------- ---------------
<S>     <C>
Balances at December 31, 1998            $42,051   $58,365    $120,209      $(274)          $(292)      $220,059
Comprehensive income:
   Net income                                                   12,239                                    12,239
   Other comprehensive income:
     Unrealized loss on securities
       of $9,371, net of
       reclassification adjustment

       for gains included in net                                                           (9,342)        (9,342)
       income of $29
                                                                                                     ---------------
   Total comprehensive income                                                                              2,897
Cash dividends declared ($.40/share)                            (6,725)                                   (6,725)
Purchase of 11,999 shares of
   treasury stock                                                            (398)                          (398)
Exercise of 22,908 stock options              82       337                      5                            424
Issuance of contingently-issuable
   shares of common stock                              (17)                   132                            115
                                       ---------- ---------- ----------- ----------- --------------- ---------------
Balances at June 30, 1999                $42,133   $58,685    $125,723      $(535)        $(9,634)      $216,372
                                       ========== ========== =========== =========== =============== ===============
</TABLE>


<TABLE>
<CAPTION>
                                                                                       Accumulated
                                                                                          Other           Total
                                        Common     Capital    Retained    Treasury    Comprehensive   Stockholders'
                                         Stock     Surplus    Earnings     Stock         Income          Equity
                                       ---------- ---------- ----------- ----------- --------------- ---------------
<S>     <C>
Balances at December 31, 1997            $41,926   $52,004    $127,142    $(3,248)         $2,453       $220,277
Comprehensive income:
   Net income                                                   13,736                                    13,736
   Other comprehensive income:
     Unrealized gain on securities
       of $584, net of
       reclassification adjustment

       for losses included in net                                                             580            580
       income of $4
                                                                                                     ---------------
   Total comprehensive income                                                                             14,316
Cash dividends declared

   City ($.38 a share)                                          (2,506)                                   (2,506)
   Horizon                                                      (3,476)                                   (3,476)
Exercise of stock options                      7        25                                                    32
Purchase of shares of treasury stock
   by City                                                                   (281)                          (281)
Purchase of shares of treasury stock
   by Horizon                                                              (2,114)                        (2,114)
Common stock issued in acquisitions          807    14,965                                                15,772
                                       ---------- ---------- ----------- ----------- --------------- ---------------
Balances at June 30, 1998                $42,740   $66,994    $134,896    $(5,643)         $3,033       $242,020
                                       ========== ========== =========== =========== =============== ===============
</TABLE>

See notes to consolidated financial statements.


                                                        7
<PAGE>

CONSOLIDATED STATEMENTS OF CASH FLOWS
CITY HOLDING COMPANY AND SUBSIDIARIES
(in thousands)
<TABLE>
<CAPTION>
                                                                                   Six Months Ended June 30
                                                                                    1999               1998
                                                                            ---------------------------------------
<S>     <C>
OPERATING ACTIVITIES
Net income                                                                     $     12,239        $     13,736
Adjustments to reconcile net income to net cash provided by
   (used in) operating activities:
      Net amortization                                                                2,564               1,248
      Provision for depreciation                                                      5,619               4,585
      Provision for possible loan losses                                              4,643               2,467
      Loans originated for sale                                                    (215,001)           (225,403)
      Purchases of loans held for sale                                             (129,887)           (408,047)
      Proceeds from loans sold                                                      490,465             580,814
      Realized gains on loans sold                                                   (5,208)             (7,333)
      Realized investment securities (gains) losses                                     (48)                  6
      Increase in accrued interest receivable                                        (1,513)             (3,323)
      Increase in other assets                                                      (60,973)            (22,367)
      Increase (decrease) in other liabilities                                        7,078              (7,319)
                                                                            ---------------------------------------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                                 109,978             (70,936)

INVESTING ACTIVITIES
  Proceeds from maturities and calls of securities held to maturity                      27               2,070
  Proceeds from sales of securities available for sale                               13,377              14,669
  Proceeds from maturities and calls of securities available for sale                54,517              79,380
  Purchases of securities available for sale                                        (59,664)            (89,668)
  Net increase in loans                                                             (76,306)            (74,179)
  Net cash paid in branch sales                                                     (52,094)                  -
  Realized gain on branch sales                                                      (8,681)                  -
  Net cash acquired in acquisitions                                                       -               2,454
  Purchases of premises and equipment                                                (4,260)            (16,708)
                                                                            ---------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                                              (133,084)            (81,982)

FINANCING ACTIVITIES
  Net (decrease) increase in noninterest-bearing deposits                           (25,929)             44,547
  Net increase in interest-bearing deposits                                           7,469              66,295
  Net increase (decrease) in short-term borrowings                                   32,939             (17,211)
  Proceeds from long-term debt                                                        8,000              33,620
  Repayment of long-term debt                                                       (10,247)            (27,010)
  Net proceeds from issuance of trust preferred securities                                -              29,158
  Purchases of treasury stock                                                          (398)             (2,395)
  Exercise of stock options                                                             424                  31
  Cash dividends paid                                                                (6,725)             (5,982)
                                                                            ---------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                             5,533             121,053
                                                                            ---------------------------------------
DECREASE IN CASH AND CASH EQUIVALENTS                                               (17,573)            (31,865)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                    119,777             132,532
                                                                            ---------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                      $   102,204         $   100,667
                                                                            =======================================
</TABLE>


See notes to consolidated financial statements.

                                                        8
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

June 30, 1999

NOTE A - BASIS OF PRESENTATION

         The  accompanying   consolidated   financial   statements,   which  are
unaudited,  include  all the  accounts  of City  Holding  Company  ("the  Parent
Company") and its wholly-owned  subsidiaries  (collectively,  "the Company"). On
December  31,  1998,  the  Company's  merger of  Horizon  Bancorp,  Inc.  became
effective.  The  transaction  was accounted  for under the  pooling-of-interests
method of accounting.  As such, the Company's historical  financial  information
has  been  restated  to  include  the  operations  of  Horizon  for all  periods
presented.  All material  intercompany  transactions  have been eliminated.  The
consolidated  financial  statements include all adjustments that, in the opinion
of  management,  are  necessary  for a  fair  presentation  of  the  results  of
operations  and  financial  condition  for each of the periods  presented.  Such
adjustments are of a normal recurring nature.  The results of operations for the
six months ended June 30, 1999, are not necessarily indicative of the results of
operations  that can be expected  for the year ending  December  31,  1999.  The
Company's  accounting and reporting  policies  conform with  generally  accepted
accounting   principles  for  interim   financial   information   and  with  the
instructions  to Form 10-Q and  Article  10 of  Regulation  S-X.  Such  policies
require  management to make  estimates and develop  assumptions  that affect the
amounts reported in the consolidated financial statements and related footnotes.
Actual results could differ from management's estimates.  Certain amounts in the
unaudited  consolidated  financial  statements  have  been  reclassified.   Such
reclassifications  had no impact on net  income or  stockholders'  equity in any
period presented.  For further information,  refer to the consolidated financial
statements and footnotes  thereto  incorporated by reference in the City Holding
Company Annual Report on Form 10-K for the year ended December 31, 1998.

NOTE B - INVESTMENT SECURITIES

         Horizon Bancorp, Inc., which was acquired December 31, 1998, maintained
selected  debt  securities  in a  held-to-maturity  classification  based on its
management's  intent and Horizon's  ability to hold such securities to maturity.
On April 1,  1999,  the  Company  reclassified  those  securities  from  held to
maturity to available for sale.  This transfer is consistent  with the Company's


                                        9
<PAGE>

Investment Portfolio accounting policies and provides management with additional
liquidity  alternatives and more flexibility in managing the Company's  interest
rate risk. At the date of transfer,  the amortized cost of those  securities was
$39.04  million and the unrealized  gain on those  securities was $1.26 million.

NOTE C - LOAN SECURITIZATIONS

         During the three months ended June 30,  1999,  the Company  completed a
securitization  of approximately  $261.51 million of junior lien mortgage loans.
To date,  this  represents  the only  securitization  transacted  by the Company
during 1999, and brings the total number of securitizations in which the Company
maintains a retained  interest to six. As of June 30, 1999, the Company reported
retained interests, included in Other Assets in the Consolidated Balance Sheets,
in the securitized loan pools of approximately $91.37 million, including accrued
interest.  At December 31, 1998, the Company  reported total retained  interests
approximating $65.62 million, including accrued interest.

         As a result of re-forecasting anticipated cash flows to be derived from
the Company's retained interests, the estimated fair value of the total retained
interests has been reduced by approximately  $4.63 million during the six months
ended June 30, 1999. Such fair value decline,  deemed to be temporary,  has been
recorded  through the Other  Comprehensive  Income section within  Stockholders'
Equity.  Adjustments to the estimated  fair value of the retained  interests are
the result of both actual  performance  of the underlying  collateral  pools and
revised expected timing of the receipt of cash flows by the Company.  Although a
fair value reduction has been recorded,  re-forecasted cash flows as of June 30,
1999 indicate  total  expected cash flows to be received by the Company are 1.91
times the  total  retained  interest  values,  before  fair  value  adjustments,
recorded in the Company's  consolidated balance sheet.  Significant  assumptions
used to estimate the value of the retained interests  include:  prepayment rates
of 18-21% CPR,  default rates  approximating  10.50%  cumulative  losses,  and a
weighted average discount rate of 12.75%.

NOTE D - BRANCH SALES

         Regulatory  agencies  approved  the merger of Horizon  Bancorp into the
Company subject to the Company's eventual divesting of certain branch facilities
in those  locations  where the  combined  entity  would  maintain  an  excessive
percentage of deposit market share. In complying with  regulatory  requirements,
and as part of the Company's  overall  post-merger  reorganization,  the Company


                                       10
<PAGE>

completed  the sale of six (6) branch  locations  during  the second  quarter of
1999. As a result of those sales, the Company sold approximately $116.26 million
of deposits and $54.38 million of loans to independent  third parties  resulting
in gains realized by the Company of approximately $8.68 million.

NOTE E - TRUST PREFERRED SECURITIES

         On October 27, 1998,  City Holding Capital Trust II (Capital Trust II),
a  special-purpose  statutory  trust  subsidiary  of the Company sold via public
offering $57.5 million of 9.125% trust preferred capital securities (the Capital
Securities  II) and issued $1.8  million of common  securities  to the  Company.
Distributions  on the  Capital  Securities  II are  payable  quarterly  and each
Capital Security II has a stated liquidation value of $25. To fund Capital Trust
II,  the  Company  sold to  Capital  Trust II $59.3  million  in  9.125%  Junior
Subordinated  Debentures  (the  Debentures  II) with a stated  maturity  date of
October 31, 2028.  The sole assets of Capital  Trust II are the  Debentures  II.
Cash  distributions on the Capital Securities II in Capital Trust II are made to
the extent  interest on the  Debentures  II is received by Capital Trust II. The
Company,  through  various  agreements,   has  irrevocably  and  unconditionally
guaranteed all of Capital Trust II's obligations under the Capital Securities II
regarding  payment of distributions  and payment on liquidation or redemption of
the Capital Securities II, but only to the extent of funds held by Capital Trust
II. The Capital Securities II are subject to mandatory  redemption (i) in whole,
but not in part, at the Stated  Maturity upon  repayment of the  Debentures  II,
(ii) prior to October 31,  2003,  in whole,  but not in part,  contemporaneously
with the optional  redemption at any time by the Company of the Debentures II at
any time within 90 days  following an event of certain  changes or amendments to
regulatory  requirements  or  federal  income tax rules and (iii) in whole or in
part,  at any time on or after  October  31,  2003,  contemporaneously  with the
optional  redemption by the Company of the  Debentures II at a redemption  price
equal to the aggregate  liquidation  amount of the Capital  Securities  II, plus
accumulated but unpaid distributions  thereon. After deducting expenses incurred
in the  issuance,  the  Company  received  proceeds of $55.34  million  from the
Capital Securities II offering.

