MATEWAN BANCSHARES INC
10-K, 1996-03-28
NATIONAL COMMERCIAL BANKS
Previous: MATEWAN BANCSHARES INC, 8-K, 1996-03-28
Next: BEVERLY NATIONAL CORP, 10KSB, 1996-03-28



<PAGE>
 
 
                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549
                                 FORM - 10-K

                  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 1995
                          -----------------

Commission file number 33-17172
                       --------

                           Matewan BancShares, Inc.
                           ------------------------
            (Exact name of registrant as specified in its charter)

                 Delaware                      55-0639363
                 --------                      ----------
      (State or other jurisdiction of       (I.R.S. Employer
       incorporation or organization)      Identification No.)

                 Box 100
      Second Avenue and Vinson Street
         Williamson, West Virginia                25661
         -------------------------              --------
  (Address of principal executive offices)     (Zip Code)

                                 304 235-1544
                                 ------------
             (registrant's telephone number, including area code)

         Securities registered pursuant to Section 12(b) of the Act:
         -----------------------------------------------------------

                                     NONE

         Securities registered pursuant to Section 12(g) of the Act:
         -----------------------------------------------------------

                   Common Stock, par value $1.00 per share
                               (Title of class)

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this form 10-K or any
amendment to this Form 10-K.  X
                             ---

The aggregate market value of the voting stock, based on $20.50 per share held
by nonaffiliates of the registrant as of January 31, 1996 was $46,154,869.

The number of shares of the registrant's common stock, par value $1.00 per
share, issued and outstanding January 31, 1996 was 3,667,251.
<PAGE>

 
                     DOCUMENTS INCORPORATED BY REFERENCE
The following documents are incorporated by reference into the Annual Report on
Form 10-K:

<TABLE>
<CAPTION>
                                                                     Part of Form 10-K into
DOCUMENT                                                               which document is
- --------                                                                  incorporated
                                                                          ------------
<S>                                                                  <C>
Portions of the Registrant's Annual Report to Shareholders for       Parts I, II, III, and IV
the year ended December 31, 1995
 
Portion of the Registrant's                                          Part III
Proxy Statement for its 1996
Annual Meeting of Shareholders
to be held April 9, 1996
</TABLE>

                        FORM 10-K CROSS-REFERENCE INDEX
<TABLE>
<CAPTION>
                                                                                               Annual
                                                                                               Report
                                                                                               Pages
<S>        <C>      <C>                                                                        <C>
Part I     Item 1   Business.................................................................   48-51
           Item 2   Properties...............................................................      52
           Item 3   Legal Proceedings........................................................      52
           Item 4   Submission of Matters to a Vote of Shareholders..........................     (b)
          
Part II    Item 5   Market for the Registrant's Common Stock
                    and Related Shareholder Matters..........................................       9
           Item 6   Selected Financial Data..................................................     7-8
           Item 7   Management's Discussion and Analysis of
                    Financial Condition and Results of Operations............................    6-27
           Item 8   Financial Statements and Supplementary Data..............................   28-45
           Item 9   Changes in and Disagreements with Accountants on
                    Accounting and Financial Disclosure......................................    None
          
Part III   Item 10  Directors and Executive Officers of the Registrant.......................     (a)
           Item 11  Executive Compensation...................................................     (b)
           Item 12  Security Ownership of Certain Beneficial Owners
                    and Management...........................................................     (b)
           Item 13  Certain Relationships and Related Transactions...........................     (b)
</TABLE>
 
(a)  Except as set forth herein, incorporated by reference from the Company's
     Proxy Statement for the Annual Meeting of Shareholders on April 9, 1996.
 
(b)  Incorporated by reference from the Company's Proxy Statement for the Annual
     Meeting of Shareholders on April 9, 1996.
 
<TABLE>
<S>        <C>                                                                                   <C>
Part IV    Item 14  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.........     (c)
 
                    Report of Independent Auditors...........................................      45
                    Consolidated Balance Sheets as of
                     December 31, 1995 and 1994..............................................      28
                    Consolidated Statements of Income for the years
                     ended December 31, 1995, 1994, and 1993.................................      29
                    Consolidated Statements of Shareholders' Equity for the
                     years ended December 31, 1995, 1994, and 1993...........................      30
                    Consolidated Statements of Cash Flows for the
                     years ended December 31, 1995, 1994, and 1993...........................      31
</TABLE>
<PAGE>
 
(c)  Financial Statement schedules have been omitted due to the required
     information being provided in the consolidated financial statements or
     notes thereto.
 
<TABLE>
<CAPTION>
 
           Exhibits:
<S>        <C>
     3.1   Certificate of Incorporation of Registrant, as amended (1)
     3.2   By-laws of Registrant (1)
     10.1  Voting and First Refusal Agreement, dated August 6, 1987 between Dan
            R. Moore and James H. Harless (1)
     10.2  Lease Agreement dated August 1, 1984 between Matewan National Bank
            and Harrison and Dora Jude (2)
     10.3  Lease Agreement, dated March 5, 1986, between Matewan National Bank
            and Mingo Bottling Company (1)
     10.4  Lease Agreement, dated December 1, 1988 between Matewan National Bank
            and Josephine Hope (3)
     10.5  Purchase and Assumption Agreement, dated December 29, 1989, between
            Matewan National Bank and the Bank of Danville and First Center
            Bancshares, Inc. (4)
     10.6  Lease Agreement, dated August 6, 1985 between Price M. Hager, Inc.
            and Fae W. Ramsey, Et Al; Assignment Agreement between Matewan
            BancShares, Inc. dated August 5, 1993; and Amended and Restated
            Agreement of Lease dated July 27, 1993 between Fae W. Ramsey,
            Widow, and Citizens National Bank of Paintsville (6)
     10.7  Lease Agreement, dated April 7, 1994 between Homer and Mary Short and
            Matewan Bank FSB (7)
     10.8  Lease Agreement, dated December 6, 1994 between K-VA-T Food Stores,
            Inc. and Matewan BancShares (7)
     10.9  Lease Agreement, dated December 6, 1994 between K-VA-T Food Stores,
            Inc. and Matewan BancShares (7)
     10.10 Lease Agreement, dated February 7, 1994 between Betty O. Rosen and
            Matewan National Bank (7)
     10.11 Facility Construction and Consulting Agreement MNB-01 between
            International Banking Technologies, Inc. and Matewan BancShares,
            Inc. (7)
     10.12 Facility Construction and Consulting Agreement MNB-02 between
            International Banking Technologies, Inc. and Matewan BancShares,
            Inc. (7)
     10.13 Matewan BancShares, Inc. Employee Retirement Plan (7)
     10.14 Agreement For Information Technology Services  between Electronic
            Data Systems Corporation and Matewan BancShares, Inc. (8)
     11.1  Computation of Per Share Earnings (5)
     12.0  Computation of Ratios (9)
     13.1  Annual Report to Shareholders for the fiscal year ended December 31,
            1995 (9)
     13.2  Proxy Statement to Shareholders for the Annual Meeting on April 9,
            1996 (9)
     22.1  Subsidiaries of Registrant
            Matewan National Bank
            Matewan Bank FSB
            Matewan Venture Fund, Inc.
</TABLE>
<PAGE>
 
(1) Filed as an exhibit of the same number to the Company's Registration
    Statement on Form S-1 under the Securities Act of 1933, Registration No.
    33-17172, and incorporated herein by reference.
(2) Filed as an exhibit of the same year to the Company's Annual Report on Form
    10-K for the fiscal year ended December 31, 1987 and incorporated herein by
    reference.
(3) Filed as an exhibit of the same year to the Company's Annual Report on Form
    10-K for the fiscal year ended December 31, 1988 and incorporated herein by
    reference.
(4) Filed as exhibit 2.01 to the Company's Current Report on Form 8-K, dated
    January 10, 1990 and incorporated herein by reference.
(5) Filed as an exhibit of the same year to the Company's Annual Report on Form
    10-K for the fiscal year ended December 31, 1992 and incorporated herein by
    reference.
(6) Filed as an exhibit of the same year to the Company's Annual Report on Form
    10-K for the fiscal year ended December 31, 1993 and incorporated herein by
    reference.
(7) Filed as an exhibit of the same year to the Company's Annual Report on Form
    10-K for the fiscal year ended December 31, 1994 and incorporated herein by
    reference.
(8) Filed as an exhibit to the Company's Pre-effective Amendment No. 1 to Form
    S-1 Registration Statement on February 16, 1996 (Registration No. 333-367)
    and incorporated herein by reference.
(9) Filed herewith.

    Reports on Form 8-K

    The following reports on Form 8-K were filed in 1995 and are incorporated
    herein by reference:

    (a) Date of Report of October 13, 1995
<PAGE>
 
Directors of Matewan BancShares, Inc.
 
<TABLE>
<CAPTION>
 
NAME                   TITLE                                        AGE
<S>                    <C>                                          <C>
 
Dan R. Moore           Chairman of the Board of Directors,           55
                       President and Chief Executive
                       Officer of Matewan BancShares, Inc.
                       and Matewan National Bank
 
James H. Harless       Chairman of the Board of Directors of         76
                       Gilbert Imported Hardwoods, Inc.
 
Frank E. Ellis M.D.    Physician, Frank Ellis & Associates, Inc.     69
 
Lafe P. Ward           Attorney at Law, Ward & Associates,           70
                       General Counsel for Matewan BancShares, Inc.
 
Amos J. Hatfield       Owner, Gilbert Furniture Company              69
 
George A. Kostas       Pharmacist/President                          66
                       Aracoma Drug Company, Inc.
 
Sidney Young, Jr.      Mining Consultant                             72
 
Betty Jo Moore         President, Moore Ford Sales and               55
                       Moore Chevrolet
</TABLE>
<PAGE>
 
Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto authorized March 1, 1996.

                                     Matewan BancShares, Inc.
                                     /s/ Dan R. Moore
                                     ------------------------------------------
                                     Dan R. Moore
 
                                     Chairman of the Board, President, and
                                     Chief Executive Officer
 
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities listed on March 1, 1996.
 
/s/Dan R. Moore                      /s/Lee M. Ellis
- ----------------------------------   -------------------------------------------
Chairman of the Board,               Vice President &
President, and Chief                 Chief Financial Officer
Executive Officer
 
/s/James H. Harless                  /s/Frank E. Ellis
- ----------------------------------   -------------------------------------------
Director                             Director
 
/s/Lafe P. Ward                      /s/Amos J. Hatfield
- ----------------------------------   -------------------------------------------
Director                             Director
 
/s/George A. Kostas                  /s/Sidney Young, Jr.
- ----------------------------------   -------------------------------------------
Director                             Director
 
/s/Betty Jo Moore
- ----------------------------------
Director

<PAGE>
 
                                                                      EXHIBIT 12
 
                             COMPUTATION OF RATIOS

NET INCOME PER SHARE = NET INCOME / AVERAGE COMMON SHARES
                                             OUTSTANDING

CASH DIVIDEND PER SHARE = DIVIDENDS PAID / AVERAGE SHARE
                                             OUTSTANDING

BOOK VALUE PER SHARE = TOTAL SHAREHOLDERS' EQUITY/ AVERAGE SHARES
                                                    OUTSTANDING

RETURN ON AVERAGE ASSETS = NET INCOME / AVERAGE ASSETS
 
RETURN ON AVERAGE SHAREHOLDERS' EQUITY = NET INCOME / AVERAGE
                                             SHAREHOLDERS' EQUITY

NET INTEREST MARGIN = NET INTEREST INCOME / AVERAGE EARNING
                                               ASSETS

NON-INTEREST EXPENSE TO AVERAGE ASSETS = NON-INTEREST EXPENSE /
                                                   AVERAGE ASSETS

EFFICIENCY RATIO = TOTAL EXPENSES / (NET INTEREST INCOME PLUS
                                           NON-INTEREST INCOME)

AVERAGE LOANS TO DEPOSITS = AVERAGE NET LOAN / AVERAGE DEPOSITS
                                                OUTSTANDING

DIVIDEND PAYOUT = DIVIDENDS PAID / NET INCOME
 
AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE ASSETS = AVERAGE
                             SHAREHOLDERS' EQUITY /AVERAGE ASSETS

TIER I CAPITAL = SHAREHOLDERS' EQUITY - GOODWILL - SECURITIES
                                   MARK-TO-MARKET CAPITAL RESERVE

TOTAL CAPITAL = TIER 1 CAPITAL PLUS ALLOWANCE FOR LOAN LOSSES
 
LEVERAGE RATIO = TOTAL CAPITAL / TOTAL ASSETS
 
NET CHARGE-OFFS TO AVERAGE LOANS = (GROSS CHARGE-OFFS LESS
                                    RECOVERIES)/AVERAGE NET LOANS

NON-PERFORMING LOANS TO PERIOD END LOANS = (NONACCRUAL LOANS PLUS
                                      LOANS PAST DUE 90 DAYS OR
                                    GREATER)/(GROSS LOANS NET
                                  UNEARNED INTEREST)

NON-PERFORMING ASSETS TO PERIOD END ASSETS = (NONACCRUAL LOANS
                                       PLUS LOANS PAST DUE 90
                                       DAYS OR GREATER PLUS OTHER
<PAGE>
 
                                       REAL ESTATE)/TOTAL ASSETS
 
ALLOWANCE FOR LOAN LOSSES TO PERIOD END LOANS = LOAN LOSS
                                       RESERVE/ (GROSS LOANS LESS
                                      UNEARNED INTEREST)
 
ALLOWANCE FOR LOAN LOSSES TO NON-PERFORMING LOANS = LOAN LOSS
                                       RESERVE / (NONACCRUAL
                                       LOANS PLUS LOANS PAST DUE
                                       90 DAYS OR GREATER)

<PAGE>
 
                                                                    EXHIBIT 13.1


 
                                                              1995 ANNUAL REPORT
 
                                             [LOGO OF MATEWAN BANCHSHARES, INC.]
 
                                                             [PHOTO OF GOLD EGG]
 
                                                                     IF YOU KNOW
 
                                                                  WHERE TO LOOK,
 
                                                                          GOLDEN
 
                                                           OPPORTUNITIES ABOUND.
 
                                                         AT MATEWAN BANCHSHARES,
 
                                                               WE'RE POSITIONING
 
                                                                   OURSELVES FOR
 
                                                                         GROWTH,
 
                                                                   PROFITABILITY
 
                                                                  AND INVESMENT.
 
 
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Message From The President
- --------------------------------------------------------------------------------
 
                      To Our Shareholders:
                      
                      I am pleased to submit this annual report which highlights
                      the successful results of our operation for 1995 as well
                      as other developments which will be significant to the
                      future growth of our company.
                      
                      Matewan BancShares enjoyed a very successful year in 1995
                      in both growth and earnings. The Company ended the year
                      with total assets of $401,034,000. This is an increase of
                      $29,624,000 or nearly 8% over the total of $371,410,000
                      reported at the end of 1994. The growth occurred
                      throughout our market and in every area of our core
                      business.
                      
                      Total deposits increased nearly 8% during 1995, which
                      follows a 7% increase in 1994. The total of net loans grew
                      6-1/2% during 1995 compared to a growth rate of nearly 10%
                      in 1994. The flatter growth in 1995 can be partly
                      attributed to restructuring the loan portfolio and the
                      Company's desire to develop a slightly different mix in
                      both the commercial and consumer portfolios. The loan-to-
                      deposit ratio for 1995 ended at 69% compared to 70% for
                      1994.
                      
                      Net earnings for 1995 totalled $5,220,000 after paying
                      income taxes of $2,983,000. This compares to $5,005,000
                      and $2,876,000 respectively for 1994. Earnings per share
                      of common stock was $1.42 for 1995 compared to $1.36 for
                      1994.
                      
                      The ratio which measures the return on average assets is
                      an indication of how effectively the assets of the Company
                      are employed. The ratio for 1995 was 1.38% and mirrors the
                      average ratio of 1.42% that the Company has reported for
                      the five year period since 1991.
                      
                      The ratio measuring the return on equity indicates how
                      effectively management has leveraged the equity of the
                      Company. The ratio for 1995 was 12.09% and compares to a
                      five year average of 13.52%. The current return on equity
                      is less than the target of 15.0% that management has
                      established, but the lagging ratio is more an indication
                      of an over-capitalized company than of weak earnings. The
                      average of shareholders' equity to average assets
                      increased to 11.40% for 1995 from 11.27% in 1994. The
                      ratio for 1995 is up over 21% from the five year low of
                      9.39% in 1991.
                      
                      I expect that the financial performance of the Company for
                      1995 will be viewed as positive. However, I believe that
                      it is even more meaningful when a few specific issues are
                      considered. First, management has successfully maintained
                      the net interest margin at a very healthy level. The ratio
                      of 5.78% for 1995 is ahead of our five year average of
                      5.63% which has consistently ranked above our peers.
                      Secondly, non-interest income as a percentage of average
                      assets has increased each year from a low of .64% in 1991
                      to a high of .87% in 1995.
                      
                      A third ratio which needs to be discussed is non-interest
                      expenses as a percentage of average assets. This ratio is
                      3.43% for 1995 and is an increase over the previous four
                      year average of 3.11%. The increase last year can be
                      attributed to non-recurring expenses that were related to
                      start-up costs for three new offices as well as data
                      processing costs associated with our conversion to
                      Electronic Data Services.
                      
                      Additionally, the 1995 earnings total includes an increase
                      in the provision for loan losses which resulted from the
                      Company's aggressive liquidation of problem credits in
                      both the commercial and consumer loan portfolio. The loan
                      loss provision for 1995 was $1,908,000 compared to
                      $1,643,000 for 1994. The allowance for loan losses was
                      $2,973,000 at the end of 1995 compared to $2,932,000 at
                      year end 1994. The adequacy of the allowance is assessed
                      by senior management on a regular basis and maintained at
                      a level to provide for potential credit losses. Management
                      considers economic factors as well as other relative
                      issues including delinquency rates, non-performing loans
                      and specific credit relationships in setting the allowance
                      for loan losses.
 
                                       1
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
 
- --------------------------------------------------------------------------------

                         During 1995, the board of directors increased the
                         dividend payout to its highest level ever. The
                         dividend was increased to $.10 per share of common
                         stock for the last two quarters, which made a total
                         dividend of $.38 for 1995. This compares to a total
                         of $.31 for 1994 and an average of $.30 for the
                         previous four years. The dividend payout for 1995
"The events of 1995...   was 27% of net income and was a 17% increase over the
                         1994 payout.
place Matewan                        
                         1995 was the first full year for Matewan BancShares
as the leading           common stock to be listed on the NASDAQ National
                         Market (NASDAQ). The stock is traded under the symbol
provider of financial    "MATE" and traded in a range from $15.23 in the first
                         quarter to $21.38 in the last quarter of the year.
services in its market." The performance of Matewan stock as well as the
                         current dividend stream should serve to foster
                         continued interest in the Company's stock by the
                         investment community.
                      
                         Over a decade ago, when the Company was very small, its
                         management staff agreed that its mission was to become
                         the leading financial services company in our market.
                         To memorialize its goal, management officially adopted
                         the following statement which was agreed to by the
                         board of directors and communicated to the employees
                         and shareholders:
                         
                         The mission of Matewan BancShares will be to become the
                         leading provider of financial services in southern West
                         Virginia and eastern Kentucky.
                         
                         By being very focused over this period of time, the
                         Company has managed to annually increase its share of
                         the market while maintaining acceptable levels of
                         profitability.
                      
                         How did we succeed? Simply - we worked very diligently
                         to understand the financial needs of the marketplace
                         and, more specifically, our customers. We set a goal of
                         meeting these needs and of surpassing the customers'
                         expectations where possible.
                         
                         We have become a student of change in our industry, and
                         our strategic planning has centered around developing
                         strategies for anticipating the changes and developing
                         systems that allow us to deliver "state of the art"
                         products and services.
                         
                         We have developed a competitive edge by using
                         technology to develop delivery systems that
                         differentiate us in our market. Our goal has been to
                         use technology for more efficient delivery of our
                         services and to allow for profitable growth.
                         
                         We know that traditional methods of delivery are
                         rapidly becoming the "hype" of the past. We see
                         increased use of our services daily through telephone,
                         personal computers, and other automated methods.
                         However, we continue to service many customers who want
                         to do banking in a traditional manner, and part of our
                         strategy has been to use technology in such a way that
                         the evolution from the past to the future will be a
                         pleasant experience.
                         
                         As we look at the past performance of our Company, it
                         is evident that we have successfully increased our
                         share of the market. Several happenings in 1995 will
                         move us into a position to gain market share at an even
                         greater rate.
                         
                         First, our new Paintsville office that opened near the
                         end of 1994 had a very successful first full year.
                         Second, we opened two full-service offices in Food City
                         stores at Goody and Pikeville, Kentucky. Third, the
                         biggest event of the year occurred when we entered into
                         a stock purchase agreement with Banc One Corporation to
                         purchase 100% of the outstanding capital stock of Bank
                         One, Pikeville, N.A.
                                               
                         The purchase will include the entire Pikeville,
                         Kentucky, operation which includes all of the branch
                         offices of Bank One, Pikeville, N.A. A pro forma
                         statement of Pikeville and Matewan prepared on a
                         consolidated basis shows total assets of over
                         $615,000,000. The acquisition, which will be final in
                         March, 1996, will increase Matewan's market share of
                         deposits from fourth to second in Pike County and from
                         third to first in the overall market area, which
                         includes the counties of Boone, Logan and Mingo in West
                         Virginia and Pike, Floyd, Johnson and Martin in
                         Kentucky.
 
                                       2
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                            
- ------------------------------------------------------------------------------

                      The acquisition is important for Matewan because of the
                      attractiveness of the Pikeville market. Pike County is one
                      of the highest populated counties and is in one of the
                      largest financial markets in Kentucky.
                      
                      The acquisition will allow Matewan to create operating
                      efficiencies by consolidating several "back room"
                      functions and by consolidating some of the existing
                      Matewan and Pikeville branch offices. The purchase will
                      allow Matewan to leverage its management talent, its
                      technological capabilities and will result in improved
                      utilization of its capital base. Additionally, Matewan
                      will take to Pikeville its philosophy on customer service
                      that includes extended banking hours and modern customer
                      delivery systems.
                      
                      The events of 1995, coupled with the diligence and
                      visionary planning of the past, inarguably place Matewan
                      as the leading provider of financial services in its
                      market.
                      
                      Management is planning for a busy year in 1996. Our
                      biggest challenge is to finalize the Pikeville acquisition
                      and to blend it into the existing Matewan structure.
                      Several operation enhancements are planned during the year
                      including automation of the consumer loan collection
                      department. The upgrade will allow for more effective
                      collection results as well as to support future growth in
                      the consumer loan portfolio.
                      
                      As we move forward into 1996 and to the end of the decade,
                      we see many challenges on the horizon. The paradigms
                      reflecting the banking industry are changing. It is our
                      belief that the ways of banking in the past may not
                      necessarily be the ways of the future.
                      
                      We believe that for us to be successful in the future, we
                      must diversify our delivery systems. We must recognize the
                      needs of customers and make available the appropriate
                      systems.
                                            
                      Matewan's goal is to strengthen its sales culture. We
                      continue to increase our specialized sales force that
                      includes trained and licensed personnel to sell investment
                      products, life insurance products, annuities, and mortgage
                      products as well as commercial services.
                      
                      We are excited about the future for our Company and the
                      potential to grow our franchise. The changing culture in
                      our organization is driven by the changes that are
                      apparent in our market and the industry. Our goal is to
                      respond to the changes in customers' values as they occur.
                      
                      As a shareholder, I solicit your support as we move
                      Matewan BancShares forward. We are comfortable that the
                      future will bring continued success for our Company and a
                      rewarding experience to our shareholders.

[PHOTO OF DAN R. MOORE]    Sincerely,
                      
                           /s/ Dan R. Moore
                      
                           Dan R. Moore
                           President and Chairman of the Board
                      
                                      3
                      
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

The Markets We Serve With ValuBanking
- --------------------------------------------------------------------------------

[LOGO OF MATEWAN BANCSHARES, INC.] Matewan BancShares, Inc.  [MAP OF LOCAL AREA]
2nd Avenue and Vinson Street, Williamson, WV

[LOGO OF MATEWAN BANCSHARES, INC.] Matewan Banks
Matewan National Bank

Helena Avenue, Delbarton, WV

Eastgate Shopping Center, Kermit, WV

2nd Avenue and Vinson Street, Williamson, WV

Main Street, Gilbert, WV

149 Smoot Avenue, Danville, WV
 
25 Stratton Street, Logan, WV
 
Logan/Triangle, 80 Riverview Drive, Logan, WV
 
600 Mate Street, Matewan, WV

 
 
[LOGO OF MATEWAN BANCSHARES, INC.] Matewan Banks
Matewan Bank, FSB

1086 North Mayo Trail, Pikeville, KY

300 North Mayo Trail, Paintsville, KY

Express Bank Office, 150 Town Mountain Road, Pikeville, KY

Express Bank Office, Thompson Plaza, Goody, KY


[LOGO OF MATEWAN BANCSHARES, INC.] Matewan Banks
The Money Center
 
249 Second Avenue, Williamson, WV

 
[LOGO OF MATEWAN BANCSHARES, INC.] Matewan Banks
Insurance & Investment Division
 
249 Second Avenue, Williamson, WV

[PHOTO OF LOGS]           [PHOTO OF GIRL WITH RABBIT]           [PHOTO OF TRUCK]
 
                                       4
<PAGE>
 
                              [MAP OF LOCAL AREA]
  
 
[PHOTO OF BOY]               [PHOTO OF CONSTRUCTION]          [PHOTO OF WORKMAN]

                                       5
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

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


  


Net Income            Matewan BancShares, Inc. ("the Company") is a bank holding
- --------------------  company headquartered in Williamson, West Virginia. The
[GRAPH APPEARS HERE]  Company subsidiaries consist of a commercial bank (Matewan
Millions of Dollars   National Bank or the "Bank"), a federally chartered "de
  1991    3.612       novo" savings bank (Matewan Bank FSB or "FSB"), and a
  1992    5.063       venture capital company (Matewan Venture Fund, Inc. or the
  1993    5.123       "Fund"). The Company considers all of its principal
  1994    5.005       business activities to be banking related. The Company
  1995    5.220       identifies as its core market area the seven county region
                      consisting of Mingo, Logan and Boone counties in West
                      Virginia and Pike, Floyd, Johnson, and Martin counties in
                      Kentucky. The Bank has eight full service offices and one
                      loan office providing services to customers in southern
                      West Virginia and eastern Kentucky. FSB, which is
                      domiciled in Kentucky, commenced business on January 3,
                      1994 and presently has four offices in eastern Kentucky.
                      It is authorized to engage in all permissible thrift-
                      related activities in any of its offices. The Fund was
                      formed to develop new business, rehabilitate and expand
                      existing businesses, and expand the economic stability of
                      southern West Virginia. As of December 31, 1995, the
                      Company had assets in excess of $401 million, total net
                      loans in excess of $228 million, and total deposits in
                      excess of $334 million.



Return On Average     The accompanying consolidated financial statements have
Assets                been prepared by the management of the Company in
- --------------------  conformity with generally accepted accounting principles.
[GRAPH APPEARS HERE]  Financial information appearing throughout this annual
  1991    1.18%       report is consistent with that reported in the
  1992    1.57%       consolidated financial statements. The following is
  1993    1.56%       designed to assist readers of the consolidated financial
  1994    1.40%       statements in understanding the significant changes in the
  1005    1.38%       Company's financial condition and results of operation.

                      SUMMARY FINANCIAL RESULTS

                      The Company's net income for 1995 was approximately $5.220
                      million. This represents both a record year for Company
                      earnings and an improvement of approximately 4.3% from the
                      previous year. Net income of $5.005 million in 1994
                      decreased approximately 2.3% from the $5.123 million
                      realized in 1993. Improved performance for the Company in
                      1995 was largely a function of the increases in net
                      interest margin ($1.817 million or 10.1%) and non-interest
                      income ($500 thousand or 17.8%) more than compensating for
                      the increases in the provision for loan losses ($265
                      thousand or 16.1%) and non-interest expenses ($1.730
                      million or 15.4%). Improved and disciplined pricing by the
                      Company produced a net interest margin for 1995 of 5.78%
                      versus 5.53% for 1994.

                      The decrease in net income in 1994 was largely
                      attributable to a higher provision for loan losses, higher
Total Assets          operating costs primarily associated with commencing and
- --------------------  maintaining business for FSB and the relocation of the
[GRAPH APPEARS HERE]  corporate offices of the Company and the Bank, and a
 Million of Dollars   decrease in the net interest margin from 5.88% in 1993 to
  1991     323        5.53% in 1994. The benefits of the growth experienced in
  1992     329        both net interest income ($327 thousand or 1.9%) and non-
  1993     343        interest income ($407 thousand or 17.0%) and lower income
  1994     371        tax provision ($393 thousand or 12%) were not sufficient
  1995     401        to offset the increases in the provision for loan losses
                      ($358 thousand or 27.9%) and non-interest expenses ($887
                      thousand or 8.6%).

                      Return on average assets (ROA) measures how effectively
                      the Company utilizes its assets to produce its net income.
                      The Company's ROA for 1995 was 1.38% compared to 1.40% for
                      1994 and 1.56% for 1993. Return on average equity (ROE)
                      reveals how much income is earned in relation to the
                      equity of the Company. The Company's 1995 ROE was 12.09%
                      compared to 12.39% in 1994 and 14.12% in 1993. The
                      declines in both 1995 and 1994 are more a function of the
                      Company's capital structure than any significant weakness
                      in earnings. As can be seen, ROE will not fluctuate
                      proportionally with net income due to changes in the
                      equity structure of the Company. It has been the Company's
                      policy to retain a substantial portion of earnings to help
                      fund the growth the Company is experiencing and fund
                      future expansion.
 
                                      6
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
        
- --------------------------------------------------------------------------------

 
Table I represents a summary of certain financial data of the Company.

Table I - Five Year Selected Financial Summary
- --------------------------------------------------------------------------------
(Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                    Years Ended December 31
                                                        1995       1994       1993       1992       1991
                                                      ----------------------------------------------------
<S>                                                   <C>        <C>        <C>        <C>        <C>
Period end balances:
 Total assets...............................          $401,034   $371,410   $342,949   $329,156   $323,627
 Total earning assets.......................           357,237    332,371    309,627    298,162    295,884
 Total deposits.............................           334,387    310,647    291,153    281,116    271,271
 Shareholders' equity.......................            45,817     41,803     38,032     33,951     29,959
                                                                                       
Income for the period:                                                                 
 Total interest income......................            32,442     28,524     27,428     28,444     29,853
 Total interest expense.....................            12,644     10,543      9,774     11,631     15,234
 Net interest income........................            19,798     17,981     17,654     16,813     14,619
 Provision for loan losses..................             1,908      1,643      1,285      1,343      1,507
 Non-interest income........................             3,302      2,802      2,395      2,409      1,959
 Non-interest expense.......................            12,989     11,259     10,372      9,897      9,391
 Net income before taxes....................             8,203      7,881      8,392      7,982      5,680
 Applicable income taxes....................             2,983      2,876      3,269      2,919      2,068
 Net income.................................             5,220      5,005      5,123      5,063      3,612
                                                                                       
Per share data:                                                                        
 Net income.................................          $   1.42   $   1.36   $   1.40   $   1.38   $    .98
 Shareholders' equity.......................             12.49      11.40      10.37       9.25       8.17
 Cash dividends.............................              0.38       0.31       0.28       0.28       0.23
                                                     
Key performance ratios:
 Net income to:
 Average assets.............................              1.38%      1.40%      1.56%      1.57%      1.18%
 Average shareholders' equity...............             12.09      12.39      14.12      16.44      12.56
 Average shareholders' equity to average
  assets....................................             11.40      11.27      11.07       9.55       9.39
 Net interest margin........................              5.78       5.53       5.88       5.73       5.23
 Non-interest income to average assets......               .87        .78        .73        .75        .64
 Non-interest expense to average assets.....              3.43       3.14       3.16       3.07       3.07
 Efficiency ratio...........................             56.23      54.17      51.73      51.49      56.65
                                                                                      
Risk-based capital measures:                                                          
 Tier 1 risk-based ratio....................             17.86%     17.98%     17.63%     17.61%     15.05%
 Total risk-based ratio.....................             19.06      19.23      18.88      18.86      16.15
 Leverage capital ratio.....................             10.97      10.76      10.49       9.63       8.50
 
Other significant measures:
 Dividend payout............................             26.82%     22.82%     20.34%     20.58%     23.08%
 Percent change in dividend.................             22.59       9.60        .00      25.00      40.35
 Percent change in net income...............              4.30      (2.30)      1.18      40.19       3.47
 Percent change in total assets.............              7.98       8.30       4.19       1.71       7.19
 Equity growth..............................              9.60       9.92      12.02      13.22      10.45
 
Asset quality:
 Net charge-offs to average loans
  outstanding...............................               .84%       .82%       .44%       .51%       .80%
 Non-performing loans to total year-end
  loans.....................................              1.13       1.08        .65       1.75       1.21
 Non-performing assets to total year-end
  assets....................................               .78        .67        .42       1.04        .77
 Allowance for loan losses to total                                                              
  year-end loans............................              1.28       1.35       1.49       1.41       1.18
 Allowance for loan losses to                                                                    
  non-performing loans......................            113.78     125.14     230.79      80.35      97.66
</TABLE>
 
                                       7
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- -------------------------------------------------------------------------------

AVERAGE BALANCE SHEETS
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                  1995       1994       1993       1992       1991
                                                                               -----------------------------------------------------

<S>                                                                             <C>        <C>        <C>        <C>        <C>
Assets                                                                      
Cash and due from banks......................................................   $ 17,391   $ 16,891   $ 12,555   $ 11,797   $ 10,253

Interest bearing deposits....................................................        683      3,584        209        123         28

Investment securities........................................................    108,634    104,686    106,122    104,650     95,107

Federal funds sold...........................................................     11,613     13,710     11,723     17,256     15,202

Loans - net..................................................................    221,844    203,278    181,996    171,605    168,993

Bank premises and equipment..................................................      9,412      8,364      7,139      7,335      7,448

Other assets.................................................................      9,156      8,161      7,985      9,650      9,243

                                                                               -----------------------------------------------------

Total assets.................................................................   $378,733   $358,674   $327,729   $322,416   $306,274

                                                                               =====================================================

 
Liabilities and shareholders' equity
Deposits:
 Transaction accounts........................................................   $ 83,135   $ 82,048   $ 74,280   $ 73,547   $ 64,614

 Savings deposits............................................................     52,624     52,551     43,947     43,817     36,806

 Time deposits...............................................................    180,518    168,162    163,067    160,107    161,519

 Borrowed funds..............................................................     15,885     13,098      7,706     10,994     11,862

 Accrued liabilities and other...............................................      3,392      2,404      2,458      3,159      2,714

                                                                               -----------------------------------------------------

Total liabilities............................................................    335,554    318,263    291,458    291,624    277,515

Shareholders' equity.........................................................     43,179     40,411     36,271     30,792     28,759

                                                                               -----------------------------------------------------

Total liabilities and equity.................................................   $378,733   $358,674   $327,729   $322,416   $306,274

                                                                               =====================================================

</TABLE>
See the discussion of expansion activity for matters that affect the
comparability of the above information.

                      Table I portrays consistent growth in both total assets
                      and equity from 1991 through 1995. This growth can be
                      attributed to a management plan that has expanded the
                      market area in which the Company operates. In 1994, the
                      Company formed Matewan Bank FSB, a "de novo" thrift
                      subsidiary, and opened offices in Pikeville and
                      Paintsville, Kentucky. In 1995, Matewan Bank FSB opened
                      two additional offices located in supermarkets in
                      Pikeville and Goody, Kentucky. This expansion, along with
                      increased market penetration, has accounted for this five
                      year growth.

                      Table I also depicts that both pretax income and aftertax
                      income experienced growth of approximately 4.00% in 1995.
                      Net earnings for 1995 represent the highest annual level
                      realized in the history of the Company. Net earnings for
Earnings Per Share    1994 regressed slightly after experiencing growth in the
- --------------------  preceding three years. Net earnings experienced a 2.30%
[GRAPH APPEARS HERE]  decline in 1994 after experiencing increases of 1.18% in
     Dollars          1993 and 40.19% in 1992. In terms of earnings per share,
  1991    $0.98       this represents a $.06 increase in the current year,
  1992    $1.38       following a $.04 decline in 1994. Increases of $.02 per
  1993    $1.40       share and $.40 per share were experienced in 1993 and
  1994    $1.36       1992, respectively. Over the past four years, book value
  1995    $1.42       per share has increased steadily from $8.17 per share in
                      1991 to $12.49 at the end of 1995.

                      Management is not aware of any trends, events, or
                      uncertainties, either favorable or unfavorable, that are
                      reasonably likely to have a material effect on the
                      Company's liquidity, capital resources, or results of
                      operations. There are no current recommendations by
                      regulatory authorities which, if implemented, would have a
                      material effect on the Company. The Company has no
                      outstanding loans that have been classified for regulatory
                      purposes as loss, doubtful, substandard, or special
                      mention that result from trends or uncertainties which
                      management reasonably expects to materially impact future
                      operating results, liquidity, or capital resources.

                                      8 
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
 
- --------------------------------------------------------------------------------



Book Value Per Share  MARKET FOR COMPANY'S COMMON STOCK
- --------------------
[GRAPH APPEARS HERE]  The Company's common stock (symbol: "MATE") is listed for
                      trading on the National Association of Securities Dealers
Dollars               Automated Quotation System - National Market System. Prior
1991  $8.17           to its listing on June 1, 1994, there existed no trading
1992  $9.25           market for the Company's common stock.
1993 $10.37
1994 $11.40           The following table sets forth the high and low sales
1995 $12.49           prices of common stock for each quarterly period during
                      1995 and 1994. Transactions bearing the asterisk (*)
                      represent historical prices based upon information
                      furnished to the Company by one or more parties involved
                      in privately negotiated purchases and sales and may not be
                      representative of all trades during the time periods
                      selected. No attempt was made by the Company to verify the
                      accuracy of sales information provided herein. High and
                      low sales prices for all of 1995 and for the third and
                      fourth quarters of 1994 as well as the high for the second
                      quarter of 1994 are as reported by the National
                      Association of Securities Dealers, Inc.

<TABLE>   
<CAPTION> 
                                                                                  1995                         1994
                                                                          -----------------------------------------------------
                                                                          High    Low   Dividend       High     Low    Dividend
                                                                          -----------------------------------------------------
<S>                                                                      <C>     <C>    <C>           <C>      <C>     <C>
                                Fourth Quarter.........................  $21.38  $19.50  $.100        $18.86   $14.09    $.127
                                Third Quarter..........................   20.50   18.50   .100         20.00    17.27     .064
                                Second Quarter.........................   19.09   17.27   .091         24.55     5.68*    .064
                                First Quarter..........................   17.73   15.23   .091          5.68*    5.68*    .057
</TABLE>

Dividends Per Share   At December 31, 1995, there were 610 holders of record of
- -------------------   the Company's stock.

[GRAPH APPEARS HERE]  The Company intends to pay regular quarterly cash
                      dividends on its common stock, subject to the Company's
Dollars               needs for funds. However, the Company's dividend policy is
1991  $0.23           subject to the discretion of the Board of Directors. In
1992  $0.28           determining whether to continue such dividend payments and
1993  $0.28           in establishing the amount of any dividends to be paid,
1994  $0.31           the Board will consider the Company's earnings, capital
1995  $0.38           requirements and financial condition, prospects for future
                      earnings, federal economic and regulatory policies,
                      general business conditions and other relevant factors,
                      certain of which are beyond the control of the Company.

                      As discussed below in "Expansion Activity," the Company
                      expects to acquire all of the outstanding common stock of
                      Bank One, Pikeville, N.A. for $28.6 million. The Company
                      will fund this acquisition with proceeds from a
                      convertible preferred stock offering ($16.1 million),
                      long-term debt ($12 million), and available cash ($.5
                      million). After this acquisition is consummated, the
                      Company will be required to fund the preferred stock
                      dividends and debt service on the long-term debt. However,
                      this additional use of funds is not expected to impair the
                      Company's ability to pay its regular quarterly cash
                      dividends on its common stock.

                      On January 10, 1995, the Company's Board of Directors
                      authorized the repurchase of up to 100,000 shares of its
                      common stock. Purchases may be made from time to time,
                      subject to regulatory requirements, in the open market or
                      in privately negotiated transactions. Purchased shares may
                      be used from time to time for various corporate purposes.

                      EXPANSION ACTIVITY

                      On September 28, 1995, the Company entered into a
                      definitive agreement (Agreement) with Banc One Corporation
                      and Banc One Kentucky Corporation under which the Company
                      agreed to purchase from Banc One Kentucky Corporation one
                      hundred percent (100%) of the voting stock of the Bank
                      One, Pikeville N.A. franchise ("Pikeville"), subject to
                      the appropriate regulatory approvals. At December 31,
                      1995, Pikeville had total assets in excess of $224
 
                                       9
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- --------------------------------------------------------------------------------



                      million and deposits in excess of $190 million. The
                      transaction is expected to close by the end of the first
                      quarter of 1996 with a purchase price of $28.6 million.
                      Based on the most current available deposit data, the
                      acquisition of Pikeville would result in the Company
                      possessing the leading market share of all of the
                      financial institutions operating in its seven county core
                      market area.

                      On January 3, 1994, the Company contributed capital of $4
                      million to form Matewan Bank FSB, a wholly-owned federal
                      savings bank subsidiary of the Company. Matewan Bank FSB
                      commenced operations on January 3, 1994. Its operations
                      contributed approximately 71% of the asset growth that the
                      Company experienced in 1995 over 1994 and contributed
                      approximately 4% of the Company's net income. Its
                      operations contributed approximately 57% of the asset
                      growth that the Company experienced in 1994 over 1993 but
                      it did not have a material impact on the Company's results
                      of operations in 1994.

                      FINANCIAL CONDITION

                      The Company's primary sources of revenue are generated by
                      its earning assets, while its primary expenses are
                      incurred by the funding of these assets with various
                      interest bearing liabilities. Following is a discussion of
                      earning assets and interest bearing liabilities for the
                      three years in the period ended December 31, 1995.

                      Average earning assets increased approximately $17.5
                      million or 5.4% in 1995 over 1994. Average net loans
                      outstanding increased approximately $18.6 million (9.1%)
                      while average investment securities increased
                      approximately $3.9 million (3.8%) and average interest
                      bearing deposits decreased approximately $2.9 million
                      (80.9%). Average federal funds sold decreased
                      approximately $2.1 million (15.3%). Average non-earning
                      assets increased approximately 7.6% in 1995 due to the
                      Company's expansion efforts and relocation of its
                      corporate offices.