         On  March  31,  1998,  City  Holding  Capital  Trust  (the  Trust),   a
special-purpose statutory trust subsidiary of the Company, issued $30 million in
9.15% trust preferred  capital  securities  (the Capital  Securities) to certain
qualified  institutional investors and $928,000 of common securities (the Common


                                       11
<PAGE>

Securities) to the Company.  Distributions on the Capital Securities are payable
semi-annually,  and each  Capital  Security has a stated  liquidation  amount of
$1,000.  To fund the Trust, the Company sold to the Trust $30.9 million in 9.15%
Junior  Subordinated  Debentures (the Debentures) with a stated maturity date of
April  1,  2028.  The  sole  assets  of  the  Trust  are  the  Debentures.  Cash
distributions  on the Capital  Securities are made to the extent interest on the
Debentures is received by the Trust.  The Company,  through various  agreements,
has irrevocably and  unconditionally  guaranteed all of the Trust's  obligations
under the Capital  Securities  regarding payment of distributions and payment on
liquidation or redemption of the Capital  Securities,  but only to the extent of
funds  held by the  Trust.  In the event of certain  changes  or  amendments  to
regulatory  requirements or federal income tax rules, the Capital Securities are
redeemable in whole at par or, if greater, a make-whole amount.  Otherwise,  the
Capital  Securities  are  generally  redeemable  in whole or in part on or after
April 1, 2008, at a declining  redemption  price ranging from 104.58% to 100% of
the liquidation amount. On or after April 1, 2018, the Capital Securities may be
redeemed at 100% of the liquidation amount. After deducting expenses incurred in
the issuance,  the Company  received  proceeds of $29.2 million from the Capital
Securities offering.

         The  obligations  outstanding  under  Capital  Trust II and the Capital
Trust are classified as "Corporation-obligated  mandatorily redeemable preferred
securities of subsidiary trust holding solely junior subordinated  debentures of
City Holding  Company" in the liabilities  section of the  consolidated  balance
sheets.  Distributions on the Capital  Securities and Capital  Securities II are
recorded  in the  consolidated  statements  of income as interest  expense.  The
Company's  interest  payments on the  Debentures and the Debentures II are fully
tax deductible.

NOTE F - COMMITMENTS AND CONTINGENT LIABILITIES

         In the  normal  course of  business,  certain  financial  products  are
offered by the Company to accommodate the financial needs of its customers. Loan
commitments  (lines  of  credit)  represent  the  principal   off-balance  sheet
financial  product  offered  by the  Company.  At  June  30,  1999,  commitments
outstanding to extend credit totaled  approximately  $250.84 million.  To a much
lesser  extent,  the Company  offers  standby  letters of credit,  which require
payments to be made on behalf of customers when certain  specified future events
occur. Amounts outstanding pursuant to such standby letters of credit were $7.35
million as of June 30, 1999.  Substantially  all standby  letters of credit have
historically expired unfunded.

         Both of the above  arrangements  have credit risks essentially the same
as that  involved  in  extending  loans  to  customers  and are  subject  to the
Company's standard credit policies. Collateral is obtained based on management's


                                       12
<PAGE>

credit  assessment of the customer.  Management does not anticipate any material
losses as a result of these commitments.

NOTE G - NEW ACCOUNTING PRONOUNCEMENTS

         In June  1998,  the FASB  issued  Statement  No.  133,  Accounting  for
Derivative Instruments and Hedging Activities.  The provisions of this statement
require  that  derivative  instruments  be carried at fair value on the  balance
sheet and allows hedge accounting when specific criteria are met. The provisions
of this  statement,  as  amended,  become  effective  for  quarterly  and annual
reporting  beginning  January 1, 2001.  The impact of adopting the provisions of
this  statement on the  Company's  financial  position or results of  operations
subsequent to the effective  date is not currently  estimable and will depend on
the  financial  position  of the  Company  and the  nature  and  purpose  of the
derivative  instruments  in use by management  at that time.

NOTE H - LONG TERM DEBT

         Long-term debt includes an obligation of the Parent Company  consisting
of a $35 million revolving credit loan facility with an unrelated party. At June
30, 1999, $13 million was outstanding.  The loan has a variable rate (5.8425% at
June 30,  1999) with  interest  payments  due  quarterly  and  principal  due at
maturity on June 30, 1999.  Through  amendments dated June 30 and July 30, 1999,
the  maturity  date of this  revolving  credit  line  has  been  extended  until
September 30, 1999.  The extension of the stated  maturity date was necessary to
provide  both  parties  sufficient  time  to  negotiate  a  longer-term,   fully
amortizing,  credit facility.  Management anticipates transferring a significant
portion of the balance  outstanding  on the revolving line of credit to the term
loan upon its completion.

         The loan agreement contains certain restrictive  provisions  applicable
to the Parent Company  including  limitations on additional  long-term debt. The
Parent  Company has pledged the common stock of City National Bank as collateral
for the revolving credit loan.


                                       13
<PAGE>

         The  Company,  through its banking  subsidiaries,  maintains  long-term
financing from the FHLB as follows:
<TABLE>
<CAPTION>
         Amount Available      Amount Outstanding        Interest Rate          Maturity Date
      ---------------------------------------------------------------------------------------------
                    (in thousands)
         <S>                    <C>                         <C>                       <C>
         $   2,000              $   2,000                   6.58%                June 2000
            10,000                 10,000                   5.60                 July 2002
            25,000                 25,000                   5.47                 September 2002
             1,500                  1,500                   6.94                 June 2005
             2,000                  1,900                   6.02                 July 2005
             1,500                  1,400                   5.94                 July 2005
            25,000                 25,000                   4.89                 January 2008
             5,000                  5,000                   5.48                 February 2008
             2,300                  2,100                   6.05                 April 2008
             2,000                  2,000                   5.62                 July 2008
            10,000                 10,000                   4.86                 October 2008
             1,500                  1,500                   7.14                 June 2015
</TABLE>

         In addition to the financing  discussed  above,  the  community-banking
subsidiaries of the Company have unused lines of credit  available with the FHLB
approximating $329.35 million.

NOTE I - SEGMENT INFORMATION

         The  Company  operates  three  business  segments:  community  banking,
mortgage  banking,  and other financial  services.  These business  segments are
primarily  identified  by the  products  or services  offered  and the  channels
through  which  the  product  or  service  is  offered.  The  community  banking
operations consists of various community banks that offer customers  traditional
banking products and services through various  delivery  channels.  The mortgage
banking operations include the origination,  acquisition, servicing, and sale of
mortgage  loans.  The other  financial  services  business  segment  consists of
nontraditional  services  offered to  customers,  such as  investment  advisory,
insurance, and internet technology products. Another defined business segment of
the Company is corporate  support,  which  includes the parent company and other
support needs.

         To more  effectively  evaluate and manage the operating  performance of
each of the Company's business lines, effective April 1, 1999 internal warehouse
funding was established for each division within the  mortgage-banking and other
financial  services  segments.  Prior to April 1,  1999,  the  community-banking
segment provided necessary funding to the divisions within the  mortgage-banking
and other financial  services  segments with no associated  interest  charged to
those  divisions.  Beginning  April 1,  1999,  any  division  that has  obtained
financing  from the  community-banking  segment is  charged a cost of funds,  at
market   interest   rates,   on  the   amount   of  funds   borrowed   from  the


                                       14
<PAGE>

community-banking segment. Management has determined that the internal warehouse
funding policy provides a "fully-costed" assessment of the operating performance
of each  division  and that  instituting  such policy  provides a more  accurate
analysis of the  performance  of each division and business  segment.  Financial
information  presented in the following tables has been presented reflecting the
actual internal policy in place during each respective period.

         The accounting  policies for each of the business segments are the same
as those of the  Company.  Services  provided  to the  banking  segments  by the
divisions  within  the  other  financial  services  segment  are  eliminated  in
consolidation. Selected segment information is included in the following tables:
<TABLE>
<CAPTION>
                                                                 Other
                                     Community     Mortgage    Financial    General
          (in thousands)              Banking       Banking     Services   Corporate  Eliminations Consolidated
                                   ------------------------------------------------------------------------------

For the six months ended June 30, 1999
<S>                                <C>           <C>          <C>          <C>         <C>        <C>
Net interest income (expense)      $    52,049   $     (487)  $    (200)   $   (608)   $      -   $   50,754
Provision for loan losses              (4,643)           -            -           -           -       (4,643)
                                   ------------------------------------------------------------------------------
Net interest income after                                                                     -
   provision for loan losses           47,406         (487)        (200)       (608)                  46,111
Other income                           18,582       20,291        6,942           2      (3,687)      42,130
Other expenses                         40,516       20,250        8,265       3,410      (3,687)      68,754
                                   ------------------------------------------------------------------------------
Income before income taxes             25,472         (446)      (1,523)     (4,016)          -       19,487
Income tax expense (benefit)            9,450         (141)        (493)     (1,568)          -        7,248
                                   ------------------------------------------------------------------------------
NET INCOME (LOSS)                  $   16,022    $    (305)    $ (1,030)   $ (2,448)   $      -   $   12,239
                                   ------------------------------------------------------------------------------
Average assets                     $2,394,206    $ 359,464     $ 12,464    $ 14,914    $(86,618)  $2,694,430
                                   ------------------------------------------------------------------------------

For the six months ended June 30, 1998

Net interest income (expense)      $   46,339    $   6,904     $     38    $ (1,756)$        -  $     51,525
Provision for loan losses              (2,467)           -            -           -           -       (2,467)
                                   ------------------------------------------------------------------------------
Net interest income after

   provision for loan losses           43,872        6,904           38      (1,756)          -       49,058
Other income                           10,269       20,986        4,248       1,443      (3,222)      33,724
Other expenses                         35,350       20,308        4,275       4,845      (3,222)      61,556
                                   ------------------------------------------------------------------------------
Income before income taxes             18,791        7,582           11      (5,158)          -       21,226
Income tax expense (benefit)            6,463        2,944           51      (1,968)          -        7,490
                                   ------------------------------------------------------------------------------
NET INCOME (LOSS)                  $   12,328    $   4,638     $    (40)   $ (3,190)   $      -   $   13,736
                                   ------------------------------------------------------------------------------
Average assets                     $2,125,065    $ 269,391     $ 13,576    $  8,799    $      -   $2,416,831
                                   ------------------------------------------------------------------------------
</TABLE>


                                       15
<PAGE>
<TABLE>
<CAPTION>
                                                                 Other
                                     Community     Mortgage    Financial    General
          (in thousands)              Banking       Banking     Services   Corporate  Eliminations Consolidated
                                   ------------------------------------------------------------------------------

For the three months ended June 30, 1999
<S>                                <C>           <C>           <C>         <C>         <C>        <C>
Net interest income (expense)      $   27,562    $  (2,727)    $   (213)   $   (267)   $      -   $   24,355
                                                                                              -
Provision for loan losses              (2,229)           -            -           -           -       (2,229)
                                   ------------------------------------------------------------------------------
Net interest income after                                                                     -
   provision for loan losses           25,333       (2,727)        (213)       (267)                  22,126
Other income                           12,493       13,620        2,379         (55)       (726)      27,711
Other expenses                         21,181       13,093        3,708         879        (726)      38,135
                                   ------------------------------------------------------------------------------
Income before income taxes             16,645       (2,200)      (1,542)     (1,201)          -       11,702
Income tax expense (benefit)            6,545         (838)        (520)       (479)          -        4,708
                                   ------------------------------------------------------------------------------
NET INCOME (LOSS)                  $   10,100    $  (1,362)    $ (1,022)   $   (722)   $      -   $    6,994
                                   ------------------------------------------------------------------------------
Average assets                     $2,539,171     $328,474     $ 13,924    $ 20,836   $(191,277)  $2,711,128
                                   ------------------------------------------------------------------------------

For the three months ended June 30, 1998

Net interest income (expense)      $   23,538    $   4,104     $     22    $   (989)   $      -   $   26,675
Provision for loan losses              (1,238)           -            -           -           -       (1,238)
                                   ------------------------------------------------------------------------------
Net interest income after

   provision for loan losses           22,300        4,104           22        (989)          -       25,437
Other income                            5,857       12,555        2,901         762      (2,524)      19,551
Other expenses                         18,353       13,065        2,938       2,352      (2,524)      34,184
                                   ------------------------------------------------------------------------------
Income before income taxes              9,804        3,594          (15)     (2,579)          -       10,804
Income tax expense (benefit)            3,710        1,378           32      (1,314)          -        3,805
                                   ------------------------------------------------------------------------------
NET INCOME (LOSS)                  $    6,094    $   2,216     $    (47)   $(1,265)    $      -   $    6,999
                                   ------------------------------------------------------------------------------
Average assets                     $2,179,059    $ 266,563     $ 13,586    $ 10,256    $      -   $2,469,464
                                   ------------------------------------------------------------------------------
</TABLE>

NOTE J -SUBSEQUENT EVENT

         Effective July 1, 1999, the Company  acquired  Frontier Bancorp and its
wholly-owned  subsidiary,   Frontier  State  Bank  (collectively,   "Frontier").
Frontier,  headquartered in Redondo Beach, California, reported total assets and
total deposits of approximately  $88 million and $71 million,  respectively,  at
June 30, 1999. Pursuant to the merger agreement,  the Company paid approximately
$15.13  million  cash  for 100% of the  outstanding  common  stock  of  Frontier
Bancorp.  This  transaction  was  accounted  for  under the  purchase  method of
accounting. Due to the immaterial impact on the Company's consolidated financial
statements, no pro-forma information has been presented.