                      Average earning assets increased approximately $25.2
                      million or 8.4% in 1994 over 1993. Average net loans
                      outstanding increased approximately $24.1 million (13.2%)
                      while average investment securities volume decreased
                      approximately $1.4 million (1.4%) and average interest
                      bearing deposits increased approximately $3.3 million.
                      Average federal funds sold increased approximately $2.0
                      million (16.9%).

                      Average interest bearing liabilities are the primary funds
                      that support the Company's earning assets. In 1995,
                      average interest bearing liabilities increased
                      approximately $17.2 million (6.4%). Average transaction
                      accounts increased approximately $896 thousand (2.4%),
                      average savings deposits increased $158 thousand (.3%),
                      average time deposits increased $13.4 million (8.0%), and
                      average purchased funds, primarily commercial repurchase
                      agreements, increased approximately $2.8 million (21.3%)
                      in 1995 over 1994. In 1994, average interest bearing
                      liabilities increased approximately $22.5 million or 9.0%.
                      Transaction accounts increased approximately $3.4 million
                      (10.0%), savings deposits increased $8.6 million (19.6%),
                      time deposits volume increased approximately $5.1 million
                      (3.1%), and purchased funds, primarily commercial
                      repurchase agreements, increased approximately $5.4
                      million or 70% in 1994 over 1993.

                      The primary reason for the Company's growth over the past
                      three years is core growth in its West Virginia market and
                      expansion activities in its Kentucky market.
 
                                      
                                      10
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

- --------------------------------------------------------------------------------
Table II - Analysis of Earning Assets and Interest Bearing Liabilities
- --------------------------------------------------------------------------------

(Dollars in Thousands)

<TABLE>
<CAPTION>
                                       Year Ended                       Year Ended                    Year Ended   
                                   December 31, 1995                December 31, 1994             December 31, 1993
                             ------------------------------------------------------------------------------------------
                             Average               Yield      Average              Yield    Average               Yield
                             Balance    Interest    Cost      Balance   Interest    Cost    Balance    Interest    Cost
                             ------------------------------------------------------------------------------------------
<S>                          <C>        <C>        <C>       <C>        <C>        <C>     <C>         <C>       <C>
Assets
Earning assets:
 Loans:
   Commercial..............  $ 65,091   $ 6,851    10.53%    $ 65,186   $ 6,168     9.46%  $ 67,749    $  6,452   9.52%
   Real estate.............    80,683     8,470    10.50       70,119     7,023    10.02     58,025       6,374  10.98
   Consumer................    76,070    10,003    13.15       67,973     8,371    12.32     56,222       7,240  12.88
                             ------------------------------------------------------------------------------------------
Total loans................   221,844    25,324    11.42      203,278    21,562    10.61    181,996      20,066  11.03
                                                                                                    
Securities:                                                                                         
 Taxable...................   106,138     6,272     5.91      103,759     6,205     5.98    105,016       6,923   6.59
 Tax-exempt................     2,496       146     5.85          927        58     6.26      1,106          85   7.69
                             ------------------------------------------------------------------------------------------
Total securities...........   108,634     6,418     5.91      104,686     6,263     5.98    106,122       7,008   6.60
Federal funds sold.........    11,613       660     5.68       13,710       551     4.02     11,723         348   2.97
Interest bearing                                                                                    
 deposits in banks.........       683        40     5.86        3,584       148     4.13        209           6   2.87
                             ------------------------------------------------------------------------------------------
Total earning assets.......   342,774    32,442     9.46%     325,258    28,524     8.77%   300,050      27,428   9.14%
                                                   -----                            ----                          ----
Non-earning assets:                                                                                 
 Other assets..............    35,959                          33,416                        27,679  
                             --------                        --------                      --------  
Total assets...............  $378,733                        $358,674                      $327,729
                             ========                        ========                      ========
Liabilities and
 shareholders' equity
Interest bearing
 liabilities:
 Transaction accounts......  $ 38,488   $ 1,185     3.08%    $ 37,592   $ 1,142     3.04%  $ 34,183    $    993   2.90%
 Savings deposits..........    52,709     1,770     3.36       52,551     1,817     3.46     43,947       1,564   3.56
 Time deposits.............   181,554     9,112     5.02      168,162     7,137     4.24    163,067       6,982   4.28
 Purchased funds...........    15,885       577     3.63       13,098       447      3.41     7,706         235   3.05
                             ------------------------------------------------------------------------------------------
Total interest bearing
 liabilities...............   288,636    12,644     4.38      271,403    10,543     3.88    248,903       9,774   3.93
                                                    ----                            ----                          ----   
Non-interest bearing                                                                                  
 liabilities                                                                                          
 and capital:                                                                                         
   Demand deposits.........    43,526                          44,456                        40,097
   Accrued expenses and                                                            
    other..................     3,392                           2,404                         2,458
                                                                                   
   Total shareholders'                                                             
    equity.................    43,179                          40,411                        36,271
                             --------                        --------                      --------
Total non-interest bearing                                               
  liabilities and capital..    90,097                          87,271                        78,826
                             --------                        --------                      --------
Total liabilities and                              
 capital...................  $378,733                        $358,674                      $327,729
                             ========                        ========                      ========                      
Net interest income........             $ 19,798                        $ 17,981                      $ 17,654
                                         =======                         =======                       ========      

Spread.....................                         5.08%                           4.89%                         5.21%
                                                    ====                            ====                          ====            
Net interest margin........                         5.78%                           5.53%                         5.88%
                                                    ====                            ====                          ====            
</TABLE>                        
Nonaccrual loans are included in average balances.
                                
Yields on tax-exempt securities are on a pretax basis and do not represent tax
equivalent yields.
 
                                      11
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- --------------------------------------------------------------------------------


                      LOAN PORTFOLIO

                      The Company offers a variety of lending services,
                      including commercial and financial, real estate and
                      consumer loans. The Company, similar to other financial
                      institutions, also offers off-balance sheet instruments to
                      its customers to aid them in meeting their requirements
                      for liquidity, credit enhancement, and interest rate
                      protection.

                      The Company's philosophy with regard to the lending
                      function is to maintain a strategic asset mix wherein the
                      loan portfolio represents approximately sixty-five percent
                      (65%) of the Company's total assets. More specifically,
                      the targeted mix of the loan portfolio is equally
                      distributed among the real estate, commercial, and
                      consumer categories. At December 31, 1995, the actual
                      distribution was 38% in real estate loans, 35% in consumer
                      loans, and 27% in commercial loans. The primary focus for
                      all categories of lending is the seven county market area
                      that the Company has identified as its core market.

                      By definition, credit concentrations consist of direct,
                      indirect, or contingent liabilities exceeding twenty-five
                      percent (25%) of the Company's capital base.
                      Concentrations are considered to involve a single
                      borrower, an affiliated borrower, a group of borrowers
                      engaged in or dependent on a single industry, or a group
                      of borrowers within similar credit categories. The Company
                      has no foreign loans or loan concentrations to individual
                      or related borrowers which exceed 10% of total loans. By
                      definition, two major concentrations exist for the
                      Company: (i) those delineated by loan category and (ii)
                      that of a single industry concentration. Loan categories
                      having in excess of twenty-five percent (25%) of the
                      Company's capital base are (i) those secured by one-to-
                      four family residences, (ii) those secured by automobiles,
                      (iii) those secured by commercial real estate and
                      equipment, and (iv) those characterized as unsecured
                      loans. The other type of concentration relates to the
                      general overall reliance on the coal industry prevalent
                      throughout the Company's market area. Given the market
                      area's dependence on this industry, the Company's
                      avoidance of concentration is neither likely nor
                      practical.

                      Although the Company has a diversified loan portfolio, a
                      substantial portion of its debtors' ability to honor their
                      obligations is dependent upon the coal industry.
                      Accordingly, a downturn in the coal industry could impact
                      the value of collateral held as security for the loan
                      portfolio and the ability of the borrowers to repay in
                      accordance with original terms. The Company attempts to
                      diversify this particular concentration somewhat by (i)
                      avoiding concentration of or reliance on one company or
                      one company and its employees, suppliers, or independent
                      coal operators or contractors, (ii) spreading the
                      commercial portfolio throughout southern West Virginia,
                      eastern Kentucky and western Virginia, and (iii) engaging
                      in business involving different coal companies and
                      different types of coal. Historically, management has
                      closely monitored coal related credits and has been
                      successful in limiting credit exposure during times of
                      downward economic trends in the industry. The direct coal
                      related credits in the Company's loan portfolio represent
                      less than 6% of the total portfolio.

                      The majority of loans outstanding are collateralized by
                      real estate, commercial equipment, and personal consumer
                      goods. At December 31, 1995, one-to-four family
                      residential real estate secured approximately 37% of the
                      loan portfolio, commercial equipment and vehicles secured
                      approximately 13%, automobiles secured approximately 17%,
                      and commercial real estate secured approximately 10%.
                      Principally all of the commercial real estate securing the
                      loans noted above is within the market area served by the
                      Company, where such real estate values have not been
                      significantly affected by the significant fluctuations
                      which have caused the collateral value problems in other
                      regions of the country. No other individual category makes
                      up 10% or more of the loan portfolio.
 
                                      12
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

- --------------------------------------------------------------------------------


                      Real estate loans represent the largest component of the
                      Company's loan portfolio. The actual dollar volume of real
                      estate loans outstanding made within the identified core
                      market area is in excess of ninety-one percent (91%) of
                      the Company's real estate loan portfolio. One-to-four
                      family residential real estate represents most of the
                      collateral for this category. The Company's loan policy
                      contains uniform and minimum standards for determining
                      creditworthiness of potential real estate borrowers,
                      requires conformity to FNMA and FHLMC standard
                      requirements, including debt/worth and loan/appraised
                      value ratios. Maximum allowable levels for loan/value
                      ratios for the most prevalent types of real estate lending
                      are eighty percent (80%) for one-to-four family
                      residences, seventy-five percent (75%) for land
                      development, and sixty-five percent (65%) for raw,
                      unimproved residential land. In addition, minimum standard
                      parameters regarding downpayment, loan term, and risk-
                      based determined loan rates are employed by the Company.
                      
                      Consumer loans represent the second largest component of
                      the Company's loan portfolio in terms of dollar volume.
                      The dollar volume of the Company's consumer loans made
                      within the Company's core market area represents in excess
                      of ninety-one percent (91%) of the overall consumer loan
                      portfolio. Automobile loans comprise the largest single
                      type of consumer credit category, approximating one-half
                      of the total consumer portfolio. Loan policy mandates
                      minimum underwriting standards depending on the nature of
                      credit involved, including the applicant's employment
                      history, disposable, income and debt/income ratios, net
                      worth, credit score, downpayment requirements, loan terms,
                      and collateral. While Company policy emphasizes secured
                      lending, unsecured consumer credits within established
                      guidelines is permitted.
                      
                      Commercial loans represent both the smallest component of
                      the Company's loan portfolio and the largest and most
                      concentrated risks found therein. In terms of geographic
                      concentration, the dollar volume of outstanding loans in
                      this portfolio category made within the Company's core
                      market area is in excess of ninety-two percent (92%) of
                      the commercial loans outstanding. The majority of the
                      loans in this category are collateralized with either coal
                      mining equipment and/or coal trucks or other commercial
                      real estate and equipment. Minimum commercial loan
                      underwriting and documentation standards include among
                      other requirements, current financial information,
                      demonstration of adequate cash flow, adequate and
                      perfected lien positions, and sufficient collateral
                      coverage. Minimum standards similarly exist for
                      downpayment and/or equity coverage, loan term, and risk-
                      based interest rate determination - all dependent on the
                      nature and type of credit involved. Loan policy prescribes
                      for the most part variable rate pricing based on some
                      predetermined and prominently recognized index - usually
                      Wall Street Journal Prime.
                      
                      The population of the seven county core market area
                      declined substantially during the decade of 1980 to 1990,
                      before reversing course in the early 1990s. Total
                      households, which tend to be larger in this market than
                      most national averages, similarly fell over the same time
                      period, although not as drastically as population readings
                      would suggest. A majority of these households (over 68%)
                      own their domiciles which have a median dwelling value in
                      excess of $40 thousand. Median household income for the
                      area is $19 thousand, with approximately forty percent
                      (40%) of the households having incomes in excess of $25
                      thousand. Mining, of course, is the dominant industry in
                      the local economy, however, the dominant employers in the
                      market - in no particular order - are education,
                      government services, and health care services. Blue collar
                      occupations dominate employment representing nearly fifty-
                      six percent (56%) of the work force. It is important to
                      reiterate that the single most powerful industrial factor
                      operating in the core market area relates to the
                      dependence - directly and indirectly - on the coal
                      industry.
 
                                      13
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- --------------------------------------------------------------------------------
                      
                      
Loans Outstanding     The following table shows the composition of the
- -----------------     Company's loan portfolio:
[GRAPH APPEARS HERE]

Millions of Dollars
    1991  168
    1992  173
    1993  196
    1994  215
    1995  229                    
                      Table III - Consolidated Summary of Loans and
                      ---------------------------------------------------------
                      Non-Performing Assets
                      (Dollars in Thousands)
                      <TABLE>
                      <CAPTION>
                                                                        Years Ended December 31
                                                           1995      1994      1993      1992      1991
                                                         ------------------------------------------------
                      <S>                                <C>       <C>       <C>       <C>       <C>
                      Commercial loans.................  $ 63,581  $ 64,821  $ 69,372  $ 65,144  $ 65,970
                      Real estate loans................    88,197    76,908    66,638    54,225    45,711
                      Consumer loans...................    80,796    77,564    65,107    57,963    60,436
                                                         ------------------------------------------------
                      Subtotal.........................   232,574   219,293   201,117   177,332   172,117
                      Less: Unearned income............     1,033     1,617     2,303     2,098     2,014
                                                         ------------------------------------------------
                      Subtotal.........................   231,541   217,676   198,814   175,234   170,103
                      Less: Allowance for loan losses..     2,973     2,932     2,961     2,470     2,006
                                                         ------------------------------------------------
                      Net loans........................  $228,568  $214,744  $195,853  $172,764  $168,097
                                                         ================================================
                      </TABLE>
                      
                      At December 31, 1995, net loans approximated $229 million
                      as compared to $215 million at December 31, 1994. Real
                      estate loans increased approximately $11.3 million
                      (14.7%), consumer loans increased approximately $3.2
                      million (4.2%), and commercial loans decreased
                      approximately $1.2 million (1.9%) from December 31, 1994.
                      
                      At December 31, 1994, net loans approximated $215 million
                      as compared to $196 million at December 31, 1993. Real
                      estate loans increased approximately $10.3 million
                      (15.4%), consumer loans increased approximately $12.4
                      million (19.1%), and commercial loans decreased
                      approximately $4.6 million (6.6%) from December 31, 1993.
                      The increase in loans over the three year period is due to
                      core growth in the Company's market.
                                            
                      As Table III illustrates, the Company has a relatively
                      balanced loan portfolio with increasing emphasis being
                      placed on the consumer and real estate markets. The
                      maturity distribution of the Company's gross loans at
                      December 31, 1995 is summarized as follows in Table IV:
                      
                       
                      Table IV - Remaining Maturities of Loans
                      ---------------------------------------------------------
                      (Dollars in Thousands)

                      <TABLE>
                      <CAPTION>
                                                       Balance                    After    
                                                     December 31    One Year     1 to 5         Five
                                                         1995       or Less       Years        Years
                                                     ------------------------------------------------  
                      <S>                          <C>             <C>         <C>          <C>       
                      Commercial loans...........      $63,581      $ 43,043     $18,455     $  2,083  
                      Real estate loans..........       88,197        13,574      67,775        6,848  
                      Consumer loans.............       80,796        34,914      41,683        4,199
                                                     ------------------------------------------------  
                      Total loans................     $232,574       $91,531    $127,913      $13,130
                                                     ================================================
                      Loans due after one year:

                        With floating rates......     $  1,370
                                                     =========
                        With predetermined rates.     $139,673
                                                     =========
                      </TABLE>

                      ALLOWANCE FOR LOAN LOSSES
                      
                      The allowance for loan losses is established through
                      provisions for loan losses charged against income. Loans
                      deemed to be uncollectible are charged against the
                      allowance for loan losses, and subsequent recoveries, if
                      any, are credited to the allowance.
                      
                      On January 1, 1995, the Company adopted Financial
                      Accounting Standards Board (FASB) Statement No. 114,
                      "Accounting by Creditors for Impairment of a Loan," as
                      amended by FASB Statement No. 118. Under this standard,
                      the 1995 allowance for loan losses related to loans
                      
                                      14
                      
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

- --------------------------------------------------------------------------------
                      
                      
Loan Coverage         that are identified for evaluation in accordance with
- -------------         Statement 114 is based on discounted cash flows using the
[GRAPH APPEARS HERE]  loan's initial effective interest rate or the fair value
Ratio of Allowance    of the collateral for certain collateral dependent loans.
for Loan Losses of    Prior to 1995, the allowance for loan losses related to
Non-Performing Loans  these loans was based on undiscounted cash flows or the
  1991  97.66%        fair value of the collateral for collateral dependent
  1992  80.35%        loans. The adoption of this pronouncement did not
  1993 230.79%        materially impact the Company's financial statements,
  1994 125.14%        accounting policies, nonperforming loans, or determination
  1995 113.78%        of the adequacy of the allowance for loan losses.
                      
                      The allowance for loan losses is maintained at a level
                      believed adequate by management to absorb estimated loan
                      losses. Management's periodic evaluation of the adequacy
                      of the allowance is based on the Company's past loan loss
                      experience, known and inherent risks in the portfolio,
                      adverse situations that may affect the borrower's ability
                      to repay (including the timing of future payments), the
                      estimated value of any underlying collateral, composition
                      of the loan portfolio, current economic conditions, and
                      other relevant factors. This evaluation is inherently
                      subjective as it requires material estimates including the
                      amounts and timing of future cash flows expected to be
                      received on impaired loans that may be susceptible to
                      significant change.
                      
                      Accrual of interest is generally discontinued when a loan
                      becomes ninety days past due as to principal or interest.
                      When interest accruals are discontinued, unpaid interest
                      credited to income in the current year is reversed, and
                      interest accrued in prior years is charged to the
                      allowance for loan losses. Management may elect to
                      continue the accrual of interest when the estimated net
                      realizable value of collateral is sufficient to cover the
                      principal balance and accrued interest and the loan is in
                      the process of collection. Loans in foreclosure and
                      liquidation proceedings are immediately placed on
                      nonaccrual status. A nonaccrual loan may be restored to an
                      accrual basis when interest and principal payments are
                      made current, has performed in accordance with contractual
                      terms for a reasonable period of time and prospects for
                      future payments are no longer in doubt.
                      
                      The allowance for loan losses at December 31, 1995 was
                      approximately $2.973 million compared to approximately
                      $2.932 million at December 31, 1994, an increase of
                      approximately 1.4%. This increase occurred despite gross
                      charge-offs of the loan portfolio for 1995 being
                      approximately $266 thousand higher than for the prior
                      year. Recoveries were approximately $71 thousand higher
                      than for 1994 producing a net charge-off level
                      approximately $195 thousand higher for 1995. The ratio of
                      net charge-offs to average net loans was .84% in 1995 as
                      compared to .82% in 1994. The ratio of allowance for loan
                      losses to non-performing loans, the "coverage ratio,"
                      provides a quantifiable estimate of the coverage available
                      in the allowance for loan loss towards problem credits.
                      The coverage ratio was 113.78% and 125.14% at December 31,
                      1995 and 1994, respectively. The ratio of non-performing
                      loans to total year end loans was 1.13% and 1.08% at
                      December 31, 1995 and 1994, respectively. The ratio of
                      provision for loan losses to net charge-offs was 102.2%
                      and 98.3% for 1995 and 1994, respectively.
                      
                      Starting in late 1994 and continuing throughout 1995,
                      management moved to position the loan portfolio for the
                      future by aggressively working out potential problem
                      credits, particularly in the consumer and commercial
                      sector. Over this period of time, the Company has
                      undertaken a comprehensive program of restructuring or
                      disposing of problem or higher risk credits. At the
                      implementation of this program, management recognized that
                      the adoption of such an aggressive posture would entail
                      having to absorb some charges to the allowance for loan
                      losses that could, at least initially, be higher than
                      historical charge-off ratios. Management also recognized
                      that dealing with some of these potential problem credits
                      in this aggressive manner would result in some credits
                      becoming classified assets and being reported as
                      classified assets that in prior years may not have been
                      recognized as such. Accordingly, non-performing levels
                      were anticipated to be higher than prior periods and
                      management believes that these higher levels of non-
                      performing loans do not contain significantly higher
                      levels of credit exposure than prior periods.
                      
                                      15
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- --------------------------------------------------------------------------------
                      
                      
                    Management determined at the outset of this program that (i)
                    the allowance for loan losses was sufficient to absorb the
                    effect of anticipated higher charge-offs and (ii) on an
                    ongoing basis, provisions for loan losses would continue to
                    be made to reflect any additional exposure identified by
                    management in the loan portfolio. Management is confident
                    that the Company's asset quality at December 31, 1995, is
                    better than in prior periods. Management believes that the
                    aggressive program undertaken related to the commercial and
                    consumer loan portfolios will allow the Company to spend its
                    time pursuing additional business opportunities as opposed
                    to working out higher risk credits.
                    
                    The following tables show the analysis of the allowance for
                    loan losses and the allocation of allowance for loan losses:


Table V - Analysis of Allowance for Loan Losses
- --------------------------------------------------------------------------------
(Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                                       Year Ended December 31
                                                                       1995         1994        1993        1992       1991
                                                                     --------------------------------------------------------
<S>                                                                 <C>          <C>        <C>          <C>        <C> 
Amount of loans outstanding at end of period....................     $228,568     $214,744   $195,853     $172,764   $168,097
                                                                     ========================================================
Daily average amount of loans...................................     $221,844     $203,278   $181,996     $171,605   $168,993
                                                                     ========================================================
Balance of allowance for loan losses at beginning of period.....       $2,932     $  2,961   $  2,470     $  2,006   $  1,857

Loans charged off:
 Commercial.....................................................          533          854        318          477        653
 Consumer.......................................................        1,724        1,205        804          634        911
 Real estate....................................................          137           69         92          163        197
                                                                     --------------------------------------------------------
Total loans charged off.........................................        2,394        2,128      1,214        1,274      1,761
Recoveries of loans previously charged off:
 Commercial.....................................................          104          107        156          192        176
 Consumer.......................................................          411          294        228          177        195
 Real estate....................................................           12           55         36           26         32
                                                                     --------------------------------------------------------
Total recoveries................................................          527          456        420          395        403
                                                                     --------------------------------------------------------
Net loans charged off...........................................        1,867        1,672        794          879      1,358
Provision for loan losses.......................................        1,908        1,643      1,285        1,343      1,507
                                                                     --------------------------------------------------------
Balance at end of period........................................       $2,973     $  2,932   $  2,961     $  2,470   $  2,006
                                                                     ========================================================
Ratio of net charge-offs during period to average loans.........         0.84%        0.82%      0.44%        0.51%      0.80%
                                                                     ========================================================
Ratio of provision for loan losses to net charge-offs...........        102.2%        98.3%     161.8%       152.8%     111.0%
                                                                     ========================================================
</TABLE> 

Table VI - Allocation of Allowance for Loan Losses
- -------------------------------------------------------------------------------
(Dollars in Thousands)

<TABLE> 
<CAPTION> 
                  December 31, 1995      December 31, 1994      December 31, 1993       December 31, 1992       December 31, 1991
                Allocation  Category   Allocation  Category   Allocation   Category   Allocation   Category   Allocation   Category
                    of       as a %        of       as a %        of        as a %        of        as a %        of        as a %
                 Allowance  of Loans   Allowance   of Loans   Allowance    of Loans   Allowance    of Loans   Allowance    of Loans
                --------------------------------------------------------------------------------------------------------------------
<S>             <C>        <C>         <C>         <C>        <C>          <C>        <C>          <C>        <C>          <C>
Commercial.....   $  955      27.3%      $2,106      29.5%    $  2,150       34.5%    $  1,438       36.7%      $1,000       38.3%
Real estate....      638      37.9          210      35.1          305       33.1          315       30.6          300       26.6
Consumer.......    1,380      34.8          616      35.4          506       32.4          717       32.7          706       35.1
                --------------------------------------------------------------------------------------------------------------------

                  $2,973     100.0%      $2,932     100.0%    $  2,961      100.0%    $  2,470      100.0%      $2,006      100.0%
                ====================================================================================================================
</TABLE>


                                      16
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

- --------------------------------------------------------------------------------


                    CONSOLIDATED SUMMARY OF NON-PERFORMING ASSETS
                    
                    Non-performing assets consist of non-accrual loans, loans
                    more than ninety days past due which continue to accrue
                    interest, and other real estate owned.
                    
                    At December 31, 1995, non-performing assets increased by
                    approximately 26.5% over prior year levels, or approximately
                    $657 thousand to .78% of total assets as compared to .67% at
                    December 31, 1994. Management's increasingly aggressive
                    posture in dealing with potential high risk credits (i.e.
                    management is granting very few extensions of loan payments)
                    is the prime reason for the increase. Management continues
                    to monitor higher risk credits to evaluate, control, and
                    insure that their ultimate disposition does not have a
                    material negative impact on the Company's financial
                    position. Of the loans held in non-accrual status in 1995,
                    if interest had been accrued on these loans based upon their
                    original terms, interest income would have increased by
                    approximately $373 thousand. A total of approximately $447
                    thousand in interest was actually received on these
                    accounts.
                    
                    Other real estate owned, which is recorded at the lower of
                    cost or market minus estimated costs to sell, represents the
                    real estate of which the Company has taken ownership in full
                    or partial satisfaction of loans. Approximately 57% of the
                    other real estate owned is of a nonresidential nature.

                    The following table depicts the relative levels of non-
                    performing assets for the last five years:


Table VII - Consolidated Summary of Non-Performing Assets
- --------------------------------------------------------------------------------
(Dollars in Thousands)

<TABLE>
<CAPTION>
                                                              1995     1994     1993     1992     1991
                                                             ------------------------------------------
<S>                                                          <C>      <C>      <C>      <C>      <C>
Non-performing assets:
 Non-accruing loans........................................  $1,995   $1,743   $1,037   $2,838   $1,969
 Loans past due 90 days....................................     618      600      246      236       85
                                                             ------------------------------------------
Total non-performing loans.................................   2,613    2,343    1,283    3,074    2,054
 Other real estate owned...................................     524      137      156      352      446
                                                             ------------------------------------------
Total non-performing assets................................  $3,137   $2,480   $1,439   $3,426   $2,500
                                                             ==========================================
Non-performing loans as a percentage of total loans........    1.13%    1.08%    0.65%    1.75%    1.21%
                                                             ==========================================
Non-performing assets as a percentage of total assets......    0.78%    0.67%    0.42%    1.04%    0.77%
                                                             ==========================================
</TABLE>

                    At December 31, 1995, the recorded investment in impaired
                    loans under Statement No. 114 was $6.5 million (of which
                    $278 thousand was on a nonaccrual basis). Included in this
                    amount was $863 thousand of impaired loans for which the
                    related allowance for loan losses is $274 thousand and $5.7
                    million of impaired loans that, as a result of write-downs
                    or being well secured, do not have a specific allowance for
                    loan losses. The average recorded investment in impaired
                    loans for the year ended December 31, 1995 approximated $5.7
                    million. For the year ended December 31, 1995, the Company
                    recognized interest income on those impaired loans of $852
                    thousand, which included $842 thousand of interest income
                    recognized using the cash basis method of income
                    recognition.
                    
                    The Company's loan portfolio contained immaterial levels of
                    loans that would be characterized as renegotiated troubled
                    debt in periods reported in Table VII.

                                      17
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- --------------------------------------------------------------------------------


                    INVESTMENT PORTFOLIO AND OTHER EARNING ASSETS
                    
                    The second largest component of earning assets is investment
                    securities. The Company's investment portfolio is comprised
                    primarily of United States Government and Federal Agency
                    obligations. The Company's portfolio is designed to enhance
                    liquidity while providing acceptable rates of return.
                    
                    Management determines the appropriate classification of
                    securities at the time of purchase. If management has the
                    intent and the Company has the ability at the time of
                    purchase to hold securities to maturity, they are classified
                    as investments held-to-maturity and carried at amortized
                    cost. Debt securities purchased for an indefinite period of
                    time, including securities that management intends to
                    utilize as part of its asset/liability strategy, or which
                    may be sold for various reasons, and marketable equity
                    securities are classified as available-for-sale and carried
                    at fair value. Unrealized holding gains and losses on
                    securities classified as available-for-sale, net of the
                    related income tax effect, are carried as a separate
                    component of shareholders' equity. The Company does not hold
                    investment securities for trading purposes.
                    
                    At December 31, 1995 unrealized holding gains on available-
                    for-sale securities, net of deferred income taxes, of
                    approximately $53 thousand have been recorded as a separate
                    component of shareholders' equity. This reflects an increase
                    of $196 thousand from the unrealized holding losses of $143
                    thousand at December 31, 1994. This positive change was
                    primarily caused by declining interest rates in 1995.


Table VIII - Investment Securities
- --------------------------------------------------------------------------------
(Dollars in Thousands)


<TABLE>
<CAPTION>
                                            U.S.     Federal     State and       Other                   Weighted
                                         Treasury    Agencies    Municipal    Securities       Total       Yield
                                         ------------------------------------------------------------------------
<S>                                      <C>        <C>         <C>           <C>            <C>         <C>
December 31, 1995
Maturity:
       Within 1 year...................   $ 7,203     $19,300       $  943        $    --    $ 27,446       5.98%
       After 1 year through 5 years....     4,729      67,215        2,365             --      74,309       6.29
       After 5 years through 10 years..        --       1,298          161             --       1,459       9.06
       After 10 years..................        --         236            7          2,271       2,514       5.99
                                          -----------------------------------------------------------
Total carrying value (1)...............   $11,932     $88,049       $3,476        $ 2,271    $105,728       6.24
                                          ===========================================================
Estimated fair value...................   $12,015     $88,492       $3,490        $ 2,271    $106,268
Purchase yield.........................      5.62%       6.39%        4.74%          6.00%       6.24%
Average maturity (in years)............        97        2.50         2.06          20.00        2.09
 
December 31, 1994
Total carrying value (1)...............   $28,427     $77,744       $1,312        $ 2,498    $109,981       5.99%
Estimated fair value...................    28,001      75,156        1,299          2,499     106,955
Purchase yield.........................      5.25%       6.28%        5.23%          5.92%       5.99%
Average maturity (in years)............      1.05        2.47         2.96          16.81        2.09
 
December 31, 1993
Amortized cost.........................   $30,020     $67,003       $  538        $ 1,253    $ 98,814       6.16%
Estimated fair value...................    30,493      68,424          566          1,253     100,736
Purchase yield.........................      5.36%       6.49%        7.12%          6.00%       6.16%
Average maturity (in years)............      1.41        2.21         1.69          20.00        2.36
</TABLE>

(1) Available-for-sale securities are carried at fair value and held-to-maturity
    securities are carried at amortized cost.

                                      18
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


                      During 1995, the Company decreased its investment holdings
                      by approximately $4.3 million. Investment in U.S. Treasury
                      issues declined approximately $16.5 million to
                      approximately 11% of the total portfolio (down from 26% in
                      the prior year). In contrast, investment in Federal Agency
                      issues, State & Municipal issues, and other securities
                      increased in terms of both volume and proportion of the
                      investment portfolio in 1995 from prior year levels.
                      Federal Agency investments increased approximately $10.3
                      million (representing 83% of the portfolio versus 71% in
                      1994). Investments in State and Municipal issues increased
                      approximately $2.2 million and investments in other
                      securities decreased approximately $227 thousand in 1995,
                      collectively representing approximately 5% of the
                      investment portfolio as compared to 3% in the prior year.
                      The decrease in investments was a function of higher loan
                      demand and liquidity planning. The increase in municipal
                      securities is an effort to increase tax-exempt income .

                      During 1994, the Company increased its investment holdings
                      by approximately $11.2 million. Investment in U.S.
                      Treasury issues declined approximately $1.6 million to
                      approximately 26% of the total portfolio (down from 30% in
                      prior year). In contrast, investment in Federal Agency
                      issues, State & Municipal issues, and other securities
                      increased in 1994 in terms of both volume and proportion
                      of the investment portfolio. Federal Agency investments
                      increased approximately $10.7 million (representing 71% of
                      the portfolio versus 68% in 1993). Investments in State
                      and Municipal issues increased approximately $750 thousand
                      and investments in other securities increased
                      approximately $1.2 million in 1994, representing
                      approximately 3% of the investment portfolio as compared
                      to 2% in the prior year.
                      
                      Federal funds sold increased approximately $12.5 million
                      in 1995 from prior year levels. Average federal funds sold
                      for the year were approximately $2 million lower in 1995
                      than in 1994. Strong core deposit growth for the Company
                      provided the bulk of the funds available for this sort of
                      investment. In addition, improved loan demand helped
                      reduce federal funds sold.
                      
                      Any assessment of the Company's activity in federal funds
                      investments needs to be evaluated in the context of
                      evolving economic market forces and the Company's overall
                      asset/liability management. Management desires to maintain
                      federal funds sold levels high enough to maintain
                      sufficient liquidity, while balancing these liquidity
                      needs with a desire to maintain an adequate return on
                      earning assets. As interest rates declined during 1995,
                      the differential between yields on federal funds sold and
                      on investment securities falling within the parameters of
                      the Company's investment policy narrowed, providing less
                      incentive to commit substantial amounts of funds to either
                      alternative. At the same time, loan demand in most of the
                      Company's market area increased. Despite the fact that
                      market rates for most loan categories were decreasing, the
                      differential between market yields on loans and yields on
Total Deposits        either federal funds sold or most investment securities
- --------------        was much wider. Given the combination of increasing local
[GRAPH APPEARS HERE]  loan demand and higher yields available on those loans,
Millions of Dollars   adherence to parameters defined in the Company's
    1991 271          asset/liability policy, lower federal funds sold position
    1992 281          over the course of 1995 were inevitable. Conversely, the
    1993 291          combination of increasing interest rates experienced in
    1994 311          1994 and greater liquidity provided by the Company's
    1995 334          expanding deposit base made purchases of both investment
                      securities and federal funds more attractive.
                      
                      DEPOSITS
  
                      The Company primarily uses deposits to fund its lending
                      activities and investment portfolio. Deposit accounts,
                      including checking, savings, certificates of deposit, and
                      short-term borrowings, are obtained primarily from the
                      Company's market.
                      
                      Average deposits and short-term borrowings increased
                      approximately $16.3 million or 5% in 1995 from 1994
                      levels. The Company's cost of funds increased on most
                      interest bearing deposit categories, even though interest
                      rates declined during 1995, due to certain repricing
                      developments in 1994, aggressive growth campaigns the
                      Company undertook with regard to some of its newer
                      offices, and more intensive competitive pressures.
                    
                                      19
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- --------------------------------------------------------------------------------


                      Average deposits and short-term borrowings increased
                      approximately $26.9 million or 9% in 1994 from 1993
                      levels. The increasing interest rate environment prevalent
                      during much of 1994 and the Company's aggressive growth
                      efforts in its core markets combined to produce
                      significant increases across every deposit and borrowing
                      category.
                      
                      SHORT-TERM BORROWINGS
                      
                      Short-term borrowings consist of the Treasury Tax and Loan
                      Account, Commercial Repurchase Agreements, and Borrowings
                      from the Federal Home Loan Bank (FHLB) and others. The
                      amount in the Treasury Tax and Loan account is directly
                      related to the amount of payroll in the market area and
                      the frequency of government withdrawals. Commercial
                      Repurchase Agreements represent overnight transactions
                      whereby certain commercial customers invest in liquid
                      interest-bearing liabilities. Average Commercial
                      Repurchase Agreements increased approximately $1.5 million
                      in 1995, an approximate 14% increase, after increasing
                      approximately $5.9 million (or 123%) in 1994. As a general
                      rule, an increasing interest rate environment and
                      generally better liquidity characteristics make Commercial
                      Repurchase Agreements a much less attractive and less
                      viable investment alternative. In the economic environment
                      experienced in 1995 compared to 1994 Repurchase Agreements
                      continued to be attractive. Average Borrowings from FHLB
                      were insignificant for nearly all of 1995. The Bank did
                      have an overnight draw outstanding on its Flexline at FHLB
                      of Pittsburgh at December 31, 1995, which it repaid during
                      the first week of 1996.


Table IX -  Short-Term Borrowings
- --------------------------------------------------------------------------------
(Dollars in Thousands)

<TABLE>
<CAPTION>
                                                      1995            1994            1993
                                                 Amount   Rate   Amount   Rate   Amount   Rate
                                                 ---------------------------------------------
<S>                                              <C>      <C>    <C>      <C>    <C>      <C>
Treasury tax and loan account:
 As of year-end................................  $ 3,349  5.15%  $ 2,908  3.65%   $5,714  2.76%
 Average balance...............................    2,807  4.08     2,346  2.69     2,881  2.97
 Maximum month-end.............................    6,615    --     5,577    --     6,954    --
 
Commercial repurchase agreements:
 As of year-end................................  $ 9,361  4.20%  $12,089  3.14%   $5,876  2.64%
 Average balance...............................   12,863  3.71    10,752  3.79     4,825  3.14
 Maximum month-end.............................   14,695    --    14,934    --     5,885    --
 
FHLB borrowings and other:
 As of year-end................................  $ 5,000  6.05%       --    --        --    --
 Average balance...............................       69  5.95        --    --        --    --
 Maximum month-end.............................    5,000    --        --    --        --    --
</TABLE>

                      ASSET/LIABILITY MATURITY AND RATE SENSITIVITY
                      
                      Asset/liability management is responsible for the
                      planning, implementation, and control processes for
                      determining asset mix and maturity features relative to
                      liability maturities. A major goal of asset/liability
                      management is to maximize the net interest margin within
                      acceptable levels of risk of changes in interest rates.
                      The principal tool for such a process is management of
                      Matewan's interest sensitive assets to interest sensitive
                      liabilities.
                      
                      The matching of assets and liabilities may be analyzed by
                      examining the extent to which such assets and liabilities
                      are "interest rate sensitive" and by monitoring an
                      institution's interest rate sensitivity "gap." An asset or
                      liability is said to be interest rate sensitive within a
                      specific time period if it will mature or reprice within
                      that time period. The interest rate sensitivity gap is
                      defined as the difference between the amount of interest
                      earning assets maturing or repricing within a specific
                      time period and the amount of interest bearing

                                      20
                      
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                                                
- --------------------------------------------------------------------------------


                      liabilities maturing or repricing within that time period.
                      A gap is considered positive when the amount of interest
                      rate sensitive assets exceeds the amount of interest rate
                      sensitive liabilities. A gap is considered negative when
                      the amount of interest rate sensitive liabilities exceeds
                      the amount of interest rate sensitive assets. During a
                      period of rising interest rates, a negative gap would be
                      expected to adversely affect net interest income while a
                      positive gap would be expected to result in an increase in
                      net interest income. During a period of falling interest
                      rates, a negative gap would be expected to result in an
                      increase in net interest income while a positive gap would
                      be expected to adversely affect net interest income.
                      
                      The Company is liability sensitive in the one year and
                      under category, or "negatively gapped." Accordingly, a
                      decrease in interest rates should benefit the Company
                      while an increase in interest rates should adversely
                      impact the net interest margin. The earnings of the
                      Company are sufficient to withstand the short-term
                      negative gap position, should a moderate increase in
                      interest rates occur. Should a large rate increase occur,
                      management would consider liquidating available-for-sale
                      investments or borrowing from the FHLB. These proceeds
                      would be placed in short-term investments.
                      
                      The Company's management recognizes the exposure that
                      exists from the concentration of large "jumbo"
                      certificates of deposit, and as part of the
                      asset/liability policy, matches both rates and maturities
                      so the Company will not have a liquidity problem or allow
                      income to be significantly affected by a change in
                      interest rates. Management believes that the Company's
                      cash position is sufficient to cover any payments
                      necessary on "jumbo" certificates. In addition, management
                      believes that a major portion of the transaction accounts
                      have attributes of core deposits and, therefore, are not
                      extremely interest sensitive.
                      
                      The following table sets forth the amount of interest
                      earning assets and interest bearing liabilities
                      outstanding at December 31, 1995, which are estimated by
                      the Company, based upon certain assumptions, to reprice or
                      mature in each of the future time periods shown. The
                      amounts of assets and liabilities which reprice or mature
                      during a particular period were determined in accordance
                      with the earlier of the term to repricing or the
                      contractual terms of the asset.


Table X - Asset and Liability Maturity and Rate Sensitivity
- --------------------------------------------------------------------------------
(Dollars in Thousands)

<TABLE>
<CAPTION>
                                           0-90       91-180      181-365      Total        1-5       Over
                                           Days        Days         Days       1 Year      Years     5 Years     Total
                                        -------------------------------------------------------------------------------
<S>                                     <C>         <C>          <C>         <C>         <C>        <C>        <C>
Earning assets:
 Loans................................   $ 54,727    $  11,322   $  25,482   $  91,531   $127,913    $13,130   $232,574
 Investments..........................     11,313        7,222       8,911      27,446     74,309      3,973    105,728
 Interest-bearing deposits............      5,704           --          --       5,704         --         --      5,704
 Federal funds sold and other.........     17,237           --          --      17,237         --         --     17,237
                                        -------------------------------------------------------------------------------
Total earning assets..................     88,981       18,544      34,393     141,918    202,222     17,103    361,243
 
Liabilities:
 Savings and transaction accounts.....    124,175           --          --     124,175         --         --    124,175
 CD's $100,000 and over...............     13,948       12,348      17,054      43,350     24,838         --     68,188
 Other time deposits..................     20,194       22,189      17,728      60,111     36,932         64     97,107
                                        -------------------------------------------------------------------------------
Total deposits........................    158,317       34,537      34,782     227,636     61,770         64    289,470
 Other borrowings.....................     17,710           --          --      17,710         --         --     17,710
                                        -------------------------------------------------------------------------------
Total interest bearing liabilities....    176,027       34,537      34,782     245,346     61,770         64    307,180
                                        -------------------------------------------------------------------------------
Interest sensitivity GAP..............   $(87,046)   $ (15,993)  $    (389)  $(103,428)  $140,452    $17,039   $ 54,063
                                        ===============================================================================
Cumulative GAP........................   $(87,046)   $(103,039)  $(103,428)  $(103,428)  $ 37,024    $54,063   $ 54,063
                                        ===============================================================================
Cumulative GAP as a percentage
 of earning assets....................    (24.10)%     (28.52)%    (28.63)%    (28.63)%     10.25%     14.97%     14.97%
                                        ===============================================================================
</TABLE>

                                      21
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- --------------------------------------------------------------------------------


                      The Company does not manage its interest rate risk simply
                      by employing static maturity and repricing reports. The
                      Company employs a dynamic modeling process that projects
                      the impact of different interest rate scenarios on
                      earnings and Return on Average Assets over a twelve month
                      period. A substantial portion of the Company's loans and
                      deposits comes from its retail base and does not
                      automatically reprice due to changes in interest rates.
                      Accordingly, the Company has not experienced the earnings
                      volatility indicated by its liability sensitive gap
                      position depicted above. The Company has maintained a net
                      interest margin in excess of 5.00% in each of the last six
                      years and has been able to maintain adequate liquidity to
                      provide for changes in interest rates and for changes in
                      loan and deposit demands.
                      