                                       16
<PAGE>

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

FINANCIAL SUMMARY

Six Months Ended June 30, 1999 vs. 1998

         Consolidated  net  income for the six  months  ended June 30,  1999 was
$12.24 million or $0.73 per diluted common share,  compared to $13.74 million or
$0.81 per diluted common share for the six months ended June 30, 1998. Return on
average assets ("ROA") was 0.91% and return on average equity ("ROE") was 11.08%
for the six months  ended  June 30,  1999.  ROA and ROE were  1.13% and  11.95%,
respectively, for the same period in 1998.

         The decline in net income,  ROA,  and ROE for the six months ended June
30, 1999,  as compared to the same period in 1998,  is due to operating  results
within both the  community-banking  and  mortgage-banking  segments.  Within the
community-banking  segment,  a declining  interest  margin  coupled with a $2.18
million increase in the provision for loan losses has resulted in lower earnings
during the six months ended June 30, 1999. Within the mortgage-banking  segment,
which is also experiencing a declining interest margin, a $3.29 million increase
in mortgage loan  servicing fees during the period was offset by a $4.31 million
decline in combined net  origination  fees and gains  realized  from the sale of
loans. Other income increased $8.41 million during the six months ended June 30,
1999 due to $8.68 million in gains realized by the Company  associated  with its
sales of six branch locations as part of the Company's continued  reorganization
following its acquisition of Horizon Bancorp.

Three Months Ended June 30, 1999 vs. 1998

         Consolidated  net income for the three  months  ended June 30, 1999 was
$6.99 million or $0.42 per diluted  common  share,  compared to $7.00 million or
$0.41 per diluted common share for the three months ended June 30, 1998. ROA was
1.03% and ROE was 12.68% for the three months  ended June 30, 1999.  ROA and ROE
were 1.13% and 11.85%, respectively, for the same period in 1998.

         In comparing the three months ended June 30, 1999 to the same period in
1998, declines in net interest margins during 1999 in both the community-banking
and  mortgage-banking  segments  resulted  in a  $2.32  million  decline  in net
interest income from 1998 to 1999.  Additionally,  within the  community-banking
segment,  the provision for loan losses  increased  approximately  $991,000 from
$1.24  million  during the three  months  ended June 30,  1998 to $2.23  million
during the same period in 1999.  Offsetting the overall  decline in net interest
income  during the  quarter  ended June 30,  1999,  the Company  realized  $8.68


                                       17
<PAGE>

million in gains, resulting from the sale of six branch locations,  as discussed
previously.  Except for  advertising  expense,  non-interest  expenses  remained
relatively unchanged on a quarter-to-quarter  basis.  Advertising expense, which
increased   approximately   $2.13  million  from  1998  to  1999,  is  primarily
attributable  to  the  costs   associated   with  the  nationwide   direct  mail
solicitation  of  high  loan-to-value  loans.  Approximately  85% of  the  total
advertising  expense  recognized  during 1999 is associated  with such activity,
which is expected to decline as the Company continues its reorganization  within
its mortgage-banking segment.

NET INTEREST INCOME

Six Months Ended June 30, 1999 vs. 1998

         On a tax equivalent  basis, net interest income declined  approximately
$644,000 or 1.21% from $52.77  million to $52.13  million  during the  six-month
periods ended June 30, 1998 and 1999,  respectively.  However,  the net interest
margin  declined 48 basis points  during  these  periods as the yield on earning
assets  declined 54 basis  points and the total cost of funds  declined 21 basis
points. Within the community-banking  segment, the yield earned on the Company's
loan portfolio  declined from 8.98% during the six months ended June 30, 1998 to
8.52% for the same period of 1999.  The declining  yield  reflects the impact to
the Company's loan portfolio of the overall declining  interest rate environment
experienced over the past several months.  Within the mortgage-banking  segment,
the yield  earned on loans held for sale  decreased  from 10.78%  during the six
months  ended  June 30,  1998 to 9.30% for the same  period in 1999.  While this
decline  also  reflects  the impact of a declining  interest  rate  environment,
interest income realized on loans held for sale was also negatively  impacted by
the  amortization  of  premiums  paid  on  the  wholesale  acquisition  of  high
loan-to-value loans as further discussed below. Also within the mortgage-banking
segment,  the yield earned on retained  interests in securitized loans decreased
from  15.66%  during  the six months  ended June 30,  1998 to 7.38% for the same
period in 1999.  As a result of  declines  in the  estimated  fair  value of the
retained  interests,  the Company has recorded less interest  income  associated
with those assets during the six months ended June 30, 1999.



                                       18
<PAGE>

         The  Company's  total cost of funds  declined from 4.69% during the six
months ended June 30, 1998 to 4.48%  during the same period in 1999.  Within the
community-banking  segment,  the average cost of total interest and non-interest
bearing  deposits  declined from 3.88% to 3.61%, for the six month periods ended
June 30, 1998 and 1999,  respectively.  Similarly,  the cost of borrowed  funds,
excluding trust preferred securities,  decreased from 5.63% in 1998 to 4.66% for
the six months ended June 30, 1999.

Three Months Ended June 30, 1999 vs. 1998

         For the three months ended June 30, 1999, the Company  reported  $25.04
million net interest  income (tax  equivalent  basis) compared to $27.32 million
for the three  months  ended June 30,  1998.  This  represents  a decline in net
interest   income  of   approximately   $2.29   million   during   1999,   on  a
quarter-to-quarter basis. Within the community-banking segment, the yield earned
on the Company's  loan portfolio  decreased 69 basis points,  from 9.19% for the
three  months  ended June 30,  1998,  to 8.50% for the same  period in 1999.  As
discussed previously,  this decline reflects the impact of the overall declining
interest  rate  environment  over the  past  several  months.  Also  within  the
community-banking segment, the Company's cost of total interest and non-interest
bearing deposits  declined from 3.98% to 3.56% for the three month periods ended
June 30, 1998 and 1999, respectively.

         Within the mortgage-banking segment, the yield earned on loans held for
sale  decreased 257 basis points from 10.78% for the three months ended June 30,
1998 to 8.21% for the three months ended June 30, 1999.  The 1999 yield of 8.21%
was negatively  impacted by the amortization of  approximately  $1.50 million of
premium associated with the wholesale  acquisition of high loan-to-value  loans.
During the second quarter of 1999, this premium was amortized and reported as an
adjustment  to the  yield  earned  on  loans  held for  sale.  Also  within  the
mortgage-banking  segment,  the yield earned on the Company's retained interests
in its  securitized  loan pools  decreased  from 15.60% in 1998 to 7.28% for the
three months  ended June 30,  1999.  As  previously  discussed,  declines in the
estimated  fair value of those  retained  interests have resulted in the Company
having  recorded less interest  income  associated  with those assets during the
period.


                                       19
<PAGE>
<TABLE>
INTEREST-EARNING ASSETS AND INTEREST-BEARING LIABILITIES
(in thousands)
<CAPTION>
                                                        Six months ended June 30,
                                                   1999                           1998
                                        Average               Yield/    Average              Yield/
                                        Balance    Interest    Rate     Balance    Interest   Rate
                                     ----------------------------------------------------------------
INTEREST-EARNING ASSETS
<S>                                  <C>            <C>        <C>   <C>            <C>        <C>
Loan portfolio (1)                   $1,743,106     $74,265    8.52% $1,586,237     $71,224    8.98%
Loans held for sale                     226,694      10,539    9.30     216,978      11,694   10.78
Securities:
   Taxable                              284,458       8,530    6.00     280,605       8,937    6.37
   Tax-exempt (2)                       104,308       3,925    7.53      94,936       3,655    7.70
                                     ----------------------------------------------------------------
     Total securities                   388,766      12,455    6.41     375,541      12,592    6.71
Retained interest in securitized         72,413       2,673    7.38       8,593         673   15.66
loans
Federal funds sold                        5,948         110    3.70      29,969         818    5.46
                                     ----------------------------------------------------------------
     Total earning assets             2,436,927    $100,042    8.21%  2,217,318     $97,001    8.75%
Cash and due from banks                  94,094                          64,427
Bank premises and equipment              69,522                          61,262
Other assets                            112,115                          92,758
Less: allowance for possible
   loan losses                          (18,228)                        (18,934)
                                     ----------------------------------------------------------------
     Total assets                    $2,694,430                      $2,416,831
                                     ================================================================

INTEREST-BEARING LIABILITIES

Demand deposits                      $  364,251     $ 5,511    3.03% $  307,872     $ 4,965    3.23%
Savings deposits                        336,150       5,011    2.98     390,592       5,906    3.02
Time deposits                         1,025,388      25,848    5.04     914,059      25,388    5.56
Short-term borrowings                   219,727       4,549    4.14     162,374       4,561    5.62
Long-term debt                          104,076       2,999    5.76      96,080       2,715    5.65
Trust preferred securities               87,500       3,996    9.13      15,249         694    9.10
                                     ----------------------------------------------------------------
     Total interest-bearing           2,137,092      47,914    4.48   1,886,226      44,229    4.69
     liabilities
Demand deposits                         287,017                         257,595
Other liabilities                        49,303                          43,042
Stockholders' equity                    221,018                         229,968
                                     ----------------------------------------------------------------
     Total liabilities and

     stockholders' equity            $2,694,430                      $2,416,831
                                     ================================================================
    Net interest income                             $52,128                         $52,772
                                     ================================================================
    Net yield on earning assets                                4.28%                           4.76%
                                     ================================================================
</TABLE>

(1)  For  purposes  of this  table,  non-accruing  loans have been  included  in
     average balances and loan fees, which are immaterial, have been included in
     interest income.

(2)  Computed on a fully  federal  tax-equivalent  basis  assuming a tax rate of
     approximately 35%.


                                       20
<PAGE>
<TABLE>
RATE VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND EXPENSE
(in thousands)
<CAPTION>
                                                            Six months ended June 30,
                                                                  1999 vs. 1998
                                                               Increase (Decrease)
                                                                Due to Change In:
                                                        Volume         Rate          Net
                                                     -----------------------------------------
INTEREST INCOME FROM
<S>                                                    <C>          <C>            <C>
Loan portfolio                                         $10,609      $(7,568)       $3,041
Loans held for sale                                      1,296       (2,451)       (1,155)
Securities:
   Taxable                                                 320         (727)         (407)
   Tax-exempt (1)                                          489         (219)          270
                                                     -----------------------------------------
     Total securities                                      809         (946)         (137)
Retained interest in securitized loans                   3,196       (1,196)        2,000
Federal funds sold                                        (515)        (193)         (708)
                                                     -----------------------------------------
     Total interest-earning assets                     $15,395     $(12,354)       $3,041
                                                     -----------------------------------------

INTEREST EXPENSE ON
Demand deposits                                       $  1,326     $   (780)      $   546
Savings deposits                                          (813)         (82)         (895)
Time deposits                                            5,598       (5,138)          460
Short-term borrowings                                    2,743       (2,755)          (12)
Long-term debt                                             230           54           284
Trust preferred securities                               3,300            2         3,302
                                                     -----------------------------------------
     Total interest-bearing liabilities                $12,384      $(8,699)       $3,685
                                                     =========================================
     NET INTEREST INCOME                              $  3,011      $(3,655)      $  (644)
                                                     =========================================
</TABLE>

(1) Fully federal taxable equivalent using a tax rate of 35% in 1999 and 1998.

The change in interest due to both rate and volume has been  allocated to volume
and rate  changes in  proportion  to the  relationship  of the  absolute  dollar
amounts of the change in each.


                                       21
<PAGE>
<TABLE>
INTEREST-EARNING ASSETS AND INTEREST-BEARING LIABILITIES
(in thousands)
<CAPTION>

                                                       Three months ended June 30,
                                                   1999                           1998
                                        Average               Yield/    Average              Yield/
                                        Balance    Interest    Rate     Balance    Interest   Rate
                                     ----------------------------------------------------------------
INTEREST-EARNING ASSETS
<S>                                  <C>            <C>        <C>   <C>            <C>        <C>
Loan portfolio (1)                   $1,747,574     $37,120    8.50% $1,625,125     $37,351    9.19%
Loans held for sale                     193,629       3,976    8.21     216,956       5,847   10.78
Securities:
   Taxable                              283,751       4,256    6.00     281,692       4,349    6.18
   Tax-exempt (2)                       104,049       1,943    7.47      94,992       1,855    7.81
                                     ----------------------------------------------------------------
     Total securities                   387,800       6,199    6.39     376,684       6,204    6.59
Retained interest in securitized         78,518       1,429    7.28      12,644         493   15.60
loans
Federal funds sold                        3,546          29    3.27      30,678         455    5.93
                                     ----------------------------------------------------------------
     Total earning assets             2,411,067     $48,753    8.09%  2,262,087     $50,350    8.90%
Cash and due from banks                 118,874                          65,278
Bank premises and equipment              68,502                          64,329
Other assets                            131,312                          96,515
Less: allowance for possible
   loan losses                          (18,627)                        (18,745)
                                     ----------------------------------------------------------------
     Total assets                    $2,711,128                      $2,469,464
                                     ----------------------------------------------------------------

INTEREST-BEARING LIABILITIES
Demand deposits                      $  382,007     $ 2,958    3.10% $  311,929     $ 2,561    3.28%
Savings deposits                        330,425       2,461    2.98     399,557       3,052    3.06
Time deposits                         1,005,116      12,354    4.92     943,095      13,539    5.74
Short-term borrowings                   248,049       2,591    4.18     143,942       1,940    5.39
Long-term debt                          103,307       1,356    5.25      93,891       1,248    5.32
Trust preferred securities               87,500       1,998    9.13      30,000         686    9.15
                                     ----------------------------------------------------------------
     Total interest-bearing           2,156,404      23,718    4.40   1,922,414      23,026    4.79
     liabilities
Demand deposits                         280,326                         268,266
Other liabilities                        53,698                          42,605
Stockholders' equity                    220,700                         236,179
                                     ----------------------------------------------------------------
     Total liabilities and
     stockholders' equity            $2,711,128                      $2,469,464
                                     ================================================================
    Net interest income                             $25,035                         $27,324
                                     ================================================================
    Net yield on earning assets                                4.15%                           4.83%
                                     ================================================================
</TABLE>

(1)  For  purposes  of this  table,  non-accruing  loans have been  included  in
     average balances and loan fees, which are immaterial, have been included in
     interest income.

(2)  Computed on a fully  federal  tax-equivalent  basis  assuming a tax rate of
     approximately 35%.


                                       22
<PAGE>
<TABLE>
RATE VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND EXPENSE
(in thousands)
<CAPTION>
                                                           Three months ended June 30,
                                                                  1999 vs. 1998
                                                               Increase (Decrease)
                                                                Due to Change In:
                                                        Volume         Rate          Net
                                                     -----------------------------------------
INTEREST INCOME FROM
<S>                                                    <C>        <C>           <C>
Loan portfolio                                         $ 9,524    $  (9,755)    $    (231)
Loans held for sale                                       (582)      (1,289)       (1,871)
Securities:
   Taxable                                                 183         (276)          (93)
   Tax-exempt (1)                                          505         (417)           88
                                                     -----------------------------------------
     Total securities                                      688         (693)           (5)
Retained interest in securitized loans                   2,757       (1,821)          936
Federal funds sold                                        (283)        (143)         (426)
                                                     -----------------------------------------
     Total interest-earning assets                     $12,104     $(13,701)      $(1,597)
                                                     -----------------------------------------

INTEREST EXPENSE ON
Demand deposits                                         $1,247     $   (850)     $    397
Savings deposits                                          (517)         (74)         (591)
Time deposits                                            4,516       (5,701)       (1,185)
Short-term borrowings                                    3,160       (2,509)          651
Long-term debt                                             207          (99)          108
Trust preferred securities                               1,319           (7)        1,312
                                                     -----------------------------------------
     Total interest-bearing liabilities                 $9,932      $(9,240)    $     692
                                                     -----------------------------------------
     NET INTEREST INCOME                                $2,172      $(4,461)      $(2,289)
                                                     -----------------------------------------
</TABLE>

(1) Fully federal taxable equivalent using a tax rate of 35% in 1999 and 1998.

The change in interest due to both rate and volume has been  allocated to volume
and rate  changes in  proportion  to the  relationship  of the  absolute  dollar
amounts of the change in each.


                                       23
<PAGE>

LOAN PORTFOLIO

         The composition of the Company's loan portfolio as of June 30, 1999 and
December 31, 1998, is presented in the following table:
<TABLE>
<CAPTION>
                                                        June 30, 1999          December 31, 1998
                                                       -------------------------------------------
<S>                                                       <C>                     <C>
Commercial, financial and agricultural                    $   524,454             $   509,214
Real estate-mortgage                                          853,605                 842,727
Installment loans to individuals                              356,874                 363,988
                                                       -------------------------------------------
     Total loans                                          $ 1,734,993             $ 1,715,929
                                                       -------------------------------------------
</TABLE>

         The loan  portfolio  has  experienced  an increase of 1.11%  during the
first six months of 1999,  from $1.72  billion at December  31,  1998,  to $1.73
billion at June 30, 1999.

Allowance And Provision for Loan Losses

         Management  systematically monitors the loan portfolio and the adequacy
of the  allowance  for loan  losses on a monthly  basis to  provide  for  losses
inherent  in  the  portfolio.   Through  the  Company's   internal  loan  review
department,  management  assesses the risk in each loan type based on historical
trends, the general economic  environment of its local markets,  individual loan
performance  and  other  relevant  factors.   Individual  credits  are  selected
throughout the year for detailed loan reviews,  which are utilized by management
to assess the risk in the  portfolio and the adequacy of the  allowance.  Due to
the nature of commercial lending, evaluation of the adequacy of the allowance as
it relates to these loan types is often based more upon specific  credit review,
with  consideration  given to  historical  charge-off  percentages  and  general
economic  conditions.  Conversely,  due to the  homogeneous  nature  of the real
estate and installment  portfolios,  the portions of the allowance  allocated to
those  portfolios are primarily  based on prior  charge-off  history and general
economic  conditions,  with  less  emphasis  placed  on  specifically  reviewing
individual  credits,  unless  circumstances  suggest that  specific  reviews are
necessary.  In these  categories,  specific  loan reviews  would be conducted on
higher  balance  and higher  risk  loans.  In  evaluating  the  adequacy  of the
allowance,  management  considers both  quantitative  and  qualitative  factors.
Quantitative   factors  include  actual  repayment   characteristics   and  loan
performance,  cash flow  analyses,  and  estimated  fair  values  of  underlying
collateral.  Qualitative  factors  generally  include  overall trends within the
portfolio,  composition  of the portfolio,  changes in pricing or  underwriting,
seasoning  of the  portfolio,  and general  economic  conditions.  Reserves  not
specifically  allocated  to  individual  credits  are  generally  determined  by


                                       24
<PAGE>

analyzing potential exposure and other qualitative factors that could negatively
impact  the  adequacy  of the  allowance.  Determination  of  such  reserves  is
subjective  in nature and  requires  management  to  periodically  reassess  the
validity of its assumptions.  Differences  between net charge-offs and estimated
losses are assessed such that management can timely modify its evaluation  model
to ensure  that  adequate  provision  has been  made for risk in the total  loan
portfolio. At June 30, 1999, the allowance for loan losses was $18.80 million or
1.08% of total  period-end  loans  compared  to  $17.61  million  or 1.03% as of
December 31, 1998.  As of June 30, 1999,  management  is of the opinion that the
consolidated  allowance  for loan  losses is  adequate  to provide for losses on
existing loans within the portfolio.

         As management  continues to  aggressively  collect  problem credits and
restructure the Company's  post-merger loan portfolio,  the Company's  provision
for loan losses increased from $2.47 million to $4.64 million for the six months
ended June 30, 1998 and 1999, respectively. During the first six months of 1999,
the  Company  recorded  loan  charge-offs  of  approximately  $4.22  million and
recorded  recoveries of $757,000  resulting in net charge-offs of $3.46 million.
This  represents an increase of $460,000 or 15.33% from net charge-offs of $3.00
million recorded during the six months ended June 30, 1998.
<TABLE>
<CAPTION>

                                                          Six months ended   Year ended December
                                                              June 30,               31,
Allowance for Loan Losses                                       1999                 1998
                                                        ------------------------------------------

<S>                                                                <C>                <C>
Balance at beginning of year                                       $17,610            $18,190
Charge-offs:
   Commercial, financial and agricultural                           (1,050)            (2,385)
   Real estate-mortgage                                               (330)            (1,375)
   Installment loans to individuals                                 (2,835)            (7,709)
                                                        ------------------------------------------
Totals                                                              (4,215)           (11,469)

Recoveries:
   Commercial, financial and agricultural                               63                297
   Real estate-mortgage                                                102                 43
   Installment loans to individuals                                    592              1,283
                                                        ------------------------------------------
Totals                                                                 757              1,623
                                                        ------------------------------------------
Net charge-offs                                                     (3,458)            (9,846)
Provision for loan losses                                            4,643              8,481
Balance of acquired institution                                          -                785
                                                        ==========================================
Balance at end of period                                           $18,795            $17,610
                                                        ==========================================

As a Percent of Average Total Loans:

   Net charge-offs                                                    .39%               .58%
   Provision for loan losses                                          .53                .51
As a Percent of Non-performing Loans:

   Allowance for loan losses                                        97.73%            118.59%


                                       25
<PAGE>

Summary of Non-performing Assets

Non-accrual loans                                                     $10,169             $8,844
Accruing loans past due 90 days or more                                 8,344              5,126
Restructured loans                                                        718                879
                                                           ------------------------------------------
   Total non-performing loans                                          19,231             14,849
Other real estate owned                                                 1,452              2,626
                                                           ==========================================
   Total non-performing assets                                        $20,683            $17,475
                                                           ==========================================
</TABLE>

LOANS HELD FOR SALE

         Loans held for sale  represent  mortgage  loans the  Company has either
purchased  or  originated  with the intent to sell or  securitize  and  includes
traditional  fixed-rate  and junior lien  mortgage  loans.  Certain  traditional
fixed-rate  mortgages are  originated  by the Company,  with the intent to sell,
servicing  released,  in the  secondary  market.  This  product line enables the
Company to provide conventional,  fixed-rate mortgage products to its customers,
but minimize the  interest-rate  risk associated with fixed-rate  loans. At June
30, 1999,  conventional  mortgage loans represented  $33.09 million or 31.24% of
the reported balance of loans held for sale.