                      The earnings simulation models that the Company employs
                      incorporate assumptions based on historical experiences
                      involving customer behavior and funds disintermediation in
                      a variety of interest rate environments. They also reflect
                      the Company's pricing position versus both local in-market
                      competition and broader out-of-market alternatives.
                      
                      LIQUIDITY AND CAPITAL RESOURCES
                      
                      Liquidity is the ability to satisfy demands for deposit
                      withdrawals, lending commitments, and other needs. The
                      Company's liquidity is based on a stable deposit base.
                      Additionally, the Company holds certain liquid assets such
                      as cash and federal funds sold to help meet certain
                      liquidity needs. In addition, the Company holds other
                      marketable assets (over $32.4 million of available-for-
                      sale investments at December 31, 1995) which can easily be
                      converted to cash if the need arises. The Company
                      continues to have the ability to attract short-term
                      sources of funds such as repurchase agreements to help
                      meet its liquidity needs.
                      
                      Two of the Company's subsidiaries are members of the FHLB
                      (Pittsburgh and Cincinnati). The FHLBs provide an
                      alternative source of borrowings for the subsidiaries,
                      thereby providing additional sources of liquidity.

                      The Company's cash and cash equivalents, represented by
                      cash and due from banks and federal funds sold, are a
                      product of its operating, investing, and financing
                      activities. Cash and cash equivalents from operating
                      activities for the last three years have remained
                      relatively stable and approximated $6.2 million, $8.2
                      million, and $7.3 million in 1995, 1994, and 1993. Net
                      cash used in investing activities approximated $15.4
                      million, $36.3 million and $18.1 million in 1995, 1994,
                      1993. These increases primarily relate to the net increase
                      in lending activities. Net cash provided by financing
                      activities approximated $25.1 million, $21.7 million, and
                      $8.7 million in 1995, 1994, and 1993. The net cash
Capital Ratios        provided by financing activities related primarily to
- --------------        increases in deposits.
[GRAPH APPEARS HERE]                      
Risk Based Capital    A central principle in the Company's capital planning
Ratio                 process is to attain sufficiently high levels of
   1991 16.15%        profitability to insure that capital adequacy is
   1992 18.86%        maintained while generating a consistent flow of
   1993 18.88%        dividends. The FDIC Improvement Act of 1991 (the "Act")
   1994 19.23%        mandates minimum levels of capital required for an
   1995 19.06%        institution to be rated on the basis of capital. Under
Tier/Risk Based       final agency rules, an institution will be deemed to be
Capital               "well capitalized," the highest rating attainable, if it
   1991 15.05%        maintains (i) a Risk-Based Capital Ratio in excess of 10%,
   1992 17.61%        (ii) a Tier 1 Risk-Based Capital Ratio in excess of 6%,
   1993 17.63%        and (iii) a Leverage Ratio in excess of 5%. On December
   1994 17.98%        31, 1995 total equity as a percent of total assets, the
   1995 17.86%        "Leverage Ratio," for the Company approximated 10.97%. For
Leverage Capital      Matewan National Bank and Matewan Bank FSB, the Leverage
   1991  8.50%        Ratio approximated 9.01% and 9.83% at December 31, 1995.
   1992  9.63%        All measures are substantially in excess of minimum levels
   1993 10.49%        required under the Act. In addition, both the Company and
   1994 10.76%        its banking subsidiaries are now required to meet certain
   1995 10.97%        regulatory capital requirements for capital on a risk-
                      adjusted basis. The Company must maintain an 8% level of
                      capital to risk-adjusted assets. Risk adjustment allows
                      for inclusion of off-balance sheet items such as unused
                      commitments to extend credit, exclusion of certain no-risk
                      assets, as well as inclusion of other factors that may
                      increase risk for the Company. The Company's Risk-Based
                      Capital Ratio at December 31, 1995 was 19.06% compared to
                      19.23% on December 31, 1994. The chart to the left depicts
                      the levels of the Company's three major regulatory capital
                      ratios for each of the last five years, as well as the
                      minimum level required for each ratio to maintain status
                      as a
                      
                                      22
                      
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


                      "well capitalized" institution. In each year, the Company
                      has substantially exceeded the minimum regulatory capital
                      standards required to maintain "well capitalized" status.
                      Increases in capital levels in the past several years have
                      been due to the substantial accumulation of income
                      retained after the payment of dividends.
                      
                      RESULTS OF OPERATIONS
                      
                      NET INTEREST INCOME
                      
                      Net interest income, the amount by which the interest
                      generated from earning assets exceeds the expense
                      associated with funding those assets, is the most
                      significant component of net income. Net interest income
                      in 1995 was $19.8 million, up approximately 10% from the
                      1994 level. Net interest income for 1994 was $18.0
                      million, a 2% increase over the prior year. As Table II
                      illustrates, the 1995 increase was predominantly a
                      function of an increased yield on earning assets of 69
                      basis points over prior year levels. The most significant
                      contribution came from loan yields, which increased 81
                      basis points in 1995 over 1994. Cost of funds increased 50
                      basis points over the same period. Despite generally
                      decreasing interest rates in the credit markets in 1995
                      and the Company's liability-sensitive position in the
                      under one year period, the Company actually experienced
                      higher costs on most categories of interest-bearing
                      liabilities. Most of this was a consequence of 1994
                      deposit pricing decisions intended to extend the term of
                      the deposit portfolio. Time deposits experienced the most
                      significant increase over 1994, showing a 78 basis point
                      increase.
                      
                      Net interest income in 1994 was $18.0 million, up
                      approximately 2% from the 1993 level. Net interest income
                      for 1993 was $17.7 million, a 5% increase over the prior
                      year. As Table XI illustrates, the 1994 increase was
                      primarily a function of Company growth levels increasing
                      at a pace more than adequate to compensate for generally
                      lower rate contributions. Despite generally increasing
                      interest rates in the credit markets in 1994, the Company
                      actually experienced lower yields on both its loan and
                      investment portfolios in 1994. This was a direct
                      consequence of the Company's general short-term liability
                      sensitive gap position, which enabled the Company to
                      reprice relatively less of its earning asset base to
                      market conditions and in fact required it to carry a
                      substantial portion of this base at yields that had been
                      priced in the declining interest rate environment of 1991
                      through 1993. On the other hand, despite a short-term
                      liability sensitive position, the Company actually managed
                      to slightly decrease its cost on interest bearing
                      liabilities over prior year. In 1994, the yield on average
                      earning assets for the Company declined 37 basis points
                      from prior year levels, while the cost on interest bearing
                      liabilities declined 5 basis points from 1993 levels,
                      producing a net gap of 32 basis points.
                      
                      During 1995, interest income increased approximately 13.7%
                      over prior year levels. This increase was primarily due to
                      a contribution from the loan portfolio being approximately
                      17.4% more than prior year levels. Average loans
                      outstanding increased 9.1% in 1995 over 1994 and the yield
                      on this portfolio increased 81 basis points over the same
                      period. Average investment securities volume increased as
                      the yield realized on the investment portfolio decreased 7
                      basis points in 1995 from 1994. From this combination,
Net Interest Margin   investment income increased approximately 2.5% from prior
- -------------------   period levels. Average federal funds sold decreased 15.3%
[GRAPH APPEARS HERE]  and interest earned on federal funds sold increased 19.8%
     1991 5.23%       due to higher rates earned during 1995. Substantially
     1992 5.73%       lower levels for average interest bearing deposits
     1993 5.88%       resulted in a reduction of approximately 73.0% in interest
     1994 5.53%       income in 1995 from the prior year.
     1995 5.78%                 
                      During 1994, interest income increased approximately 4.0%
                      over prior year levels. This increase was realized
                      primarily due to contributions from the consumer and real
                      estate loan portfolios of approximately 15.6% and 10.2%
                      more than prior year levels. In contrast, commercial loan
                      income was approximately 4.4% lower in 1994. Average
                      investment securities volume decreased as did the yields
                      realized on the investment portfolio for 1994.
                      Consequently, investment income declined approximately
                      10.6% from prior period levels. In contrast, average
                      federal funds sold and interest earned on federal funds
                      sold increased 16.9% and 58.3%, respectively, in 1994.
                      Substantially higher levels for average interest bearing
                      deposits and the interest earned on these deposits
                      contributed approximately $142 thousand more to interest
                      income in 1994 than in the prior year.
                      
                                      23
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- --------------------------------------------------------------------------------


                      Interest expense increased 19.9% in 1995 after increasing
                      7.9% in 1994. Average interest bearing liabilities
                      increased approximately 6.3% in 1995 after experiencing a
                      9.0% increase in 1994. The increase in interest expense is
                      due to both the significant growth in interest bearing
                      liability volume and a 50 basis point increase in cost of
                      funds for 1995. Interest expense increased 7.9% in 1994
                      after declining 16.0% in 1993. Average interest bearing
                      liabilities increased approximately 9.0% in 1994 after
                      experiencing a .6% decrease in 1993. The increase in
                      interest expense was due to the significant growth in
                      interest bearing liability volume for 1994. The decline in
                      interest expense for 1993 was due to the significant
                      decline in interest rates during this period.
                      
                      The Company experienced an increase in net interest margin
                      in 1995 of approximately 25 basis points. The net interest
                      margin for 1995 was 5.78% as compared to 5.53% for 1994. A
                      69 basis point increase in the yield on average earning
                      assets outpacing an increase in the cost of average
                      interest bearing liabilities of 50 basis points was the
                      primary reason for the increase. Average non-interest
                      bearing deposits, traditionally a source of low cost
                      funds, declined 2.1% in 1995 from 1994. The net interest
                      margin in 1994 was 5.53% as compared to 5.88% for 1993.
                      This decrease was the result of a declining yield on
                      average earning assets of 37 basis points outpacing the
                      cost of interest bearing liabilities that decreased only 5
                      basis points.
                      
                      As the graph for Net Interest Margin on the previous page
                      illustrates, the Company's net interest margin has not
                      fluctuated substantially since 1991. Further discussion of
                      net interest income or its components is included in the
                      sections titled "Summary Financial Results" and "Financial
                      Condition."

Table XI - Volume Analysis of Changes in Interest Income and Expense
- -------------------------------------------------------------------------------
(Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                           1995 vs. 1994                     1994 vs. 1993
                                                                        Increase (Decrease)               Increase (Decrease)
                                     Interest Income/Expense              Due to Change in                  Due to Change in
                                  1995       1994         1993    Volume           Rate     Total    Volume       Rate        Total
                                ---------------------------------------------------------------------------------------------------
<S>                            <C>         <C>         <C>        <C>           <C>        <C>      <C>           <C>        <C>
Earnings assets:
 Loans:
  Commercial...............     $ 6,851     $ 6,168     $ 6,452   $   (9)         $  692   $  683   $ (243)        $   (41)  $ (284)

  Real estate..............       8,470       7,023       6,374    1,098             349    1,447    1,242            (593)     649
  Consumer.................      10,003       8,371       7,240    1,042             590    1,632    1,458            (327)   1,131
                                ---------------------------------------------------------------------------------------------------
Total loans................      25,324      21,562      20,066    2,131           1,631    3,762    2,457            (961)   1,496
 Securities:
  Taxable..................       6,272       6,205       6,923      141             (74)      67      (82)           (636)    (718)

  Tax-exempt...............         146          58          85       92              (4)      88      (13)            (14)     (27)
                                ---------------------------------------------------------------------------------------------------
Total securities...........       6,418       6,263       7,008      233             (78)     155      (95)           (650)    (745)
  Federal funds sold.......         660         551         348      (93)            202      109       66             137      203
  Interest bearing balances
   with other banks........          40         148           6     (153)             45     (108)     137               5      142
                                ---------------------------------------------------------------------------------------------------
Total earning assets.......      32,442      28,524      27,428    2,118           1,800    3,918    2,565          (1,469)   1,096
Interest bearing
 liabilities:
 Demand deposits...........       1,185       1,142         993       28              15       43      101              48      149
 Savings deposits..........       1,770       1,817       1,564        5             (52)     (47)     298             (45)     253
 Time deposits.............       9,112       7,137       6,982      597           1,378    1,975      220             (65)     155
 Purchase funds............         577         447         235      100              30      130      181              31      212
                                ---------------------------------------------------------------------------------------------------
Total interest
 bearing liabilities.......      12,644      10,543       9,774      730           1,371    2,101      800             (31)     769
                                ---------------------------------------------------------------------------------------------------
Net interest income........     $19,798     $17,981     $17,654   $1,388          $  429   $1,817   $1,765         $(1,438)  $  327
                                ===================================================================================================
</TABLE>

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

                                      24
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------

                                 OTHER INCOME

Table XII - Other Income
- --------------------------------------------------------------------------------
(Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                        Increase (Decrease)
                                                                 1995 Over 1994    1994 Over 1993
                                          1995    1994    1993  Amount   Percent   Amount  Percent
                                        ----------------------------------------------------------
<S>                                     <C>     <C>     <C>     <C>      <C>       <C>     <C>
Service fees..........................  $2,050  $1,624  $1,504   $ 426     26.23%    $120     7.98%
Other income..........................     699     488     254     211     43.24%     234    92.13%
Commissions on credit life insurance..     553     690     637    (137)   (19.86)      53     8.32%
                                        ----------------------------------------------------------
Total other income....................  $3,302  $2,802  $2,395   $ 500     17.84%    $407    16.99%
                                        ==========================================================
</TABLE>

                      Non-interest income increased approximately 18% in 1995
                      over 1994 levels. For 1995, service fee income increased
                      approximately 26% due to both increased volume associated
                      with the growth experienced by the Company on deposit
                      levels and higher service charges enacted in 1995 on
                      demand deposits. Other income increased approximately 43%
                      in 1995, with most of the gain attributable to sales by
                      the Company's financial services division. Commission
                      income on credit insurance products decreased
                      approximately 20% in 1995. High loss experiences by the
                      Company's credit insurance underwriters resulted in the
                      underwriters' companies tightening eligibility standards
Non-Interest Income   for policies issued in the Company's market area in 1995.
- -------------------   Sales volumes declined accordingly.
[GRAPH APPEARS HERE]   
Millions of Dollars   Non-interest income increased approximately 17% in 1994
   1991 1.959         over 1993 levels. For 1994, service fee income increased
   1992 2.409         approximately 8% due to increased volumes associated with
   1993 2.395         the growth experienced by the Company on deposit levels.
   1994 2.802         Other income increased approximately 92% in 1994, with
   1995 2.302         most of the gain attributable to sales by the Company's
Percentage of Average financial services division. Commission income on credit
Assets                insurance products increased approximately 8% due to
   1991 0.64%         normal growth in the consumer loan portfolio.
   1992 0.75%                   
   1993 0.73%
   1994 0.78%
   1995 0.87%
                                      25
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
Management's Discussion and Analysis of Financial Condition and Results of
Operations, (Continued)
- --------------------------------------------------------------------------------


OTHER EXPENSES

Table XIII - Other Expenses
- --------------------------------------------------------------------------------
(Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                 Increase (Decrease)
                                                           1995 over 1994     1994 over 1993
                                 1995     1994     1993   Amount    Percent   Amount  Percent
                              ---------------------------------------------------------------
<S>                            <C>      <C>      <C>      <C>      <C>       <C>     <C>
Salaries and benefits........  $ 5,776  $ 4,991  $ 4,880  $  785     15.73%    $111     2.27%
Net occupancy................      954      626      481     328     52.40      145    30.15
Advertising..................      708      543      485     165     30.39       58    11.96
Regulatory assessments.......      480      757      718    (277)   (36.59)      39     5.43
Data processing expense......      563      200      147     363    181.50       53    36.05
Other........................    4,508    4,142    3,661     366      8.84      481    13.14
                              ---------------------------------------------------------------
                               $12,989  $11,259  $10,372  $1,730     15.37%    $887     8.56%
                              ===============================================================
</TABLE>

                      Total non-interest expenses increased approximately 15%
                      from 1994 to 1995 and approximately 9% from 1993 to 1994.
                      The increase for 1995 is attributable to several factors.
                      First, the Company opened two additional offices in 1995.
                      Secondly, incorporating into 1995 the effect of a full
                      year's worth of operations from two more offices that were
                      opened in mid-1994 contributed to this increase. The
                      increase realized in 1994 over 1993 was attributable
                      primarily to start-up costs connected with the
                      introduction of Matewan Bank FSB and its two Kentucky
                      offices. The ratio on noninterest expense to average
                      assets increased from 3.14% in 1994 to 3.43% in 1995. The
                      same ratio decreased to 3.14% from 3.16% in 1994 from
                      1993. This increasing ratio is due primarily to the
                      Company's expansion efforts.
                      
                      The ability of the Company to maintain satisfactory profit
                      margins is dependent upon its ability to control
                      noninterest expenses. Increasing pressure on interest
                      spreads also places heavier reliance on maintaining
                      control of these noninterest expenses. Increasing
                      competitive pressures would tend to provide a greater
                      incentive for a company to leverage these expenses over a
                      wider range of business, therefore maximizing the
                      efficiency of such expenses. The "efficiency ratio" is
                      determined by dividing the total noninterest expenses by
                      the sum of net interest income and noninterest income.
                      Generally, a ratio in the 50% - 60% range is an indicator
                      of an efficient operation. For the past three years, the
                      Company has witnessed an increase in its efficiency ratio
                      from 51.7% in 1993 to 54.2% in 1994 to 56.2% in 1995. The
Efficiency Ratio      increasing trend is largely a function of increased costs
- ----------------      related to the start-up of Matewan Bank FSB and subsequent
[GRAPH APPEARS HERE]  opening of five new offices Company-wide in the last two
  1991 56.65%         years. Even with the increases, which management views as
  1992 51.49%         nonrecurring aberrations, the Company compares favorably
  1993 51.73%         with its peer group on efficiency ratio measures.
  1994 54.17%
  1995 56.23%         Salaries and benefits increased approximately $785
                      thousand (16%) in 1995 after increasing approximately $111
                      thousand (2%) in 1994. Staffing expenses related to
                      Matewan Bank FSB and the new offices, increasing health-
                      care expenses, and normal salary increases were the
                      primary reason for the increases.
                      
                      Net occupancy expenses increased approximately $328
                      thousand (52%) and $145 thousand (30%) in 1995 and 1994,
                      respectively. Capital expenditures related to Matewan Bank
                      FSB, the new offices opened, the relocation of the
                      corporate and administrative offices to Williamson, and
                      the construction activity on the Money Center, the
                      Company's centralized loan processing office, were the
                      primary reasons for the increase.

                                      26
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


Non-Interest Expense  Advertising costs fluctuate with management's evaluation
- --------------------  of the benefit to be gained from additional media
[GRAPH APPEARS HERE]  exposure. Management determined that additional
Millions of Dollars   advertising would be beneficial, leading to increases of
   1991  9.391        $165 thousand (30%) and $58 thousand (12%) for 1995 and
   1992  9.897        1994, respectively.
   1993 10.372                   
   1994 11.259        Premiums and assessments for Federal Deposit Insurance
   1995 12.989        Corporation, the Office of the Comptroller of the
Percentage of Average Currency, and the Office of Thrift Supervision decreased
Assets                approximately $277 thousand (37%) in 1995 after increasing
   1991  3.07%        approximately $39 thousand (5%) in 1994. Due to the
   1992  3.07%        revision of the assessment schedule for institutions
   1993  3.16%        paying FDIC premiums into the BIF Fund, the Matewan
   1994  3.14%        National Bank incurred lower premium assessments for the
   1995  3.43%        last half of 1995. In addition, in the third quarter of
                      1995, the Bank received a refund of approximately $190
                      thousand on its 1995 premium. For 1996, the Bank expects
                      to pay an annual assessment of $2 thousand. Matewan Bank
                      FSB, as a SAIF institution, incurred no such 1995 annual
                      adjustment. The Company anticipates that Matewan Bank FSB
                      could incur a one-time special assessment of approximately
                      $186 thousand in 1996.
                      
                      Data processing expense increased approximately $363
                      thousand (182%) in 1995 after experiencing an approximate
                      $53 thousand (36%) increase in 1994. The outsourcing of
                      the Company's data processing function to EDS and the
                      subsequent conversion process were the major reasons for
                      this increase. This outsourceing is expected to enable the
                      Company to provide an additional variety of services to
                      its customers.
                      
                      Consistent with the overall impact of the expansion
                      projects undertaken by the Company in recent years, other
                      operating expenses increased $366 thousand (9%) in 1995
                      and $481 thousand (13%) in 1994. Other operating expenses
                      is comprised of several components, including telephone,
                      postage, equipment expense, and other miscellaneous
                      expenses. These items have increased due to the expansion
                      projects initiated by the Company.
                      