         The  Company  also  purchases  and  originates  junior lien and similar
mortgage loans for sale or  securitization.  Generally,  these loans are used by
the borrower to finance property  improvements or to consolidate  personal debt.
Loans are  acquired  either on a flow or bulk basis from an approved  network of
unaffiliated  lenders.  Additionally,  the Company  solicits loans directly from
borrowers on a nationwide basis.

         Although these loans are generally  obtained from borrowers  outside of
the  Company's  community  banking  market areas,  management  believes that the
geographic  diversification  of the loan pool reduces the risks  associated with
downturns  in specific  local  economies.  Because the retail and  correspondent
lending  divisions  originate and acquire these loans on a nationwide basis, the
Company's risk related to geographic  concentration is significantly reduced. In
addition to concentration risk, there are other risks associated with the junior
lien mortgage pool. Such risks include credit risk related to the quality of the
underlying  loan and the  borrower's  financial  capability  to repay  the loan,


                                       26
<PAGE>

market risk related to the continued  attractiveness of the loan product to both
borrowers and end-investors, and interest rate risk related to potential changes
in interest  rates and the  resulting  repricing  of both  financial  assets and
liabilities.  The Company manages this risk by continuously  improving  policies
and procedures  designed to reduce the risk of loss to a level commensurate with
the return being earned on the Company's investment in this program.

         The Company has established formal underwriting  guidelines and quality
control procedures which emphasize the  creditworthiness  of the borrower,  with
less focus  placed on the value of the  underlying  collateral.  Factors such as
credit scores,  debt-to-income  ratios,  mortgage  credit history and others are
factored  into the lending  decision  for these  loans.  Additionally,  property
appraisals,   in  varying  degrees,   are  required  for  certain  loans.  Other
risk-reducing factors include the correspondent lending division's  pre-approved
list of lenders from whom loans may be acquired. Approval of lenders is based on
due diligence  procedures  performed on each lender and continued  evaluation of
the performance of loans purchased from each lender.

         During the first six months of 1999,  the  Company  originated  $215.00
million and  purchased  $129.89  million of loans held for sale and sold $490.47
million  during  the same  period.  This  compares  to  originations  of $225.40
million,  purchases of $408.05  million and sales of $580.81  million during the
first six months of 1998.

LOAN SECURITIZATIONS

         One of the methods  utilized by management to mitigate the risk of loss
related to the  origination and acquisition of junior lien mortgage loans is the
securitization  of these loans. By securitizing  originated and purchased junior
lien  mortgage  loans,  the  Company  effectively  removes  these loans from its
balance sheet by creating an investment security or securities, supported by the
cash flows  generated  by these  loans,  and  selling the  resulting  investment
security or securities to independent  third  parties.  As part of this process,
the Company provides credit enhancement,  in the form of  overcollateralization,
with respect to the investment  security created.  As a result, the Company does
maintain a certain level of credit, prepayment and interest rate risk related to
these loans.  The risk  maintained  by the Company,  however,  is less than that
which would be maintained  had the Company held these loans on its balance sheet
until the loans matured.

         In return for this risk exposure,  the Company receives on-going income
from each securitization that is determined as a function of the "excess spread"
derived  from  the  securitized  loans.  The  "excess  spread",   generally,  is
calculated as the difference between (A) the interest at the stated rate paid by


                                       27
<PAGE>

borrowers and (B) the sum of pass-through interest paid to third-party investors
and various fees,  including trustee,  insurance,  servicing,  and other similar
costs.  The "excess  spread"  represents  income to be recognized by the Company
over the life of the securitized loan pool.

         As of June 30, 1999 and 1998, the Company reported  retained  interests
in its  securitized  loan  pools of  approximately  $91.37  million  and  $24.61
million,   respectively,   including  accrued  interest.  Because  the  retained
interests are uncertificated, the Company has included the recorded value of its
retained  interests  in  Other  Assets  in  the  Consolidated   Balance  Sheets.
Management  monitors the actual default and prepayment rates of each securitized
pool on a monthly basis, in addition to the outstanding pool balance,  to ensure
the rates used to estimate the retained  interest  are  reasonable.  Each of the
securitized pools is serviced by the Company's mortgage loan servicing division.

LOAN SERVICING

         As of June  30,  1999,  City  Mortgage  Services  (a  division  of City
National Bank) maintained a servicing portfolio of $1.93 billion. Loans serviced
for others are not included in the  Consolidated  Balance Sheets of the Company.
The Company has recorded  mortgage loan  servicing  rights of $11.22  million in
Other Assets at June 30,  1999,  associated  with the right to service  mortgage
loans for others.  The recorded value of mortgage  servicing  rights is assessed
quarterly to determine if the value of those rights has become  impaired  during
the period.  In doing so,  management  estimates the present value of future net
cash flows to be derived from its servicing activities.  Factors included in the
impairment analysis include anticipated  servicing income, costs associated with
servicing the portfolio,  discount rates, and loan prepayment and default rates.
As of June 30, 1999, management has determined, based on this analysis, that the
recorded  value  of its  servicing  rights  is  fairly  stated  and  there is no
impairment in that value.

OTHER ASSETS

         As of June 30,  1999,  Other  Assets (as  reported in the  Consolidated
Balance Sheets) had increased approximately $56.18 million, from $153.15 million
at December 31, 1998 to $209.33  million.  Of this  increase,  $29.16 million is
associated  with the retained  interest  recorded  resulting  from the Company's
second  quarter  securitization  of junior lien mortgage  loans.  Also, in April
1999,  City National  purchased an additional  $20.00 million of bank owned life
insurance ("BOLI").



                                       28
<PAGE>

REORGANIZATION OF MORTGAGE-BANKING SEGMENT

         As disclosed  in the 1998 Annual  Report to  Shareholders,  the Company
initiated an overall  restructuring of the retail and wholesale loan origination
divisions during the fourth quarter of 1998. The reorganization of this business
segment has  continued  through the first six months of 1999,  during which time
the Company has consolidated its retail origination platforms into one operation
and consolidated its wholesale and broker divisions.  Additionally,  the Company
has   diversified   its   product   mix  to  include   home   equity  and  other
mortgage-related  products  while  reducing its  reliance on high  loan-to-value
loans.  Management has implemented  significant workforce reductions within this
segment and has  curtailed  the  wholesale  acquisition  of junior lien mortgage
loans. Management has also reduced the Company's level of nationwide direct mail
solicitation  of potential  borrowers.  Such  reductions  are expected to reduce
compensation  and advertising  expenses  beginning in the third quarter of 1999.
Similarly,  revenues  recognized from  origination fees charged to borrowers and
gains  from  loan  sales  and  securitizations  are also  expected  to  decline,
beginning in the third quarter of 1999.

MARKET RISK MANAGEMENT

         Market risk to the Company is the risk of loss  arising from changes in
current and future cash flows, fair values,  earnings, or capital due to adverse
movements in interest  rates.  The Company  seeks to reduce  interest  rate risk
through  asset  and  liability  management,  where the goal is to  optimize  the
balance  between  earnings  and  interest  rate risk.  The  Company's  asset and
liability  management  function is  responsible  for reviewing the interest rate
sensitivity  position of the Company  and  establishing  policies to monitor and
limit  exposure to interest rate risk.  Management  measures  interest rate risk
through an interest  sensitivity  gap analysis and through  performing  earnings
sensitivity analyses.  In management's  opinion,  there have been no significant
changes in the Company's market risk since December 31, 1998.

         The Company manages its liquidity position to provide necessary funding
for asset growth and to ensure that the funding  needs of its  customers  can be
satisfied  promptly.  Liquidity  management  is  accomplished  by  maintaining a
significant  portion  of  the  Company's   investment  portfolio  classified  as
available-for-sale, maintaining sufficient borrowing capacity with the Company's
lenders and providing  consistent growth in the core deposit base of its banking
subsidiaries.  The Company also utilizes its access to the capital  markets as a
tool for managing its liquidity position.



                                       29
<PAGE>

         During 1998,  through the issuances of asset-backed and trust preferred
securities,  the Company successfully  utilized the capital markets to diversify
its  available  funding  sources.  Additionally,  the Company  has entered  into
agreements with three investment banking firms to issue over $100 million of the
Company's  certificates of deposit. The certificates of deposit can be issued in
maturities  of  up to  five  years  at  rates  equal  to a  comparable  Treasury
instrument at the time of issuance plus a  market-based  spread.  The Company is
not committed to issuing a pre-determined  amount of its certificates of deposit
under  these  agreements,  the use of  which is at the  sole  discretion  of the
Company.  At June 30, 1999,  $22.00 million of  certificates of deposit had been
sold under these  agreements at an average  interest rate of 5.36%.  The average
remaining term of the issued  certificates of deposit was 1.25 years at June 30,
1999.

         An additional  source of liquidity  includes the parent company's $35.0
million  revolving  loan  agreement.   At  June  30,  1999,  $13.0  million  was
outstanding  pursuant to the terms of the  agreement.  As necessary,  the Parent
Company  has used funds  available  from this  facility  to  provide  additional
capital to its subsidiaries,  to finance merger and acquisition activity, and to
fund internal growth and expansion.

         The Company's cash and cash equivalents,  represented by cash, due from
banks,  and federal funds sold,  are a product of its  operating,  investing and
financing  activities as set forth in the Consolidated  Statements of Cash Flows
included  herein.  Primarily  the  result of junior  lien  mortgage  loan  sales
exceeding  purchases  and  originations  of those  loans,  operating  activities
provided  $109.98  million of cash  during the six months  ended June 30,  1999.
Conversely, during the six months ended June 30, 1998, junior lien mortgage loan
purchases and originations exceeded sales of those loans by approximately $52.64
million,  resulting  in cash used in operating  activities  during the period of
$70.94 million.

         In conjunction  with the Company's sales of six branch locations during
the second  quarter of 1999, the Company  transferred  $52.09 million of cash to
the entities that acquired the branches. As a result, net cash used in investing
activities  increased  $51.10  million  from  $81.98  million in 1998 to $133.08
million for the six months ended June 30, 1999.

         With less cash used in operating and investing activities,  the Company
needed less cash  through  financing  activities  during the first six months of
1999. During the first six months of 1998, cash was provided by net increases in
core deposits ($110.84 million),  proceeds from long term debt ($33.62 million),
and the issuance of trust  preferred  securities  ($29.16  million).  During the
first six  months of 1999,  net  deposits  decreased  $18.46  million  and total
borrowed funds increased $30.69 million.



                                       30
<PAGE>

CAPITAL RESOURCES

         During  the  first  six  months  of 1999,  the  Company's  consolidated
stockholders' equity decreased approximately $3.69 million, from $220.06 million
at December 31, 1998 to $216.37  million at June 30, 1999.  During the first six
months of 1999,  the Company  reported net income of $12.24  million,  which was
partially  offset by the payment of dividends of  approximately  $6.73  million.
Additionally,   the  Company   reported  a  $9.34   million   decline  in  Other
Comprehensive  Income during the first six months of 1999. Of this $9.34 million
decline,  approximately  $4.63 million is attributable to the net decline in the
estimated fair value of the Company's retained interests in its securitized loan
pools.  The remaining  $4.71 million decline is due to declines in the estimated
fair value of the available-for-sale securities portfolio.

         Regulatory  guidelines  require the Company to maintain a minimum total
capital to  risk-adjusted  assets ratio of 8 percent,  with at least one-half of
capital consisting of tangible common  stockholders' equity and a minimum Tier I
leverage ratio of 4 percent.  At June 30, 1999,  the Company's  total capital to
risk-adjusted  assets ratio was 11.70%, its Tier I capital ratio was 10.38%, and
its leverage ratio was 9.59%.

         Similarly,  the  Company's  banking  subsidiaries  are also required to
maintain  minimum  capital levels as set forth by various  regulatory  agencies.
Under capital  adequacy  guidelines,  the banking  subsidiaries  are required to
maintain  minimum total capital,  Tier I capital,  and leverage ratios of 8.00%,
4.00%,  and 4.00%,  respectively.  To be classified as "well  capitalized,"  the
banking  subsidiaries must maintain total capital,  Tier I capital, and leverage
ratios of 10.00%,  6.00%,  and 5.00%,  respectively.  As of June 30,  1999,  the
Company's lead bank, City National,  reported total capital, Tier I capital, and
leverage ratios of 11.95%, 11.20%, and 9.58%, respectively.

         Continued  improvement in operating  results,  effective  management of
risks  affecting the Company,  and a focus on high asset quality have been,  and
will remain,  the key elements in  maintaining  the  Company's  present  capital
position.  Earnings from bank operations are expected to remain adequate to fund
payment of stockholders' dividends and internal growth. In management's opinion,
the  subsidiary  banks have the capability to upstream  sufficient  dividends to
meet the anticipated cash requirements of the Company.



                                       31
<PAGE>

IMPACT OF THE YEAR 2000

         The Year 2000 Issue is the result of computer  programs  being  written
using two digits  rather  than four to define the  applicable  year.  Any of the
Company's  computer  programs or hardware that have  date-sensitive  software or
embedded  chips may recognize a date using "00" as the year 1900 rather than the
year 2000.  This could  result in a system  failure or  miscalculations  causing
disruptions of operations,  including, among other things, a temporary inability
to process transactions or engage in similar normal business activities.

         Based on management's  assessment of this issue, the Company determined
that it would be  required  to modify or  replace  significant  portions  of its
software and certain  hardware so that those systems will properly utilize dates
beyond  December  31,  1999.  The  Company  presently  believes  that  with  the
modifications  that were implemented to existing software and conversions to new
hardware, the Year 2000 issue will not pose significant operational problems.

         The  Company's  plan to resolve  the Year 2000 issue is  sponsored  and
closely  monitored by both senior and executive  level  management.  The Federal
Financial   Institutions   Examination  Council  recommended  that  all  systems
reprogramming  efforts be completed by December 31, 1998 to allow for sufficient
testing and  implementation.  Management  is of the opinion that the Company has
complied with this recommendation.  Year 2000 plan components have been executed
in  accordance  with  guidelines  that  were  mandated  by  the  Office  of  the
Comptroller  of the  Currency.  The Company's  approach to Year 2000  compliance
involves five industry standard phases:

         1.       Awareness Phase
         2.       Assessment Phase
         3.       Renovation Phase
         4.       Validation Phase
         5.       Implementation Phase

         Each of these phases has been fully  completed.  A sixth  phase,  "post
implementation"  was also adopted by the Company and is  currently  on-going and
involves  further  testing of  systems,  vendor  and  supplier  monitoring,  and
contingency plan  assessments.  The Company has developed a contingency plan for
certain  critical  applications.  This plan includes the  development  of crisis
management  procedures,  manual back-up options,  and the adjustment of staffing
strategies.



                                       32
<PAGE>

         The Company has  historically  updated systems,  replaced  software and
hardware,  and made other  systematic  investments  in  technology  on a regular
basis. As a result,  the Company's costs  associated with Year 2000  remediation
efforts have not been  significant.  Where  necessary,  the Company has utilized
both  internal  and  external  resources  to  reprogram  or replace,  test,  and
implement the software and operating equipment for Year 2000 modifications,  and
will  continue  to do so.  However,  due to the  Company's  technology  plan  of
hardware,  software,  and  systems  maintenance,  the sum of the costs  incurred
to-date and the estimated  costs remaining to be incurred is not material to the
consolidated financial statements.

         Based on the results,  to date, of implementing the Company's strategic
plan,  management  believes that the risks affecting the Company associated with
the Year 2000 issue should be minimal. Accordingly,  management does not believe
that the Year 2000  presents a material  exposure as it relates to the Company's
products and services.  In addition,  the Company has gathered information about
the Year 2000  compliance  status of its  significant  vendors,  suppliers,  and
customers  and  continues to monitor their  compliance.  To date,  the Company's
management  is not aware of any such  party  with a Year 2000  issue  that would
materially  impact the Company's  results of operations,  liquidity,  or capital
resources.  However, the Company has no means of ensuring that such parties will
be Year 2000 ready.  The  inability of such parties to complete  their Year 2000
remediation process in a timely manner could materially impact the Company.  The
effect of non-compliance by such parties is not determinable.

         The recent  merger of Horizon  Bancorp,  Inc. into the Company does not
significantly  impact  the  Company's  Year  2000  readiness.  The  Company  has
historically  converted  each  of its  acquired  financial  institutions  to its
internal  data  processing   environment.   With  the  merger  of  Horizon,  all
significant  data processing  systems would have been converted to the Company's
operating  systems,  regardless  of the Year 2000  issue.  Therefore,  Year 2000
readiness has not necessarily accelerated the Company's replacement of equipment
and  systems  within  the  Horizon  banks.   All  significant   data  processing
applications of the Horizon banks were converted to the Company's  in-house data
processing systems as of April 30, 1999.

         Management believes it has an effective program in place to resolve the
Year 2000 issue in a timely manner and in  accordance  with the  guidelines  set
forth by its regulatory authorities. As noted above, the Company is in its final
post-implementation  phase  of  further  testing.  If final  testing  identifies


                                       33
<PAGE>

previously  unknown Year 2000  exposures  and those  exposures  cannot be timely
addressed,  the Company could experience significant  difficulties in processing
daily operating  activities.  In addition,  disruptions in the economy generally
resulting  from Year 2000  issues  could also  materially  adversely  affect the
Company. The Company could be subject to litigation for computer systems product
failure,  for example, or failure to properly date business records.  The amount
of potential  liability and lost income  cannot be reasonably  estimated at this
time.

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURE OF MARKET RISK

         The  information  called for by this item is provided under the caption
"Market Risk  Management"  under Item  2--Management  Discussion and Analysis of
Financial Condition and Results of Operations.


                                       34
<PAGE>

PART II - OTHER INFORMATION

Item 1.            Legal Proceedings                                    None
Item 2.            Changes in Securities                                None
Item 3.            Defaults Upon Senior Securities                      None
Item 4.            Submission of Matters to a Vote of Security Holders:

The Company  held its Annual  Meeting of  Shareholders  on May 10, 1999 at which
time shareholders were to consider three proposals, as follows:

                   1.   Election of seven Class One (I)  directors,  eight Class
                        Two  (II)   directors,   and  eight  Class  Three  (III)
                        directors to the Company's Board of Directors.

                   2.   Reservation  of an  additional  one million  (1,000,000)
                        shares of  common  stock for  possible  future  issuance
                        under the Company's 1993 Stock Incentive Plan.

                   3.   Ratification  of the Board of Directors'  appointment of
                        Ernst & Young LLP as independent auditors of the Company
                        for 1999.

                   The vote tabulation for each matter was as follows:
                   1.       Election of Directors to the Board of Directors:
<TABLE>
<CAPTION>
    Director                 Votes For               Votes Withheld            Abstentions
- ------------------ ------------------------------- ------------------- ----------------------------

Class I Nominees
<S>                               <C>                      <C>                         <C>
*James E. Songer, Sr.             4,252,828                89,434                      -
*Mark H Schaul                    3,852,765                44,596                      -
*David W. Hambrick                3,852,465                45,121                      -
*Frank S. Harkins, Jr.            3,852,465                77,885                      -
*Dr. D. K. Cales                  3,852,465                44,596                      -
*Albert M. Tieche, Jr.            3,852,465                67,677                      -
*Phillip W. Cain                  3,802,853                42,157                      -
Robert M. Davidson                        -                     -                      -

Class II Nominees
**Leon K. Oxley                  15,750,412                42,977                      -
**William C. Dolin               15,752,465                45,121                      -
**Carlin K. Harmon               15,747,968                42,157                      -
**Steven J. Day                  15,897,526                43,075                      -
**Tracy W. Hylton, II            15,673,914                81,775                      -
**Thomas L. McGinnis             15,796,917                42,157                      -
**C. Dallas Kayser               15,752,465                44,556                      -
**E. M. Payne, III               15,702,853                65,447                      -
Nancy McGinnis Beckett           10,432,355                     -                      -

Class III Nominees
***Samuel M. Bowling             15,752,465                42,344                      -
***David E. Haden                15,752,465                42,977                      -
***R. T. Rogers                  15,752,465                44,934                      -
***Jay C. Goldman                15,796,917                45,127                      -
***Robert D. Fisher              15,752,465                46,583                      -
***Philip L McLaughlin           15,752,465                42,157                      -
***Hugh R. Clonch                15,752,465                46,182                      -
***B. C. McGinnis, III           15,796,917                42,157                      -
W. Michael Frazier               10,333,786                     -                      -
</TABLE>

* Elected to the Board for a term of one year.
**Elected to the Board for a term of two years.
***Elected to the Board for a term of three years.



                                       35
<PAGE>
<TABLE>
2.                  Reservation  of an additional  one million  shares of common
                    stock for possible  future issuance under the Company's 1993
                    Stock Incentive Plan:
<S> <C>
                                  Votes For      Votes Against      Abstentions       Non Vote
                               ---------------- ----------------- ---------------- ----------------

                                  9,945,871         646,365           183,716         2,330,082

3.                  Ratification of the Board of Directors' appointment of Ernst
                    & Young LLP as independent auditors of the Company for 1999:

                                  Votes For      Votes Against      Abstentions       Non Vote
                               ---------------- ----------------- ---------------- ----------------

                                 12,559,528          26,808           57,132           462,566
</TABLE>

Item 5.            Other Information                                       None
Item 6             Exhibits and Reports on Form 8-K:
                     Exhibit  3(i) -  Amended  and  Restated  Bylaws  of City
                        Holding Company
                     Exhibit 11 - Computation of Earnings per Share Exhibit 27 -
                        Financial Data Schedule for the six months ended June
                        30, 1999
                     Exhibit 27(a) - Restated  Financial  Data  Schedule for the
                        six months ended June 30, 1998
                     No reports  on Form 8-K were filed  during the  three-month
                        period ended June 30, 1999.

SIGNATURE

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

                                       CITY HOLDING COMPANY

Date: August 16, 1999

                                       By:      /s/ Michael D. Dean

                                            ----------------------------------
                                            Michael D. Dean
                                            Senior Vice President - Finance,
                                            Principal Accounting Officer and
                                            Duly Authorized Officer



                                       36

                                                                    EXHIBIT 3(i)

                              CITY HOLDING COMPANY

                           AMENDED AND RESTATED BYLAWS

                                    ARTICLE I

                                  STOCKHOLDERS

        Section 1. Annual Meetings. The annual meeting of the shareholders shall
be held at the  principal  office  of the  corporation  at  Charleston,  Kanawha
County, West Virginia, on the 30th of March of each year, or at such other place
and on such other date as the Board of Directors  may  designate  by  resolution
from time to time.

        For the  purpose of  determining  shareholders  entitled  to vote at the
annual meeting of the  shareholders  or any  adjournment  thereof,  the Board of
Directors  may  fix  in  advance  a  date  as  the  record  date  for  any  such
determination of shareholders,  such date to be not more than fifty days and not
less than ten days prior to the date of the annual meeting.