                      APPLICABLE INCOME TAXES
                      
                      Income tax expense was $2,983 thousand in 1995, $2,876
                      thousand in 1994 and $3,269 thousand in 1993. The
                      Company's effective tax rate for the past three years has
                      been 36.4% for 1995, 36.5% for 1994, and 39.0% for 1993.
                      Management is actively pursuing tax favored investments
                      which carry attractive yields in an attempt to maximize
                      earnings and reduce the Company's effective tax rate.
                      
                      EFFECTS OF CHANGING PRICES
                      
                      The consolidated financial statements and related data
                      included herein have been portrayed in accordance with
                      generally accepted accounting principles which require the
                      measurement of the Company's financial position and
                      results of operations in terms of historical dollars
                      without considering changes in the relative purchasing
                      power of money over time due to inflation. Virtually all
                      of the Company's assets and liabilities are monetary in
                      nature. As a result, interest rates have a more
                      significant impact on the Company's performance than the
                      effects of general levels of inflation.
                      
                      
                                      27
                      
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Balance Sheets                          
- --------------------------------------------------------------------------------


(Dollars in Thousands, Except Per Share Data)

<TABLE>
<CAPTION>
                                                                         December 31
                                                                       1995       1994
                                                                    --------------------
<S>                                                                 <C>         <C>
Assets
Cash and due from banks...........................................   $ 23,881   $ 20,539
Federal funds sold................................................     17,237      4,770
                                                                    --------------------
Cash and cash equivalents.........................................     41,118     25,309
 
Interest bearing deposits in other banks..........................      5,704      2,876
Investment securities:
 Available-for-sale at fair value.................................     32,429     11,051
 Held-to-maturity (approximate fair value of $73,839 and
       $95,904 at December 31, 1995 and 1994).....................     73,299     98,930
Loans, net........................................................    228,568    214,744
Premises and equipment............................................      9,692      9,252
Accrued interest receivable and other assets......................     10,224      9,248
                                                                    --------------------
Total assets......................................................   $401,034   $371,410
                                                                    ====================
 
Liabilities and shareholders' equity
Liabilities:
 Deposits:
       Non-interest bearing.......................................   $ 44,917   $ 44,130
       Interest bearing...........................................    289,470    266,517
                                                                    --------------------
Total deposits....................................................    334,387    310,647
 
Short-term borrowings:
 Repurchase agreements............................................      9,361     12,089
 Other............................................................      8,349      2,908
Accrued interest payable and other liabilities....................      3,120      3,963
                                                                    --------------------
Total liabilities.................................................    355,217    329,607
 
Shareholders' equity:
 Preferred stock-$1 par value; 1,000,000 shares authorized;
    none issued...................................................         --         --
 Common stock-$1 par value; 10,000,000 shares authorized;
    3,684,104 shares outstanding at December 31, 1995, including
    16,753 shares in treasury; 3,349,344 shares outstanding at
    December 31, 1994, including 15,640 shares in treasury........      3,684      3,349
 Capital surplus..................................................     12,182      6,460
 Retained earnings................................................     29,976     32,185
 Treasury stock...................................................        (78)       (48)
 Net unrealized gain (loss) on available-for-sale securities......         53       (143)
                                                                    --------------------
Total shareholders' equity........................................     45,817     41,803
                                                                    --------------------
Total liabilities and shareholders' equity........................   $401,034   $371,410
                                                                    ====================
</TABLE>

See notes to consolidated financial statements.

                                      28
<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Income                          
- --------------------------------------------------------------------------------


(Dollars in Thousands, Except Per Share Data)

<TABLE>
<CAPTION>
                                                           Year Ended December 31
                                                          1995      1994     1993
                                                        ---------------------------
<S>                                                      <C>      <C>       <C>
Interest income:
 Interest and fees on loans............................  $25,324   $21,562  $20,066
 Interest and dividends on investment securities:
    Taxable............................................    6,272     6,205    6,923
    Tax-exempt.........................................      146        58       85
 Federal funds sold and other..........................      700       699      354
                                                        ---------------------------
Total interest income..................................   32,442    28,524   27,428
 
 
Interest expense:
 Deposits..............................................   12,067    10,096    9,539
 Short-term borrowings.................................      577       447      235
                                                        ---------------------------
Total interest expense.................................   12,644    10,543    9,774
                                                        ---------------------------
Net interest income....................................   19,798    17,981   17,654
Provision for loan losses..............................    1,908     1,643    1,285
                                                        ---------------------------
Net interest income after provision for loan losses....   17,890    16,338   16,369
 
Other income:
 Service charges and fees..............................    2,050     1,624    1,504
 Credit life insurance commissions.....................      553       690      637
 Other.................................................      699       488      254
                                                        ---------------------------
Total other income.....................................    3,302     2,802    2,395
 
Other expenses:
 Salaries and employee benefits........................    5,776     4,991    4,880
 Net occupancy.........................................      954       626      481
 Equipment.............................................      811       783      635
 Outside data processing...............................      563       200      147
 Advertising...........................................      708       543      485
 Federal deposit insurance and regulatory assessments..      480       757      718
 Other.................................................    3,697     3,359    3,026
                                                        ---------------------------
Total other expenses...................................   12,989    11,259   10,372
                                                        ---------------------------
Income before income taxes.............................    8,203     7,881    8,392
Applicable income taxes................................    2,983     2,876    3,269
                                                        ---------------------------
Net income.............................................  $ 5,220   $ 5,005  $ 5,123
                                                        ===========================
Net income per common share............................  $  1.42   $  1.36  $  1.40
                                                        ===========================
Average common shares outstanding......................    3,668     3,668    3,668
                                                        ===========================
</TABLE>

See notes to consolidated financial statements.

                                      29

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Shareholders' Equity   
- --------------------------------------------------------------------------------

(Dollars in Thousands, Except Per Share Data)

<TABLE>
<CAPTION>
                                                                                            Net
                                                                                        Unrealized
                                                                                       Gain (Loss)
                                                                                            On
                                                                                        Available-
                                         Common  Capital   Retained   Treasury           for-Sale
                                         Stock   Surplus   Earnings     Stock           Securities                    Total
                                         -------------------------------------------------------------------------------------
<S>                                      <C>     <C>       <C>        <C>              <C>                         <C>
 
Balances at January 1, 1993............  $  209  $ 9,600    $24,241       $(30)           $ (68)                       $33,952
 Net income - 1993.....................      --       --      5,123         --               --                          5,123
 Dividends on common stock
   ($ .28 per share)...................      --       --     (1,042)        --               --                         (1,042)
 Four-for-one stock split
   in the form of a 300%
   stock dividend......................     628     (628)        --         --               --                             --
 Change in net unrealized loss on
   marketable equity securities........      --       --         --         --               (1)                            (1)
                                         -------------------------------------------------------------------------------------
Balances at December 31, 1993..........     837    8,972     28,322        (30)             (69)                        38,032
 Adjustment to beginning
   balance for change in
   accounting method, net of
   deferred income taxes...............      --       --         --         --              127                            127
 Net income - 1994.....................      --       --      5,005         --               --                          5,005
 Dividends on common stock
   ($ .31 per share)...................      --       --     (1,142)        --               --                         (1,142)
 Four-for-one stock split
   in the form of a 300%
   stock dividend......................   2,512   (2,512)        --         --               --                            --
 Change in net unrealized loss
   on available-for-sale securities,
   net of deferred income taxes........      --       --         --         --             (201)                          (201)
 Acquisition of treasury shares........      --       --         --        (18)              --                            (18)
                                         -------------------------------------------------------------------------------------
Balances at December 31, 1994..........   3,349    6,460     32,185        (48)            (143)                        41,803
 Net income - 1995.....................      --       --      5,220         --               --                          5,220
  Dividends on common stock
   ($ .38 per share)...................      --       --     (1,400)        --               --                         (1,400)
 Common stock dividend (10%)...........     335    5,691     (6,026)        --               --                             --
 Cash paid on fractional shares........      --       --         (3)        --               --                             (3)
 Change in net unrealized gain (loss)
   on available-for-sale securities,
   net of deferred income taxes........      --       --         --         --              196                            196
 Acquisition of treasury shares........      --       --         --        (56)              --                            (56)
 Sale of treasury shares...............      --       31         --         26               --                             57
                                         -------------------------------------------------------------------------------------
Balances at December 31, 1995..........  $3,684  $12,182    $29,976       $(78)           $  53                        $45,817
                                         =====================================================================================
</TABLE>

                                      30

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows
- --------------------------------------------------------------------------------

(Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                                         Year Ended December 31
                                                                                       1995       1994       1993
                                                                                     ------------------------------
<S>                                                                                  <C>        <C>        <C>
Operating activities
Net income.........................................................................  $  5,220   $  5,005   $  5,123
Adjustments to reconcile net income to net cash provided by operating activities:
 Depreciation......................................................................       760        658        593
 Amortization......................................................................       508        547        480
 Provision for loan losses.........................................................     1,908      1,643      1,285
 Deferred income taxes (benefit)...................................................        70        140       (204)
 Gain on sale of assets............................................................      (103)      (117)       (33)
 Net change in accrued interest receivable and other assets........................    (1,354)    (1,432)        (6)
 Net change in accrued interest payable and other liabilities......................      (843)     1,790         19
                                                                                     ------------------------------
Net cash provided by operating activities..........................................     6,166      8,234      7,257
 
Investing activities
Proceeds from maturities of available-for-sale securities..........................     7,925     25,937         --
Purchases of available-for-sale securities.........................................   (12,800)    (5,971)        --
Proceeds from maturities of held-to-maturity securities............................    47,360     10,000         --
Purchases of held-to-maturity securities...........................................   (38,236)   (40,680)        --
Proceeds from maturities of investment securities..................................        --         --     52,567
Purchases of investment securities.................................................        --         --    (45,382)
Net change in interest bearing deposits in other banks.............................    (2,828)    (2,874)       121
Net change in loans................................................................   (15,732)   (20,535)   (24,373)
Purchases of premises and equipment................................................    (1,371)    (2,346)    (1,028)
Proceeds from sale of premises and equipment.......................................       274        187         20
                                                                                     ------------------------------
Net cash used in investing activities..............................................   (15,408)   (36,282)   (18,075)
 
Financing activities
Net change in deposits.............................................................    23,740     19,494     10,036
Net change in short-term borrowings................................................     2,713      3,407       (342)
Cash paid on fractional shares from stock dividend.................................        (3)        --         --
Cash dividends paid................................................................    (1,400)    (1,142)    (1,042)
Purchase of treasury shares........................................................       (56)       (18)        --
Sale of treasury shares............................................................        57         --         --
                                                                                     ------------------------------
Net cash provided by financing activities..........................................    25,051     21,741      8,652
                                                                                     ------------------------------
Increase (decrease) in cash and cash equivalents...................................    15,809     (6,307)    (2,166)
 
Cash and cash equivalents at beginning of year.....................................    25,309     31,616     33,782
                                                                                     ------------------------------
Cash and cash equivalents at end of year...........................................  $ 41,118   $ 25,309   $ 31,616
                                                                                     ==============================
</TABLE>
                                                                               

See notes to consolidated financial statements.

                                      31

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

1. Summary of Significant Accounting Policies (Dollars in thousands)

Organization

Matewan BancShares, Inc. (the Company) is a bank holding company with three
financial institution subsidiaries engaged in community banking activities and
providing financial services to individuals and businesses throughout seven
counties in southern West Virginia and eastern Kentucky. The Company considers
all of its principal business activities to be banking related.

Principles of Consolidation

The accounting and reporting policies of the Company conform to generally
accepted accounting principles and to general practices within the banking
industry. The accompanying consolidated financial statements include the
accounts of Matewan BancShares, Inc. and its wholly-owned subsidiaries, Matewan
National Bank, Matewan Bank, FSB, and Matewan Venture Fund, Inc. All significant
intercompany balances and transactions have been eliminated in consolidation.
The following is a summary of the more significant policies.

Use of Estimates

The preparation of the financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.

Cash and Cash Equivalents

For purposes of the statements of cash flows, the Company considers cash and due
from banks and federal funds sold as cash and cash equivalents.

Investment Securities

Management determines the appropriate classification of debt securities at the
time of purchase. Debt securities are classified as held-to-maturity when the
Company has the positive intent and ability to hold the securities to maturity.
Held-to-maturity securities are stated at amortized cost.

Debt securities not classified as held-to-maturity and marketable equity
securities are classified as available-for-sale. Available-for-sale securities
are stated at fair value, with the unrealized gains and losses, net of deferred
income taxes, reported in a separate component of shareholders' equity. The
Company does not hold investment securities for trading purposes.

The amortized cost of debt securities classified as held-to-maturity or
available-for-sale is adjusted for amortization of premiums and accretion of
discounts to maturity, or in the case of mortgage-backed securities, over the
estimated life of the security. Such amortization is included in interest income
from investments. Realized gains and losses and declines in value judged to be
other-than-temporary are included in net securities gains (losses). The cost of
securities sold is based on the specific identification method.

Allowance for Loan Losses

The allowance for loan losses is established through provisions for loan losses
charged against income. Loans deemed to be uncollectible are charged against the
allowance for loan losses, and subsequent recoveries, if any, are credited to
the allowance.

On January 1, 1995, the Company adopted Financial Accounting Standards Board
Statement (FASB) No. 114, "Accounting by Creditors for Impairment of a Loan," as
amended by FASB Statement No. 118. Under this standard, the 1995 allowance for
loan losses related to loans that are identified for evaluation in accordance
with Statement 114 is based on discounted cash flows using the loan's initial
effective interest rate or the fair value of the collateral for certain
collateral dependent loans. Prior to 1995, the allowance for loan losses related
to these loans was based on undiscounted cash flows or the fair value of the
collateral for collateral dependent loans. The adoption of this pronounce-


                                      32

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


ment did not materially impact the Company's financial statements, accounting
policies, nonperforming loans, or determination of the adequacy of the allowance
for loan losses.

The allowance for loan losses is maintained at a level believed adequate by
management to absorb estimated loan losses. Management's periodic evaluation of
the adequacy of the allowance is based on the Company's past loan loss
experience, known and inherent risks in the portfolio, adverse situations that
may affect the borrower's ability to repay (including the timing of future
payments), the estimated value of any underlying collateral, composition of the
loan portfolio, current economic conditions, and other relevant factors. This
evaluation is inherently subjective as it requires material estimates including
the amounts and timing of future cash flows expected to be received on impaired
loans that may be susceptible to significant change.

Premises and Equipment

Premises and equipment are stated at cost less accumulated depreciation.
Depreciation expense is computed principally on the straight-line method over
the estimated useful lives of the assets.

Income Taxes

Deferred income taxes are provided for temporary differences between the tax
basis of an asset or liability and its reported amount in the financial
statements at the statutory tax rate. The Company and its subsidiaries file
consolidated federal and state income tax returns. Each subsidiary provides for
income taxes on a separate return basis and remits amounts determined to be
currently payable to the Company.

Revenue Recognition

Interest on loans and amortization of unearned income are computed by methods
which generally result in level rates of return on principal amounts
outstanding.

The accrual of interest income generally is discontinued when a loan becomes 90
days past due as to principal or interest. When interest accruals are
discontinued, unpaid interest credited to income in the current year is
reversed, and interest accrued in prior years is charged to the allowance for
loan losses. Management may elect to continue the accrual of interest when the
estimated net realizable value of collateral is sufficient to cover the
principal balance and accrued interest, and the loan is in the process of
collection. Interest received on nonaccrual loans generally is either applied
against principal or reported as interest income, according to management's
judgment as to the collectibility of principal. Generally, loans are restored to
accrual status when the obligation becomes current, has performed in accordance
with the contractual terms for a reasonable period of time, and the ultimate
collectibility of the total contractual principal and interest is no longer in
doubt.

Credit life insurance commissions on loans (principally short-term installment
loans) are being recognized as collected. The use of this method of recognition
does not produce results which are materially different from that which would
have been produced if such commissions were deferred and amortized as an
adjustment of loan yield over the life of the related loan.

Employee Benefit Plan

The Company has a defined benefit pension plan covering substantially all
employees (see Note 11). Pension costs are actuarially determined and charged to
expense. The Company provides no postemployment or postretirement benefits other
than pension benefits.

Net Income Per Common Share

Net income per common share is computed based on the weighted average number of
common shares outstanding during the applicable period. All share data have been
restated for the stock splits and dividends declared in each of the years
presented.


                                      33

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Notes To Consolidated Financial Statements, (Continued)
- --------------------------------------------------------------------------------


2. Acquisition Activity (Dollars in thousands)

In September 1995, the Company entered into a definitive agreement with Banc One
Corporation and Bank One Kentucky Corporation under which the Company will
acquire all of the outstanding common stock of Bank One, Pikeville, N.A. for
$28,600. This transaction will be accounted for under the purchase method of
accounting. The Company will finance this transaction with the issuance of
convertible preferred stock with estimated proceeds of $16,050, long-term debt
of $12,000, and available cash of $550. The Company expects to finalize this
transaction during the first quarter of 1996.

Following is unaudited summarized financial information of Bank One, Pikeville,
N.A. at December 31, 1995:

<TABLE>
<S>                                                              <C>
            Investments                                          $ 11,921
            Securities sold under agreement to repurchase....      42,321
            Loans, net.......................................     150,762
            Total assets.....................................     224,874
            Deposits.........................................     190,664
            Shareholders' equity.............................      19,482
</TABLE>

In 1994, the Company contributed capital of $4,000 to form Matewan Bank, FSB, a
wholly-owned federal savings bank subsidiary of the Company. At December 31,
1995, FSB operates two traditional branch offices and two supermarket branch
offices, all located in eastern Kentucky, with total assets approximating
$41,700.

The Company has acquired banks in prior years in acquisitions accounted for
using the purchase method of accounting. The purchase prices were allocated to
the identifiable tangible and intangible assets acquired and liabilities assumed
based upon their estimated fair value at the date of consummation.

Intangible assets representing the present value of future net income to be
earned from deposits acquired of approximately $2,730 are being amortized on a
straight-line basis over a period approximating the expected run-off of the
related deposits. Accumulated amortization approximated $1,070 and $875 at
December 31, 1995 and 1994, respectively.

3. Restrictions on Cash and Due From Bank Accounts (Dollars in thousands)

The bank subsidiary of the Company is required to maintain average reserve
balances with the Federal Reserve Bank or as cash in its vault. The average
amount of those reserve balances for the year ended December 31, 1995,
approximated $2,770.

                                      34

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


4. Investment Securities (Dollars in thousands)

The following is a summary of available-for-sale securities and held-to-maturity
securities:

<TABLE>
<CAPTION>
                                                                    December 31, 1995
                                                    ---------------------------------------------------
                                                                      Gross         Gross     Estimated
                                                      Amortized    Unrealized     Unrealized    Fair
                                                        Cost          Gains         Losses      Value
                                                    ---------------------------------------------------
<S>                                                  <C>          <C>            <C>         <C>
Available-for-Sale Securities
U.S. Treasury securities and obligations of
U.S. government agencies...........................     $27,832        $181        $   (15)   $27,998
Obligations of states and political  subdivisions..       2,134          26             --      2,160
Other securities...................................       2,375          --           (104)     2,271
                                                    ---------------------------------------------------
Total..............................................     $32,341        $207        $  (119)   $32,429
                                                    =================================================== 
Held-to-Maturity Securities
U.S. Treasury securities and obligations of
U.S. government agencies...........................     $71,983        $677        $  (151)   $72,509
Obligations of states and political subdivisions...       1,316          16             (2)     1,330
                                                    ---------------------------------------------------
Total..............................................     $73,299        $693        $  (153)   $73,839
                                                    =================================================== 
 
                                                                       December 31, 1994
                                                    ---------------------------------------------------
                                                                      Gross         Gross     Estimated
                                                       Amortized   Unrealized     Unrealized    Fair
                                                         Cost         Gains         Losses      Value
                                                    ---------------------------------------------------
Available-for-Sale Securities
U.S. Treasury securities and obligations of
U.S. government agencies...........................     $ 8,988        $  --       $   (36)   $ 8,952
Other securities...................................       2,280           --          (181)     2,099
                                                    ---------------------------------------------------
Total..............................................     $11,268        $  --       $  (217)   $11,051
                                                    =================================================== 

Held-to-Maturity Securities
U.S. Treasury securities and obligations of
U.S. government agencies...........................     $88,668          $12       $(2,849)   $85,831
Mortgage-backed securities                                8,551           41          (218)     8,374
Obligations of states and political subdivisions          1,312           10           (23)     1,299
Other securities...................................         399            1            --        400
                                                    ---------------------------------------------------
Total..............................................     $98,930          $64       $(3,090)   $95,904
                                                    =================================================== 

</TABLE>

On November 15, 1995, the FASB staff issued a Special Report, A Guide to
Implementation of Statement 115 on Accounting for Certain Investments in Debt
and Equity Securities. In accordance with provisions in that Special Report, the
Company chose to reclassify securities from held-to-maturity to available-for-
sale. At the date of transfer, the amortized cost of those securities was
$18,293 and the unrealized gain on those securities was $73 (net of $49 in
deferred income taxes), which is included in shareholders' equity.

The amortized cost and estimated fair values of investment securities at
December 31, 1995, by contractual maturity, are shown below. Expected maturities
may differ from contractual maturities because the issuers of the securities may
have the right to prepay the obligations without prepayment penalties.