        Section 2. Special Meetings. Special meetings of the shareholders may be
called at any time by the Board of Directors or by the President and  Secretary,
or by any  three  or more  shareholders  holding  together  not  less  than  ten
percentum (10%) of the capital stock of the corporation.

        For the  purpose of  determining  shareholders  entitled  to vote at the
special meeting of the  shareholders or any  adjournment  thereof,  the Board of
Directors  may  fix  in  advance  a  date  as  the  record  date  for  any  such
determination of shareholders,  such date to be not more than fifty days and not
less than ten days prior to the date of the special meeting.

        Section  3.  Notice of  Meetings.  Notice of  either  annual or  special
meetings of the  shareholders  shall be given by mailing to each  shareholder of
record at his last know post office address,  postage prepaid, at least ten (10)
days prior to the date of the meeting,  a written  notice  thereof.  Such notice
shall state the time and place of the meeting. The call for the meeting, if made
by  shareholders,  shall be signed by the  shareholders  making the call. If the
call  should  be made by the  Board of  Directors,  it shall  be  signed  by the
President, a Vice President or the Secretary of the corporation.  If the call be
made by the President or the Secretary,  it shall be signed by both of them. The
notice of special  meetings of the  shareholders  shall state the business to be
transacted, and no business other than that included in the notice or incidental
thereto shall be transacted  at any such meeting.  Notice of the time,  place or
purpose of any meeting of shareholders may be dispensed with if each shareholder
shall attend either in person or by proxy of if every absent  shareholder shall,
in writing  filed with the records of the  meeting,  either  before or after the
holding  thereof,  waive such notice,  any such meetings may be held at any time
and place that the shareholders agree upon.

        Section 4.  Quorum.  The  holders of a majority of all the shares of the
capital stock of the corporation  entitled to vote shall  constitute a quorum at
any meeting for all purposes,  including  the election of Directors.  Any number
less than a quorum present may adjourn any shareholders'  meeting until a quorum
is present.

        Section 5. Voting. In all elections of Directors, each shareholder shall
have the  right to cast  one (1) vote for each  share of stock  owned by him and
entitled to a vote, and he may cast the same in person or by proxy,  for as many
persons as there are Directors to be elected,  or he may cumulate such votes and
give one  candidate  as many  votes as the  number of  Directors  to be  elected
multiplied  by  the  number  of his  shares  of  stock  shall  equal;  or he may
distribute  them on the  same  principle  among as many  candidates  and in such
manner as he shall desire,  and the Directors  shall not be elected in any other
manner;  and on any other  question to be  determined by a vote of shares at any
meeting of shareholders,  each shareholder shall be entitled to one (1) vote for
each share of stock in person or by proxy.

        Section 6. Annual Report.  The President  shall annually  prepare a full
and true statement of the affairs of the  corporation,  which shall be submitted
at the annual  meeting of the  shareholders  and filed  within  twenty (20) days
thereafter  in the  principal  office of the  corporation  at  Charleston,  West
Virginia, where it shall, during the usual business hours of each secular day be
open for inspection by any shareholder of the corporation.

                                   ARTICLE II

                                    DIRECTORS

        Section 1.  Number.  The Board  shall  consist of not less than five nor
more than  twenty-five  shareholders,  the exact number  within such minimum and
maximum limits to be fixed and  determined  from time to time by resolution of a
majority of the full Board or by resolution of the  shareholders  at any meeting
thereof;  provided,  however, that a majority of the full Board of Directors may
not increase the number of directors to a number which: (i) exceeds by more than
three the number of directors last elected by shareholders where such number was
fifteen or less; and (ii) to a number which exceeds by more than four the number
of directors last elected by shareholders  where such number was sixteen or more
except when directors are added as a result of a business combination  accounted
for as a  pooling-of-interests,  but in no event  shall the number of  directors
exceed twenty-five,  and provided, further, however, that no decrease shall have
the effect of shortening the term of any incumbent director.

        Section 2. Director Emeritus.  From time to time, the Board of Directors
may  elect one or more  persons  to serve as a  Director  Emeritus.  A  Director
Emeritus  shall have the privilege of attending  those  meetings of the Board of
Directors at which the Board has invited in writing all Directors  Emeritus.  He
shall not have the right to vote on any  matters or to receive  attendance  fees
for the meetings he attends.

        Section 3.  Qualifications.  The members of the Board of Directors  need
not be  residents  of the State of West  Virginia.  Each  member of the Board of
Directors  may serve until he reaches 70 years of age, at which time he shall be
deemed to have retired from the Board.

        Any  shareholder  who intends to nominate or cause to have nominated any
candidate  for  election to the Board of  Directors  (other  than any  candidate
proposed by the  corporation's  management)  shall notify the  corporation.  The
notification  shall be made in  writing  and  delivered  or sent by first  class
registered or certified mail to the President of the  corporation  not less than
14 days nor more than 50 days prior to any  meeting of  stockholders  called for
the election of directors,  provided,  however, that if less than 21 days notice
of the meeting is given to  shareholders,  such nomination shall be delivered or
sent by  first  class  registered  or  certified  mail to the  President  of the
corporation  not later than the close of the  seventh day  following  the day on
which  notice of the meeting was mailed.  Such  notification  shall  contain the
following information to the extent known to the notifying shareholders.

        (a)     the names and addresses of the proposed nominees;
        (b)     the principal occupation of each proposed nominee;
        (c)     the  total  number  of  shares  that  to  the  knowledge  of the
                notifying  shareholders  will be voted for each of the  proposed
                nominees;
        (d)     the name and residence  address of the  notifying  shareholders;
                and
        (e)     the number of shares owned by the notifying shareholders.

        Section  4. Time of  Holding  Office.  Commencing  with the 1986  annual
meeting of  stockholder,  the Board of  Directors  shall be  divided  into three
classes,  Class I,  Class  II,  and  Class  III,  as  nearly  equal in number as
possible.  At the 1986 annual  meeting of  stockholders,  directors of the first
class (Class I) shall be elected to hold office for a term  expiring at the 1987
annual meeting of  stockholders;  directors of the second class (Class II) shall
be elected to hold  office for a term  expiring  at the 1988  annual  meeting of
stockholders;  and  directors of the third class (Class III) shall be elected to
hold office for a term expiring at the 1989 annual meeting of  stockholders.  At
each annual meeting of  stockholders  after 1986, the successors to the class of
directors  whose term shall then expire shall be identified as being of the same
class of directors  they succeed and elected to hold office for a term  expiring
at the third  succeeding  annual  meeting  of  stockholders.  When the number of
directors  is  changed,  any  newly-created  directorships  or any  decrease  in
directorship shall be so apportioned among the classes by the Board of Directors
as to make all classes as nearly equal as possible.

        Section 5. Election of Officers. The Board of Directors shall elect from
within  their  number a  President.  The Board  shall also elect from  within or
without their number one or more Vice Presidents,  a Secretary, a Treasurer, and
all such other officers and agents as they may deem proper. The Board shall have
the  authority  to fix the  salaries of all  officers  and agents,  whether such
officers and agents be Directors or not. All officers and agents  elected by the
Board shall hold office during the pleasure of the Board.

         Section  6.  Quorum.  A  majority  of  the  Board  of  Directors  shall
constitute  a quorum for the  transaction  of  business.  Any number less than a
quorum present may adjourn any Directors' meeting until a quorum is present.

         Section 7. Regular Meetings. Regular meetings of the Board of Directors
shall be held as needed.

         Section 8. Special Meetings. Special meetings of the Board of Directors
may be called by the President,  or any three  Directors to be held at such time
and place and for such purposes as shall be specified in the notice.

        Section 9. Notice of Special  Meetings.  Telephonic or written notice of
every  special  meeting  of the  Board of  Directors  shall be duly give to each
Director not less than one (1) day before such meeting.  Such notice shall state
the time and place of the meeting  and,  if the meeting is being  called for the
purpose of amending the bylaws or for the purpose of authorizing the sale of all
or  substantially  all of the assets of the  corporation,  such notice shall set
forth the  nature  of the  business  intended  to be  transacted.  Notice of any
meeting of the Board may be  dispensed  with if every  Director  shall attend in
person,  except  where a director  attends a meeting for the express  purpose of
objecting to the transaction of any business because the meeting is not lawfully
called or convened,  or if every absent Director shall in writing filed with the
records of the meeting,  either before or after the holding thereof,  waive such
notice. Any provision of these bylaws to the contrary  notwithstanding a meeting
of the Board of Directors may be held  immediately  following the adjournment of
any  meeting  of the  shareholders,  and no  notice  need be given  for any such
meeting of the Board of Directors.

        Section 10.  Chairman of the Board.  The Board of Directors  shall elect
from among its members a Chairman of the Board of Directors who shall preside at
all meetings of the Board of  Directors  and perform such other duties as may be
designated by the Board.

        Section 11.  Committees.  The Board of Directors  may, by  resolution of
resolutions  passed by a  majority  of the whole  Board,  designate  one or more
committees,  each to  consist  of two or more of the  Directors,  which,  to the
extent provided in such  resolution or resolutions,  shall have and may exercise
the powers of the Board in the  management  of the  business  and affairs of the
corporation,  and may have power to authorize the seal of the  corporation to be
affixed to all papers which may require it. Such  committee or committees  shall
have such  name or names as may be  determined  from time to time by  resolution
adopted by the Board.

        Section 12. Powers of Directors. The Board of Directors may exercise all
of the powers of the corporation  except such as are by law or by the charter or
by the bylaws conferred upon or reserved to the shareholders. It shall also have
the power to fix the  compensation  of the officers  elected or appointed by it,
and of all other  officers  and  employees  of the  corporation;  to purchase or
otherwise  acquire for the corporation  any property rights or privileges  which
the  corporation  is authorized to acquire,  at such price and on such terms and
conditions  as the Board may think proper;  to sell or otherwise  dispose of any
property owned by the corporation and not necessary for carrying on the business
of the corporation and upon such terms and conditions and for such consideration
as the Board may deem  proper.  The Board may also confer on any officers of the
corporation  the right to choose,  remove or suspend  any  subordinate  officer,
agent, or employee. The Directors shall further have the power to fix Directors'
fees form time to time in such amounts as the Directors shall deem proper.

        Section  13.  Newly-Created  Directorships  and  Vacancies.  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 of the Board of
Directors,  and directors so chosen shall hold office for a term expiring at the
annual  meeting  of  stockholders.  No  decrease  in  the  number  of  directors
constituting  the Board of  Directors  shall  shorten the term of any  incumbent
director.

        Section 14. Voting.  No member of the Board of Directors shall vote on a
question in which he is interested  otherwise than as a shareholder,  except the
election of a President or other  officer or employee or be present at the Board
while the same is being considered; but if his retirement from the Board in such
case reduces the number present below a quorum, the question may nevertheless be
decided by those who remain.  On any question the names of those voting each way
shall be entered on the  record of their  proceedings  if any member at the time
requires it.

         Section 15.  Depositories.  The Board of Directors shall have the power
to  designate  the  bank in  which  corporate  funds  and  securities  shall  be
deposited.

        Section 16. Bonds for  Officers.  The Board of Directors may require any
officer of the corporation  whose duties involve the handling of its funds, or a
part  thereof,  to  furnish  proper  bond,  such bond to be in a  penalty  to be
prescribed by the Board.

         Section 17. Removal of Directors.  Any director may be removed, with or
without cause,  only by the affirmative vote of the holders of a majority of the
outstanding common stock.

                                   ARTICLE III

                                    OFFICERS

        Section 1. Executive Officers. The executive officers of the corporation
shall be a President,  one or more Vice Presidents as the Board of Directors may
fix from time to time by proper resolutions, a Secretary and a Treasurer, all of
whom shall be chosen by the Board of  Directors  as provided for in Section 4 of
Article II of these bylaws. Any two of the above-named offices,  except those of
President and  Secretary,  may be held by the same person,  but no officer shall
execute an  acknowledgement  or verify any instrument in more than one capacity,
if such  instrument  is  required  by law or by  these  bylaws  to be  executed,
acknowledged,  verified or countersigned by two or more officers. The Board may,
by resolution,  provide for an Assistant  Secretary and an Assistant  Treasurer,
and may also elect or appoint such other  officers,  agents and employees as the
Board may deem proper.

        Section 2. Powers and Duties. The officers of the corporation shall have
such powers and duties as are usually incident to their respective  offices,  as
well as such powers and duties as from time to time shall be assigned to them by
the Board of Directors.

        Section 3. Checks, Notes, Etc. All checks and drafts of the corporation,
bank accounts, and all bills of exchange, promissory notes, and all acceptances,
obligations  and other  instruments  for the  payment  of money  shall be signed
and/or countersigned by such officers as the Board of Directors may designate.

        Section 4. Corporate  Acknowledgments.  The  corporation may acknowledge
any instrument  required by law to be acknowledged by its attorney  appointed to
serve,  and such  appointment  may be embodied in the deed or  instrument  to be
acknowledged,  or be made  by a  separate  instrument,  or  such  deed or  other
instrument  may be  acknowledged  by the  President  or a Vice  President of the
corporation without such appointment, or in any manner provided by law.

                                   ARTICLE IV

                                  CAPITAL STOCK

        Section  1.  Stock  Certificates.  The  certificates  of  stock  of this
corporation  shall  be in  such  form as  shall  be  approved  by the  Board  of
Directors,  and  shall  be  signed  by the  President  or a Vice  President  and
countersigned by the Secretary or Assistant  Secretary and evidenced by the seal
of the  corporation.  Each  certificate  shall recite on its face that the stock
represented  thereby  is  transferable  only upon the  books of the  corporation
properly endorsed.

        Section 2.  Issuing  Stock and Fixing  Value.  The Board of Directors of
this corporation may issue the shares of its capital stock from time to time for
such  considerations  as the  Board  may deem  advisable.  If the stock is to be
issued for  consideration  other than cash,  the  Directors  shall by resolution
state their opinion of the actual value of any consideration other than cash for
which such stock is issued.

        Section 3. Title.  Title to a certificate and to the shares  represented
thereby may be  transferred  only (a) by delivery of the  certificate  endorsed,
either  in  blank  or to a  specific  person,  by the  person  appearing  by the
certificate  to be the owner of the shares  represented  thereby;  or (b) by the
delivery  of the  certificate  and a  separate  document  containing  a  written
assignment  of the  certificate  or a power  of  attorney  to sell,  assign,  or
transfer the same or the shares represented  thereby, to be signed by the person
appearing by the certificate to be the owner of the shares represented  thereby.
Such  assignment  or power of attorney  may be either in blank or to a specified
person.

        Section 4. Lost Certificate.  A new certificate may be issued in lieu of
one lost or destroyed  without  requiring  publication of notice of loss and the
cost of said publication applied on a bond of proportionately  increased penalty
in any case  where  such  procedure  is agreed to by said  holder of record  and
deemed adequate by the Board of Directors.  A new certificate may also be issued
in the  discretion  of the Board without  requiring  either the  publication  of
notice of loss or the giving of a bond; and upon such other conditions as may be
agreed to by said  holder of record  and  deemed  adequate  by the Board for the
protection of the corporation and its shareholders.

                                    ARTICLE V

                         FISCAL YEAR AND CORPORATE SEAL

         Section 1. Fiscal Year. The fiscal year of the corporation  shall begin
on the first day of January  and shall end on the 31st day of  December  of each
year.

         Section 2.  Corporate  Seal.  The Board of  Directors  shall  provide a
suitable seal containing the name of the corporation, which seal shall be in the
charge and custody of the Secretary and Treasurer.

                                   ARTICLE VI

                                    DIVIDENDS

        Section  1.  Dividends.  The  Board of  Directors  may from time to time
declare and pay  dividends  from the surplus or any profits of the  corporation,
whenever  they shall deem it  expedient  in the  exercise of  discretion  and in
conformity  with the provisions  upon which the capital stock of the corporation
has been issued.  If any shareholder  shall be indebted to the corporation,  his
dividend,  or so much as is necessary thereof,  may be applied to the payment of
such indebtedness, if then due and payable.

        Section 2. Working  Capital.  The Board of Directors may fix a sum which
may be set aside or retained over and above the corporation's capital stock paid
in as working  capital for the  corporation,  and from time to time as the Board
may  increase,  diminish  and  vary  the  same  in  its  absolute  judgment  and
discretion.

                                   ARTICLE VII

                               AMENDMENT OF BYLAWS

         Section 1.  Amendment.  The Board of Directors  shall have the power to
make,  amend and repeal the bylaws of the  corporation at any regular or special
meeting by a majority of the votes cast thereat.


<TABLE>
EXHIBIT 11 - STATEMENT Re: COMPUTATION OF EARNINGS PER SHARE
<CAPTION>
                                                      Six months ended June 30,
                                                     1999                    1998
                                            ------------------------ ----------------------
                                                (in thousands, except per share data)

       Basic:
<S>                                                   <C>                     <C>
         Net income                                   $  12,239               $  13,736
         Average shares outstanding                      16,820                  16,760
                                            ======================== ======================
         Basic EPS                                   $     0.73              $     0.82
                                            ======================== ======================

       Diluted:
         Net income                                    $ 12,239                $ 13,736

         Average shares outstanding                      16,820                  16,760
         Effect of dilutive securities:
           Employee stock options                             -                     104
           Contingently issuable stock                        -                       2
                                            ------------------------ ----------------------
         Totals                                          16,820                  16,866
                                            ------------------------ ----------------------
         Diluted EPS                                  $    0.73               $    0.81
                                            ======================== ======================

                                                     Three months ended June 30,
                                                     1999                    1998
                                            ------------------------ ----------------------
                                                (in thousands, except per share data)

       Basic:
         Net income                                   $   6,994                $  6,999
         Average shares outstanding                      16,820                  16,879
                                            ------------------------ ----------------------
         Basic EPS                                   $     0.42              $     0.41
                                            ======================== ======================

       Diluted:
         Net income                                    $  6,994                $  6,999
         Average shares outstanding                      16,820                  16,879
         Effect of dilutive securities:
           Employee stock options                             -                     159
           Contingently issuable stock                        -                       4
                                            ------------------------ ----------------------
         Totals                                          16,820                  17,042
                                            ------------------------ ----------------------
         Diluted EPS                                  $    0.42               $    0.41
                                            ======================== ======================

</TABLE>

<TABLE> <S> <C>

      <ARTICLE>             9
      <MULTIPLIER>          1,000

<S>                                                                   <C>
<PERIOD-TYPE>                                                       6-MOS
<FISCAL-YEAR-END>                                                   DEC-31-1999
<PERIOD-END>                                                        JUN-30-1999
<CASH>                                                                  101,765
<INT-BEARING-DEPOSITS>                                                        0
<FED-FUNDS-SOLD>                                                            439
<TRADING-ASSETS>                                                              0
<INVESTMENTS-HELD-FOR-SALE>                                             380,650
<INVESTMENTS-CARRYING>                                                        0
<INVESTMENTS-MARKET>                                                          0
<LOANS>                                                               1,734,396
<ALLOWANCE>                                                              18,795
<TOTAL-ASSETS>                                                        2,604,808
<DEPOSITS>                                                            1,929,696
<SHORT-TERM>                                                            216,357
<LIABILITIES-OTHER>                                                      54,411
<LONG-TERM>                                                             187,972
<COMMON>                                                                 42,133
                                                         0
                                                                   0
<OTHER-SE>                                                              174,239
<TOTAL-LIABILITIES-AND-EQUITY>                                        2,604,808
<INTEREST-LOAN>                                                          84,804
<INTEREST-INVEST>                                                        11,081
<INTEREST-OTHER>                                                          2,783
<INTEREST-TOTAL>                                                         98,668
<INTEREST-DEPOSIT>                                                       36,370
<INTEREST-EXPENSE>                                                       47,914
<INTEREST-INCOME-NET>                                                    50,754
<LOAN-LOSSES>                                                             4,643
<SECURITIES-GAINS>                                                           48
<EXPENSE-OTHER>                                                          68,754
<INCOME-PRETAX>                                                          19,487
<INCOME-PRE-EXTRAORDINARY>                                                    0
<EXTRAORDINARY>                                                               0
<CHANGES>                                                                     0
<NET-INCOME>                                                             12,239
<EPS-BASIC>                                                              0.73
<EPS-DILUTED>                                                              0.73
<YIELD-ACTUAL>                                                             4.28
<LOANS-NON>                                                              10,169
<LOANS-PAST>                                                              8,344
<LOANS-TROUBLED>                                                            718
<LOANS-PROBLEM>                                                               0
<ALLOWANCE-OPEN>                                                         17,610
<CHARGE-OFFS>                                                             4,215
<RECOVERIES>                                                                757
<ALLOWANCE-CLOSE>                                                        18,795
<ALLOWANCE-DOMESTIC>                                                     18,795
<ALLOWANCE-FOREIGN>                                                           0
<ALLOWANCE-UNALLOCATED>                                                       0


</TABLE>

<TABLE> <S> <C>

<ARTICLE>             9
<MULTIPLIER>          1,000
<RESTATED>

<S>                                                   <C>
<PERIOD-TYPE>                                         6-MOS
<FISCAL-YEAR-END>                                                   DEC-31-1998
<PERIOD-END>                                                        JUN-30-1998
<CASH>                                                                   87,832
<INT-BEARING-DEPOSITS>                                                        0
<FED-FUNDS-SOLD>                                                         12,835
<TRADING-ASSETS>                                                              0
<INVESTMENTS-HELD-FOR-SALE>                                             335,587
<INVESTMENTS-CARRYING>                                                   40,430
<INVESTMENTS-MARKET>                                                     41,572
<LOANS>                                                               1,689,188
<ALLOWANCE>                                                              18,464
<TOTAL-ASSETS>                                                        2,542,007
<DEPOSITS>                                                            1,993,215
<SHORT-TERM>                                                            155,678
<LIABILITIES-OTHER>                                                      33,827
<LONG-TERM>                                                             117,267
<COMMON>                                                                 42,738
                                                         0
                                                                   0
<OTHER-SE>                                                              199,282
<TOTAL-LIABILITIES-AND-EQUITY>                                        2,542,007
<INTEREST-LOAN>                                                          82,918
<INTEREST-INVEST>                                                        11,346
<INTEREST-OTHER>                                                          1,490
<INTEREST-TOTAL>                                                         95,754
<INTEREST-DEPOSIT>                                                       36,259
<INTEREST-EXPENSE>                                                       44,229
<INTEREST-INCOME-NET>                                                    51,525
<LOAN-LOSSES>                                                             2,467
<SECURITIES-GAINS>                                                           (6)
<EXPENSE-OTHER>                                                         61,556
<INCOME-PRETAX>                                                         21,226
<INCOME-PRE-EXTRAORDINARY>                                                   0
<EXTRAORDINARY>                                                              0
<CHANGES>                                                                    0
<NET-INCOME>                                                            13,736
<EPS-BASIC>                                                             0.82
<EPS-DILUTED>                                                             0.81
<YIELD-ACTUAL>                                                            4.76
<LOANS-NON>                                                             10,042
<LOANS-PAST>                                                             6,878
<LOANS-TROUBLED>                                                           642
<LOANS-PROBLEM>                                                              0
<ALLOWANCE-OPEN>                                                        18,190
<CHARGE-OFFS>                                                            3,858
<RECOVERIES>                                                               856
<ALLOWANCE-CLOSE>                                                       18,440
<ALLOWANCE-DOMESTIC>                                                    18,440
<ALLOWANCE-FOREIGN>                                                          0
<ALLOWANCE-UNALLOCATED>                                                      0


</TABLE>


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