                                      35

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
(Notes To Consolidated Financial Statements, (Continued)      
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                     Estimated
                                          Amortized    Fair
                                            Cost       Value
                                          --------------------
<S>                                       <C>        <C>
Available-for-sale
Due in one year or less.................    $14,142    $14,210
Due after one year through five years...     15,824     15,948
Due after five years through ten years..         --         --
Due after ten years.....................         --         --
Equity securities.......................      2,375      2,271
                                          --------------------
                                            $32,341    $32,429
                                          ==================== 
 
Held-to-maturity
Due in one year or less.................    $13,236    $13,258
Due after one year through five years...     58,361     58,812
Due after five years through ten years..      1,459      1,523
Due after ten years.....................        243        246
                                          --------------------
                                            $73,299    $73,839
                                          ====================
</TABLE>
 
The Company sold no investment securities during the three years in the period
ended December 31, 1995.

At December 31, 1995 and 1994, investment securities with carrying amounts of
$41,300 and $35,600, respectively, were pledged to secure public deposits and
for other purposes.


5. Loans (Dollars in thousands)

Major classifications of loans are as follows:


<TABLE>
<CAPTION>
                                                      December 31
                                                    1995       1994
                                                  -------------------
<S>                                               <C>        <C>
Commercial and financial loans..................  $ 63,581   $ 64,821
Real estate loans...............................    88,197     76,908
Consumer loans..................................    80,796     77,564
                                                  -------------------
                                                   232,574    219,293
Less unearned income............................    (1,033)    (1,617)
                                                  -------------------
                                                   231,541    217,676
Less allowance for loan losses..................    (2,973)    (2,932)
                                                  -------------------
Loans - net.....................................  $228,568   $214,744
                                                  ===================
</TABLE>

The Company grants commercial and financial, real estate, and consumer loans
primarily to customers in southern West Virginia and eastern Kentucky. Although
the Company has a diversified loan portfolio, a substantial portion of its
debtors' ability to honor their obligations is either directly or indirectly
dependent upon the coal industry. Substantially all loans outstanding are
collateralized by real estate, equipment, and personal consumer goods.

The Company's subsidiaries have granted loans to officers and directors of the
Company and its subsidiaries and to their associates. Related party loans were
made on substantially the same terms, including interest rate and collateral, as
those prevailing at the same time for comparable transactions with unrelated
persons and do not involve more than normal risk of collectibility.

                                      36

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


The following presents the activity with respect to related party loans:

<TABLE>
<S>                                                               <C>
           Balance at January 1, 1995...........................  $ 4,208
           Loans made...........................................      792
           Principal collected..................................   (1,608)
                                                                  -------
           Balance at December 31, 1995.........................  $ 3,392
                                                                  =======
</TABLE> 
 
6. Allowance for Loan Losses (Dollars in thousands)

A summary of changes in the allowance for loan losses follows:

<TABLE> 
<CAPTION> 
                                                                   1995      1994      1993
                                                                  -------   -------   -------
<S>                                                              <C>        <C>       <C>  
Balance at beginning of year....................................  $ 2,932   $ 2,961   $ 2,470
Loans charged off...............................................   (2,394)   (2,128)   (1,214)
Loan recoveries.................................................      527       456       420
                                                                  -------   -------   -------
Net charge-offs.................................................   (1,867)   (1,672)     (794)
Provision charged to expense....................................    1,908     1,643     1,285
                                                                  -------   -------   -------
Balance at end of year..........................................  $ 2,973   $ 2,932   $ 2,961
                                                                  =======   =======   =======
</TABLE>

At December 31, 1995, the recorded investment in loans that is considered to be
impaired under Statement 114 was $6,520 (of which $278 was on a nonaccrual
basis). Included in this amount is $863 of impaired loans for which the related
allowance for loan losses is $274 and $5,657 of impaired loans that, as a result
of write-downs or being well secured, do not have an allowance for loan losses.
The average recorded investment in impaired loans during the year ended December
31, 1995, was approximately $5,713. The Company recognized interest income on
those impaired loans of $852, which included $842 of interest income recognized
using the cash basis method of income recognition.

7. Premises and Equipment (Dollars in thousands)

The major categories of premises and equipment and related accumulated
depreciation are summarized as follows:

<TABLE>
<CAPTION>
                                    December 31
                                   1995      1994
                                 -----------------
<S>                              <C>       <C>
 
Land...........................  $ 1,900   $ 1,992
Buildings and improvements.....    9,492     8,910
Furniture and equipment........    4,363     3,680
                                 -----------------
                                  15,755    14,582
Less accumulated depreciation..   (6,063)   (5,330)
                                 -----------------
                                 $ 9,692   $ 9,252
                                 =================
</TABLE>

The Company has entered into noncancelable lease agreements (operating leases)
with respect to certain premises and equipment. The minimum annual rental
commitment under these operating leases is: 1996-$375; 1997-$370; 1998-$280;
1999-$175; 2000-$110; with $1,190 of commitments extending beyond 2000.

Total rent expense, including cancelable and noncancelable leases, approximated
$450, $380, and $280 in 1995, 1994, and 1993.

                                      37

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Notes To Consolidated Financial Statements, (Continued)
- --------------------------------------------------------------------------------


8. Short-Term Borrowings (Dollars in thousands)

The Company's banking subsidiaries are members of the Federal Home Loan Bank
(FHLB) (Pittsburgh and Cincinnati). One benefit of the banking subsidiaries'
membership in the FHLB is the availability of short-term and long-term funding,
in the form of collateralized advances. The available line of credit at
prevailing market interest rates, at December 31, 1995, approximates $78,000.
Short-term borrowings from the FHLB at December 31, 1995, approximated $5,000 at
an interest rate of 6.05%.

Short-term borrowings consist primarily of commercial repurchase agreements and
other short-term deposits. The weighted average interest rate on short-term
borrowings approximated 4.92% and 3.24% at December 31, 1995 and 1994. Interest
paid on deposits and short-term borrowings approximated $12,340, $10,365, and
$9,895 in 1995, 1994, and 1993.

9. Restrictions on Subsidiary Dividends (Dollars in thousands)

The primary source of funds for dividends paid by the Company to its
shareholders is dividends received from its bank subsidiary, Matewan National
Bank. Dividends paid by the Bank are subject to restriction by banking
regulations. The restrictive provision requires approval by the Comptroller of
the Currency if dividends declared in any year exceed the current year's net
income, plus the retained net profits of the two preceding years. During 1996,
the Bank's net retained profits available for distribution to the Company as
dividends, without regulatory approval, approximate $1,000 plus net income for
the interim period through the date of declaration.

10. Income Taxes (Dollars in thousands)

The applicable income tax provision included in the consolidated statements of
income is summarized as follows:

<TABLE>
<CAPTION>
                   1995    1994    1993
                  ----------------------
<S>               <C>     <C>     <C>
Current:
 Federal........  $2,520  $2,335  $2,994
 State..........     393     401     479
                  ----------------------
Total current...   2,913   2,736   3,473
 
Deferred:
 Federal........      56     118    (173)
 State..........      14      22     (31)
                  ----------------------
Total deferred..      70     140    (204)
                  ----------------------
Total...........  $2,983  $2,876  $3,269
                  ======================
</TABLE>

The Company incurred no taxes related to securities transactions during the
three year period ended December 31, 1995.



                                      38

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


A reconciliation between the amount of reported income tax expense and the
amount computed by applying the statutory federal income tax rate to income
before income taxes is as follows:

<TABLE> 
<CAPTION> 
                                                    1995             1994               1993
                                               Amount  Percent  Amount  Percent   Amount    Percent
                                               ----------------------------------------------------
<S>                                            <C>    <C>       <C>     <C>       <C>      <C>
Computed tax at statutory federal rate.......   $2,789  34.0%    $2,679  34.0%    $2,853     34.0%
Plus:  State income tax net of
 federal tax benefits........................      269   3.3        280   3.6        317      3.8
                                               ----------------------------------------------------
                                                 3,058  37.3      2,959  37.6      3,170     37.8
 
Increase (decrease) in taxes resulting from:
 Tax-exempt interest..........................     (65)  (.8)       (34)  (.5)       (46)     (.5)
 Other........................................     (10)  (.1)       (49)  (.6)       145      1.7
                                               ----------------------------------------------------
Actual tax expense............................  $2,983  36.4%    $2,876  36.5%   $ 3,269     39.0%
                                               ====================================================
</TABLE> 
 
Significant components of the Company's deferred tax assets and liabilities are
as follows:

<TABLE>
<CAPTION>
                                   December 31
                                   1995   1994
                                   ------------
<S>                                <C>    <C>
Deferred tax assets:
 Allowance for loan losses.......  $ 647  $ 732
 Accrued employee benefits.......     88    138
 Available-for-sale investments..      -     74
 Deferred revenue................    175      -
 Other...........................     16      7
                                   ------------
Total deferred tax assets........    926    951

Deferred tax liabilities:
 Intangible assets...............    353    347
 Premises and equipment..........    183    119
 Available-for-sale investments..     35      -
 Other...........................    140     91
                                   ------------
Total deferred tax liabilities...    711    557
                                   ------------
Net deferred tax assets..........  $ 215  $ 394
                                   ============ 
</TABLE>

Income taxes paid approximated $3,775, $1,825, and $3,300 in 1995, 1994, and
1993.

                                      39

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
Notes To Consolidated Financial Statements, (Continued)
- --------------------------------------------------------------------------------


11. Employee Benefit Plan (Dollars in thousands)

The Company has a defined benefit pension plan (the Plan) covering substantially
all of its employees. The benefits are based on years of service and the
employee's compensation at the date of retirement. The Company's funding policy
is to contribute annually the maximum amount that can be deducted for federal
income tax purposes. In 1994, the Company amended the benefit formula of the
defined benefit pension plan effective January 1, 1995, in conjunction with the
formation of a defined contribution plan.

The following table sets forth the Plan's funded status and amounts recognized
in the Company's consolidated balance sheets at December 31:

<TABLE>
<CAPTION>
                                                                            1995      1994
                                                                           ----------------
<S>                                                                       <C>       <C>
Projected benefit obligation:
  Vested benefit obligation.............................................   $1,976    $1,624
  Nonvested benefit obligation..........................................       40        29
                                                                           ----------------
Accumulated benefit obligation..........................................    2,016     1,653
  Effect of estimated future pay increases..............................      159       295
                                                                           ----------------
Projected benefit obligation............................................    2,175     1,948
 
Plan assets at fair value...............................................    2,320     2,045
                                                                           ----------------
Projected benefit obligation less than plan assets......................      145        97
 
Unrecognized prior service benefit......................................     (470)     (275)
Unrecognized net asset at transition, net of amortization...............     (271)     (290)
Unrecognized net loss from past experience different from that assumed..      369       370
                                                                           ----------------
Accrued pension cost included in other liabilities......................   $ (227)   $  (98)
                                                                           ================ 
</TABLE>

Following is a summary of the components of net periodic pension cost:

<TABLE>
<CAPTION>
                                                     1995    1994    1993
                                                    ----------------------
<S>                                                 <C>     <C>     <C>
Service cost - benefits earned during the period..  $ 151   $  48   $  44
Interest cost on projected benefit obligation.....    141     132     120
Actual (return) loss on plan assets...............   (428)     93    (177)
Net amortization and deferral.....................    265    (285)      2
                                                    ----------------------
Net periodic pension cost (benefit)...............  $ 129   $ (12)  $ (11)
                                                    ====================== 
</TABLE>

At December 31, 1995 and 1994, a 7% weighted average discount rate and a 3% rate
of increase in future compensation levels was used to determine the actuarial
present value of the projected benefit obligation. The expected long-term rate
of return on plan assets for the three years ended December 31, 1995, was 7%.
Plan assets consist principally of United States Treasury and Agency securities,
equity securities, mutual funds, and short-term investment funds.

The Company sponsors a defined contribution plan which covers substantially all
employees. Contributions to the plan are based on a percentage of the employees'
contributions to the plan. The Company contributed $130 to the plan during 1995.

12. Commitments and Contingent Liabilities (Dollars in thousands)

In the normal course of business, the Company offers certain financial products
to its customers to aid them in meeting their requirements for liquidity, credit
enhancement, and interest rate protection. Generally accepted accounting
principles require that these products be accounted for as contingent
liabilities and, accordingly, they are not reflected in the accompanying
financial statements. The Company's exposure to loss in the event of
nonperformance by the counterparty for commitments to extend credit and standby
letters of credit is the contract or notional amounts of these instruments.
Following is a discussion of these commitments and contingent liabilities:


                                      40

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


Standby Letters of Credit:  These agreements are used by the Company's customers
as a means of improving their credit standing in their dealings with others.
Under these agreements, the Company guarantees certain financial commitments in
the event that its customers are unable to satisfy their obligations. The
Company has issued standby letters of credit of approximately $9,200 and $8,600
as of December 31, 1995 and 1994.

Loan Commitments:  At December 31, 1995 and 1994, the Company had commitments
outstanding to extend credit of approximately $13,600 and $11,495. These
commitments generally require the customers to maintain certain credit
standards.

The Company evaluates each customer's credit worthiness on a case-by-case basis.
Management generally requires collateral to secure these commitments. The amount
of collateral obtained by the Company is based upon management's credit
evaluation of the counterparty. Collateral held varies, but may include deposits
in financial institutions, accounts receivable, inventory, equipment, and real
estate.

Management conducts regular reviews of these commitments and the results are
considered in assessing the adequacy of the Company's allowance for loan losses.
Management does not anticipate any material losses as a result of these standby
letters of credit and loan commitments.

13. Disclosures about Fair Value of Financial Instruments (Dollars in thousands)

FASB Statement No. 107, "Disclosures about Fair Value of Financial Instruments,"
requires disclosure of fair value information about financial instruments,
whether or not recognized in the balance sheet, for which it is practicable to
estimate that value. In cases where quoted market prices are not available, fair
values are based on estimates using present value or other valuation techniques.
Those techniques are significantly affected by the assumptions used, including
the discount rate and estimates of future cash flows. In that regard, the
derived fair value estimates cannot be substantiated by comparison to
independent markets and, in many cases, could not be realized in immediate
settlement of the instrument. Statement 107 excludes certain financial
instruments and all nonfinancial instruments from its disclosure requirements.
Accordingly, the aggregate fair value amounts presented do not represent the
underlying value of the Company.

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments:

Cash and Cash Equivalents: The carrying amounts reported in the balance sheets
for cash and cash equivalents approximate those assets' fair value.

Interest-Bearing Deposits in Other Banks: The carrying amounts reported in the
balance sheets for interest-bearing deposits in other banks approximate those
assets' fair value.

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

Loans: The fair values of fixed rate commercial, real estate, and consumer loans
are estimated using discounted cash flow analysis, using interest rates
currently being offered for loans with similar terms to borrowers of similar
credit quality. For variable rate loans that reprice frequently and with no
significant change in credit risk, fair values are based on carrying values.

Deposits: The estimated fair values of demand deposits (i.e. interest and non-
interest checking, passbook savings, and certain types of money market accounts)
are, by definition, equal to their carrying amounts. Fair values for fixed-rate
certificates of deposit are estimated using a discounted cash flow calculation
that applies interest rates, currently being offered on certificates, to a
schedule of aggregated expected monthly maturities on time deposits.

Short-Term Borrowings: The carrying amounts in the balance sheets for repurchase
agreements and other short-term borrowings approximate those liabilities' fair
values.


                                      41

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Notes To Consolidated Financial Statements, (Continued)
- --------------------------------------------------------------------------------


The estimated fair values of the Bank's financial instruments are as follows:

<TABLE>
<CAPTION>
                                                     1995                1994
                                             ---------------------------------------
                                              Carrying    Fair    Carrying    Fair
                                              Amounts    Value    Amounts    Value
                                             ---------------------------------------
<S>                                           <C>       <C>       <C>       <C>
Financial assets:
  Cash and cash equivalents.................  $ 41,118  $ 41,118  $ 25,309  $ 25,309
  Interest-bearing deposits in other banks..     5,704     5,704     2,876     2,876
  Investment securities.....................   105,728   106,268   109,981   106,955
  Loans.....................................   228,568   232,598   214,744   214,696
Financial liabilities:
  Deposits..................................   334,387   335,901   310,647   310,540
  Short-term borrowings.....................    17,710    17,710    14,997    14,997
</TABLE>

14. Stock Dividend

On May 19, 1995, the Company's Board of Directors authorized a 10% common stock
dividend payable to shareholders of record on June 1, 1995. Average shares
outstanding and per share amounts included in the consolidated financial
statements and notes have been adjusted for this stock dividend.

15. Parent Company Only Condensed Financial Information (Dollars in thousands)

Condensed Balance Sheets

<TABLE>
<CAPTION>
                                                                                        December 31
                                                                                     1995         1994
                                                                                  ---------------------
<S>                                                                               <C>         <C>
Assets
Cash............................................................................   $   185      $    87
Investment securities - available for sale......................................     2,160           --
Investment securities - held to maturity........................................        29        1,380
Investment in banking subsidiaries..............................................    36,646       38,328
Investment in non-bank subsidiary...............................................       903        1,658
Receivable from bank subsidiary.................................................     5,000           --
Premises and equipment..........................................................       403           58
Other assets....................................................................     1,063          917
                                                                                  ---------------------
Total assets....................................................................   $46,389      $42,428
                                                                                  ===================== 
 
Liabilities and shareholders' equity
Liabilities:
 Notes payable..................................................................   $   137      $   137
 Note payable to non-bank subsidiary............................................       300          400
 Other liabilities..............................................................       135           88
                                                                                  ---------------------
Total liabilities...............................................................       572          625
Shareholders' equity............................................................    45,817       41,803
                                                                                  ---------------------
Total liabilities and shareholders' equity......................................   $46,389      $42,428
                                                                                  =====================
</TABLE>


                                      42

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------

Condensed Statements of Income

<TABLE>
<CAPTION>
                                                                                        Year Ended December 31
                                                                                       1995      1994      1993
                                                                                     ---------------------------
<S>                                                                                  <C>       <C>       <C>
Income:
 Dividends from bank subsidiary....................................................  $ 7,100   $ 2,008   $ 5,042
 Dividends from non-bank subsidiary................................................       58        64       255
Operating expenses, net............................................................       18        59         1
                                                                                     ---------------------------
Income before (excess dividends) equity in undistributed earnings of subsidiaries..    7,140     2,013     5,296
(Excess dividends) equity in undistributed earnings of subsidiaries................   (1,920)    2,992      (173)
                                                                                     ---------------------------
Net income.........................................................................  $ 5,220   $ 5,005   $ 5,123
                                                                                     =========================== 

Condensed Statements of Cash Flows
                                                                                        Year Ended December 31
                                                                                       1995      1994      1993
                                                                                     ---------------------------
Operating activities
Net income.........................................................................  $ 5,220   $ 5,005   $ 5,123
Adjustments to reconcile net income to net cash provided by operating activities:
 Excess dividends (equity in undistributed earnings) of subsidiaries...............    1,920    (2,992)      173
 Depreciation expense..............................................................       12        --        --
 Change in other assets............................................................     (145)      (27)      (76)
 Change in other liabilities.......................................................       47        45        22
 Change in dividends receivable....................................................   (5,000)    3,800    (3,800)
                                                                                     ---------------------------
Net cash provided by operating activities..........................................    2,054     5,831     1,442
 
Investing activities
Maturity of interest-bearing deposit...............................................       --        --       122
Investment in subsidiary...........................................................       --    (3,351)       --
Return of investment from subsidiary...............................................      697        --       400
Purchases of premises and equipment................................................     (358)       --      (709)
Purchase of investment securities..................................................     (793)   (1,380)       --
                                                                                     ---------------------------
Net cash used in investing activities..............................................     (454)   (4,731)     (187)
 
 
Financing activities
Cash dividends paid................................................................   (1,400)   (1,142)   (1,042)
Purchase of treasury stock.........................................................      (56)      (18)       --
Sale of treasury stock.............................................................       57        --        --
Cash paid on fractional shares.....................................................       (3)       --        --
Payment of note payable............................................................     (100)       --      (100)
                                                                                     ---------------------------
Net cash used in financing activities..............................................   (1,502)   (1,160)   (1,142)
                                                                                     ---------------------------
Increase (decrease) in cash........................................................       98       (60)      113
Cash at beginning of year..........................................................       87       147        34
                                                                                     ---------------------------
Cash at end of year................................................................  $   185   $    87   $   147
                                                                                     ===========================
</TABLE>


                                      43

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Notes To Consolidated Financial Statements, (Continued)
- --------------------------------------------------------------------------------
 

16. Quarterly Financial Data - Unaudited (Dollars in thousands)

Quarterly financial data for 1995 and 1994 is summarized below:

<TABLE>
<CAPTION>
                                                 Quarter Ended
                             March 31     June 30     September 30  December 31
                            ----------------------------------------------------
<S>                          <C>          <C>         <C>           <C>
1995
Interest income............    $7,605      $8,004        $8,289       $8,544
Interest expense...........     2,900       3,137         3,292        3,315
Net interest income........     4,705       4,867         4,997        5,229
Provision for loan losses..       345         484           432          647
Net income.................     1,239       1,165         1,201        1,615
Earnings per share.........       .34         .32           .33          .44
 
1994
Interest income............    $6,771      $6,917        $7,169       $7,667
Interest expense...........     2,464       2,552         2,698        2,829
Net interest income........     4,307       4,365         4,471        4,838
Provision for loan losses..       451         482           360          350
Net income.................     1,079       1,229         1,236        1,461
Earnings per share.........       .29         .34           .34          .40
</TABLE>


                                      44


<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Report of Independent Auditors
- --------------------------------------------------------------------------------

The Board of Directors and Shareholders
Matewan BancShares, Inc. and Subsidiaries

We have audited the accompanying consolidated balance sheets of Matewan
BancShares, Inc. and subsidiaries as of December 31, 1995 and 1994, and the
related consolidated statements of income, shareholders' equity, and cash flows
for each of the three years in the period ended December 31, 1995. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Matewan
BancShares, Inc. and subsidiaries at December 31, 1995 and 1994, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1995, in conformity with generally
accepted accounting principles.



                                                 /s/ Ernst & Young LLP


Charleston, West Virginia
February 29, 1996



                                      45

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Corporate Information
- --------------------------------------------------------------------------------

                      Annual Meeting
                      
                      The Annual Meeting of the Shareholders of Matewan
                      BancShares, Inc. will be held at 11:00 a.m. on Tuesday,
                      April 9, 1996 at the Charleston Marriott, 200 Lee Street
                      East, Charleston, West Virginia. Shareholders of record of
                      March 1, 1996 will be eligible to vote on matters brought
                      before the shareholders at this time.
                      
                      Stock Listing
                      
                      The common stock of Matewan BancShares, Inc. trades on the
                      NASDAQ National Market System under the symbol "MATE." The
                      firms of Wheat, First Securities, Inc., Scott &
                      Stringfellow, Ferris Baker Watts, Inc., and Heine, Geduld,
                      Inc. currently make a market in the Company's common
                      stock.
                      
                      Transfer Agent
                      
                      Inquiries regarding shareholder records, stock transfers,
                      changes in ownership or address, and dividend payment
                      should be directed to the transfer agent at the following
                      address:
                                            
                      Wachovia Bank of North Carolina, N.A.
                      Corporate Trust Department
                      P.O. Box 3001
                      Winston-Salem, North Carolina 27102
                      
                      Independent Auditors
                      Ernst & Young LLP, Charleston, West Virginia
                      
                      Executive Offices
                      Matewan BancShares, Inc.
                      Second Avenue and Vinson Street
                      Williamson, West Virginia 25661
                      (304)235-1544



                                      46

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Directors Of Matewan BancShares, Inc.
- --------------------------------------------------------------------------------

<TABLE> 
<S>                                          <C>                                      <C> 
DIRECTORS

Matewan BancShares, Inc.

Frank E. Ellis, M.D.                         Dan R. Moore                             Lafe P. Ward
Physician, Frank Ellis & Associates, Inc.    President and Chairman of the Board      Attorney at Law

James H. Harless                             Betty Jo Moore                           George Kostas
Chairman of the Board                        President & CEO                          Pharmacist/President
Gilbert Imported Hardwoods, Inc.             Moore Ford, Moore Chevrolet              Aracoma Drug Company, Inc.

Amos J. Hatfield                             Sidney R. Young, Jr.
Owner, Gilbert Furniture Company             Mining Consultant


LOCATIONS
  MATEWAN NATIONAL BANK
  Full-Service Locations

  Matewan *                                  Williamson*                              Gilbert *
  600 Mate Street                            Second Avenue and Vinson Street          Main Street, Route 52
  Matewan, West Virginia 25678               Williamson, West Virginia 25661          Gilbert, West Virginia 25621

  Delbarton                                  Danville *                               Kermit *
  Helena Avenue                              149 Smoot Avenue                         Eastgate Shopping Center
  Delbarton, West Virginia 25670             Danville, West Virginia 25053            Kermit, West Virginia 25674

  Logan                                      Logan/Triangle *
  325 Stratton Street                        80 Riverview Drive
  Logan, West Virginia 25601                 Logan, West Virginia 25601

  Loan and Investment Center

  The Money Center *
  249 Second Avenue
  Williamson, West Virginia 25661

  MATEWAN BANK, FSB
  Full-Service Locations

  Pikeville *                                Paintsville *
  1086 North Mayo Trail                      300 North Mayo Trail
  Pikeville, Kentucky 41501                  Paintsville, Kentucky 41240

  Food City Express Bank Locations

  Town & Country Plaza*                      Thompson Plaza*
  150 Town Mountain Road                     Goody, Kentucky 41529
  Pikeville, Kentucky 41501

</TABLE>
 

 *Denotes 24 Hour ATM Location


                                      47

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

Description of Business
- --------------------------------------------------------------------------------


                      GENERAL
                      
                      Matewan BancShares, Inc. (the Company or Registrant) is a
                      registered bank holding company organized in 1984 for the
                      purpose of serving as the holding company for the Matewan
                      National Bank (the Bank) as a wholly-owned subsidiary. On
                      December 21, 1987, the Company merged with Guyan
                      Bancshares, Inc. and the Bank was merged with two Guyan
                      Bancshares' subsidiaries, Gilbert Bank and Trust and
                      American National Bank, with the Company and the Bank
                      being the surviving entities in the respective
                      transactions.
                      
                      The Company organized a new entity, Matewan Venture Fund,
                      Inc. (the Fund), on December 16, 1988, as a wholly-owned
                      subsidiary of the Company for the purpose of making
                      venture capital loans and investments within West
                      Virginia. The Company contributed $1 million in capital to
                      the Fund at the date of formation. An additional capital
                      contribution of $1 million to the Fund was made during
                      1989.
                      
                      The Company established Matewan Bank FSB (the FSB), a
                      wholly-owned federal savings bank on November 9, 1993.
                      FSB, headquartered in Pikeville, Kentucky and authorized
                      to engage in all permissible thrift related activities,
                      commenced business January 3, 1994. The Company provided
                      an initial $4 million capital infusion to FSB on the
                      commencement of business.
                      
                      On September 28, 1995, the Company entered into a
                      definitive agreement with Banc One Corporation and Banc
                      One Kentucky Corporation under which the Company agreed to
                      purchase from Banc One Kentucky Corporation one hundred
                      percent (100%) of the voting stock of Bank One, Pikeville,
                      N.A. (Pikeville), subject to the appropriate regulatory
                      approvals. At December 31, 1995, Pikeville had total
                      assets in excess of $224 million and deposits in excess of
                      $190 million. The transaction is expected to close by the
                      end of the first quarter of 1996 with a purchase price of
                      $28.6 million. Based on the most current available deposit
                      data, the absorption of Pikeville would result in the
                      Company possessing the leading market share of all of the
                      financial institutions operating in its seven county core
                      market area. Pikeville would retain its separate bank
                      charter and operate as Matewan National Bank/Kentucky, a
                      wholly-owned subsidiary of the Company.
                      
                      The Company considers its general market area to be
                      southern West Virginia and eastern Kentucky. More
                      specifically, the Company has identified as its core
                      market the seven county market area comprised of Mingo,
                      Logan, and Boone counties in West Virginia and Pike,
                      Floyd, Johnson, and Martin counties in Kentucky. At
                      December 31, 1995, the Company had consolidated assets of
                      approximately $401.0 million and shareholders' equity of
                      approximately $45.8 million.
                      
                      Matewan National Bank
                      
                      The Bank, organized as a national bank in 1913, maintained
                      its executive office in Matewan, West Virginia from that
                      time until the first quarter of 1994. Since that time it
                      has maintained its executive office in Williamson, West
                      Virginia. The Bank also conducts operations at its branch
                      offices in Matewan, Delbarton, Kermit, Williamson,
                      Gilbert, two locations in Logan, and Danville, West
                      Virginia. The Bank operates drive-in facilities at each of
                      its locations with the exception of its Stratton Street
                      office in Logan. In May of 1994, the Bank opened the Money
                      Center in Williamson, West Virginia. The Money Center, in
                      addition to serving as a centralized location for all of



                                      48

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES

- --------------------------------------------------------------------------------


                      the lending departments of the Bank, also serves as a loan
                      production office, a state-of-the-art loan support office,
                      and the headquarters for the financial services division
                      of the Bank.
                      
                      The Bank provides a full range of commercial banking
                      services. It provides automobile, mobile home, personal
                      household, credit cards, commercial and small business,
                      construction and permanent real estate, student, and
                      various government-guaranteed loans, as well as commercial
                      equipment leasing. The Bank offers a variety of deposit
                      instruments to its customers, such as regular checking and
                      NOW accounts, regular and special passbook savings
                      accounts, money market deposit accounts, certificates of
                      deposit, and IRAs. In addition, certain non-deposit
                      investment alternatives, mainly commercial repurchase
                      agreements, are available. Other Bank services include
                      check cashing, check collection, letters of credit,
                      travelers checks, wire transfers, purchase and redemption
                      of U.S. Government savings bonds, purchase and redemption
                      of U.S. Government and agency obligations for Bank
                      customers, certified and cashier checks, notary public
                      services, safe deposit boxes, electronic income tax filing
                      capability, and credit life and disability insurance.
                      Through its financial services division, the Bank also
                      offers a wide range of nontraditional and uninsured
                      financial products and services, such as mutual fund
                      investments, sale and purchase of debt and equity
                      securities, annuities, and life insurance products.
                      
                      Matewan Venture Fund
                      
                      The Fund was formed on December 16, 1988 as a qualified
                      West Virginia Capital Company. Operations of the Fund are
                      housed in the Bank's Matewan office. The Fund was formed
                      primarily for the purpose of making "venture capital loans
                      and investments" in small and developing companies
                      situated in West Virginia. The Fund initially was
                      capitalized through the purchase of all (1,000 common
                      shares) of the Fund's authorized capital stock by the
                      Company for $1 million. An additional 1,000 shares was
                      authorized, issued, and purchased by the Company for $1
                      million in December of 1989. Under West Virginia law, the
                      Company's investment in the Fund has generated substantial
                      tax credits against West Virginia tax liabilities. These
                      credits were made available upon the formation of the
                      Fund. The principal activity of the Fund is making venture
                      capital loans to and investments in qualified companies.
                      
                      Matewan Bank FSB
                      
                      FSB was organized and established as a federally chartered
                      "de novo" savings bank on November 9, 1993. FSB
                      established corporate headquarters in Pikeville, Kentucky
                      and commenced business operations at its Pikeville office
                      on January 3, 1994. In November of 1994, FSB commenced
                      operations at a second office located in Paintsville,
                      Kentucky. In the second quarter of 1995, FSB established
                      two additional branch offices inside supermarkets in
                      Pikeville, Kentucky and Goody, Kentucky.
                      
                      FSB is regulated by the Office of Thrift Supervision (the
                      OTS) and is authorized to conduct business that includes
                      providing services covering the full range of thrift
                      related activities. In addition, FSB's charter requires it
                      to maintain its status as a "Qualified Thrift Lender" by
                      maintaining an asset mix in which sixty-five percent (65%)
                      of the computed asset base of FSB is invested in
                      Qualifying Thrift Assets. Qualifying thrift assets include
                      home mortgages, any loan made on liens securing



                                      49

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


                      residential real estate, mobile homes, and personal
                      household expenditures. It also includes any investments
                      in stock, deposits, or obligations of most federal and
                      local housing agencies, or any mortgage pool securities.
                      Fixed assets and repossessed real estate similarly
                      qualify.
                      
                      FSB's product offerings also include a variety of deposit
                      instruments to its customers, such as regular checking and
                      NOW accounts, regular passbook savings accounts, money
                      market deposit accounts, certificates of deposit, and
                      IRAs. Other FSB services include check cashing, check
                      collection, letters of credit, travelers checks, wire
                      transfers, purchase and redemption of U.S. Government
                      savings bonds, purchase of U.S. Government and agency
                      obligations for FSB customers, certified and cashier
                      checks, notary public services, safe deposit boxes,
                      electronic tax filing capability, and credit life and
                      disability insurance.
                      
                      FSB was initially capitalized in the amount of $4 million
                      by the Company. Operating losses for FSB have been
                      anticipated in the early periods of its operation as it
                      becomes established in its markets. The FSB's
                      contributions to the overall earnings of the Company were
                      approximately 4% in 1995 and immaterial in 1994.
                      
                      Delivery Systems
                      
                      The Company uses sophisticated technology to enhance its
                      delivery systems. The Company also maintains an integrated
                      PC-based server network system that provides immediate
                      interaction among all operating functions of its
                      subsidiaries, thereby enhancing internal communication and
                      customer service. The Company offers retail customers 24
                      hour banking via touch-tone telephone by means of an
                      interactive voice response system. In 1996, the Company
                      will also offer retail customers the ability to access
                      account information, transfer funds, and pay certain bills
                      via personal computer. The Company currently utilizes
                      personal computer technology to enable commercial
                      customers to access cash management services via
                      interlinks with the Company's mainframe computer. In
                      addition, utilization of such technology enables the
                      Company to employ sophisticated credit rating and pricing
                      models at its subsidiaries for the purpose of pricing loan
                      products to reflect credit risk more accurately.


                                      50

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                                                
- --------------------------------------------------------------------------------


                      Summary and Mission Statement
                      
                      The following table depicts pertinent financial and
                      operational data of all of the subsidiaries of Matewan
                      BancShares, Inc. as of December 31, 1995 (in thousands of
                      dollars).

                      <TABLE>
                      <CAPTION>
                                                                              Total    Employees
                                                Total      Net      Total    Equity   (Full-Time    Total
                                                Assets    Loans    Deposits  Capital  Equivalent)  Offices
                      ------------------------------------------------------------------------------------
                      <S>                      <C>       <C>       <C>       <C>      <C>          <C>
                      Matewan National Bank    $361,737  $205,620  $297,418  $32,487       198         9
                      Matewan Bank FSB           41,717    22,657    37,029    4,159        33         4
                      Matewan Venture Fund          901       291         0      901        na        na
                      </TABLE>
                      
                      As of December 31, 1995, the Company had five officers who
                      regularly provide services to the Bank, Fund, or FSB.
                      These officers are compensated by the Bank or FSB.
                      Subsidiaries of the Company had 231 full-time equivalent
                      employees as of the same date. Company subsidiaries
                      operated 12 full service offices and one loan production
                      office.
                      
                      Through its mission statement, the Company's goal is being
                      the leading provider of financial services in the markets
                      in which it operates. Through its subsidiaries, the
                      Company is engaged in providing a full range of consumer
                      and commercial financial services throughout southern West
                      Virginia and eastern Kentucky.
                      
                      In the course of its business, the Company competes for
                      loans, deposits, and other financial product offerings
                      with numerous other banks and financial institutions
                      throughout its market area, as well as numerous
                      nontraditional banking competitors such as brokerage
                      firms, mutual funds, finance companies, and other types of
                      financial service providers.
                      
                      Regulation
                      
                      The Company is a bank holding company within the meaning
                      of the Bank Holding Company Act of 1956, as amended, and
                      is registered as such with, and subject to supervision by
                      the Federal Reserve Board (the FRB). The FRB may make
                      examinations of the Company or any of its subsidiaries and
                      has the authority to regulate certain bank holding company
                      debt.
                      
                      The Bank and Pikeville are national banks. The primary
                      regulator of national banks is the Office of the
                      Comptroller of the Currency (the OCC). FSB is a federal
                      savings bank. The principal regulator of federal savings
                      banks is the Office of Thrift Supervision. As federally
                      insured institutions and Federal Reserve members, both are
                      subject to regulation by the Federal Deposit Insurance
                      Corporation (the FDIC) and the FRB.

                      The Fund is a qualified West Virginia Capital Company. Its
                      principal regulator is the West Virginia Economic
                      Development Authority (the WVEDA). It is also subject to
                      regulation by the FRB.


                                      51

<PAGE>
 
MATEWAN BANCSHARES, INC. AND SUBSIDIARIES
                          
- --------------------------------------------------------------------------------


                      Properties
                      
                      The Company and Matewan National Bank maintain executive
                      offices in Williamson, West Virginia in the Bank's main
                      building. The Company's subsidiaries operate thirteen
                      offices throughout the Company's market area. Seven of
                      these offices are owned and six are leased.
                      
                      Legal Proceedings
                      
                      Neither the Company nor any of its subsidiaries is a party
                      to any litigation other than litigation which is routine
                      in the business of the Company or its subsidiaries, and
                      which, if decided adversely to the Company or its
                      subsidiaries, would materially adversely affect the
                      condition, prospects, or assets of the Company or its
                      subsidiaries.

 


                                      52

<PAGE>
 
Matewan BancShares  2nd Avenue and Vinson Street, P.O. Box 100,
Williamson, WV 25661












                                       54



<PAGE>
 
                                                                    EXHIBIT 13.2

 
                            MATEWAN BANCSHARES, INC.

  Proxy Statement for Annual Meeting of Shareholders To Be Held April 9, 1996

This proxy statement is furnished to shareholders of Matewan BancShares, Inc.
(the "Company") in connection with the solicitation of proxies by the Board of
Directors of the Company for use at its Annual Meeting of Shareholders (the
"Annual Meeting") to be held at 11:00 a.m., local time on Tuesday, April 9, 1996
at the Charleston Marriott, 200 Lee Street, Charleston, West Virginia, for the
purposes set forth in the Notice of Annual Meeting of Shareholders.

This Proxy Statement and accompanying form of proxy are first being mailed or
given to shareholders of the Company on or about March 11, 1996.

The principal Executive offices of the Company are located at Second and Vinson
Street, Williamson, West Virginia.

VOTING RIGHTS AND PROXIES

Voting Rights

Only shareholders of record of the Company as of the close of business on March
1, 1996 (the "Record Date") are entitled to notice of and to vote at the Annual
Meeting. On that date, 3,667,251 shares of the Company's common stock, par value
$1.00 per share (the "Common Stock"), were issued and outstanding and were held
by approximately 610 holders of record. On February 27, 1996, the Company issued
700,000 shares of Series A Convertible Cumulative Preferred Stock (the Preferred
Shares). Holders of the Preferred Shares are not entitled to vote in the
election of Directors. The Company had no other classes of equity securities
outstanding at that date. Each share of Common Stock is entitled to one vote on
all matters properly presented to the Annual Meeting. The affirmative vote of
the holders of a majority of Common Stock attending the meeting in person or
represented by proxy is necessary to elect the directors of the Company and,
except as otherwise provided, approve each of the other proposals set forth in
this proxy statement for consideration at the Annual Meeting. The presence, in
person or by proxy, of not less than a majority of the total number of
outstanding shares of Common Stock is necessary to constitute a quorum at the
Annual Meeting.

Proxies

Shares represented by proxies received by the Company will be voted in
accordance with the instructions contained therein. Shares represented by
proxies for which no instruction is given will be voted FOR election of the
directors specified herein and FOR each of the other proposals set forth in this
proxy statement for consideration at the Annual Meeting.

Shareholders are requested to sign, date, mark, and return promptly the enclosed
proxy card in the postage paid envelope provided for this purpose in order to
assure that their shares will be voted. A proxy may be revoked at any time prior
to exercise of the authority granted thereunder. Revocation may be accomplished
by the granting of a later dated proxy with respect to the same shares, by
written notice to the Secretary of the Company at any time prior to the voting
thereof, or by voting in person at the Annual Meeting. Attendance at the Annual
Meeting will not, by itself, revoke a proxy.
<PAGE>
 
The Board of Directors knows of no matters to be presented at the Annual Meeting
other than those described in this proxy statement. If other matters are
properly brought before the Annual Meeting, it is the intention of the persons
named in the proxies to vote the shares to which such proxies relate in
accordance with their best judgement.

The Company will bear the cost of the solicitation of proxies. In addition to
solicitation by mail, officers and regular employees of the Company, who will
receive no compensation in excess of their regular salaries for their services,
may solicit proxies by telephone, telegram, or otherwise. Brokerage firms,
fiduciaries, and other custodians who forward soliciting material to the
beneficial owners of shares of Common Stock held of record by them will be
reimbursed for their reasonable expenses incurred in forwarding such material.

VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF

The following table sets forth certain information concerning the amount and
nature of beneficial ownership of the Company's Common Stock by persons known by
the Company to own 5% or more of such Common Stock, and by its directors, the
individuals nominated for director, and its directors and officers as a "group"
(as that term is used in Section 13(d)(3) of the Securities Exchange Act of
1934, as amended) as of January 31, 1996. The amount and nature of beneficial
ownership, except as otherwise noted in the table, represents shares over which
a director, nominee, or officer has sole voting and sole investment power.
<TABLE>
<CAPTION>
 
                                  Amount and Nature    Percent
                                    of Beneficial         of
       Beneficial Owner               Interest          Class
- ---------------------------------------------------------------
<S>                               <C>                  <C>
 
James H. Harless                       418,670 (1)(2)    11.42%
Drawer H
Gilbert, West Virginia 25621
 
Dan R. Moore                           689,409 (1)(3)    18.80%
Box 26
Matewan, West Virginia 25678
 
Frank E. Ellis                         253,881 (4)        6.92%
3308 Jefferson Avenue
Cincinnati, Ohio 45220
 
Lafe P. Ward                           107,900 (5)        2.94%
 
George A. Kostas                       110,210 (6)        3.01%
 
Amos J. Hatfield                        87,787 (7)        2.39%
 
Sidney R. Young, Jr.                    20,521 (8)         .56%
 
Betty Jo Moore                         244,357 (9)        6.66%
 
All directors and officers
as a group (12 persons)             1,415,794 (10)       38.61%
</TABLE>
<PAGE>
 
(1) Includes 377,240 shares as to which Mr. Moore has sole voting power pursuant
    to an agreement dated August 6, 1987, between Mr. Moore and Mr. Harless.
(2) Includes 364,326 shares held of record by Mr. Harless, members of his
    family, and affiliates.
(3) Includes 330,632 shares held of record by Mr. Moore and his wife, members of
    his family, and affiliates.
(4) Includes 203,500 shares of record held by Mr. Ellis, members of his family,
    and affiliates as to which Mr. Ellis disclaims beneficial ownership.
(5) Includes 54,292 shares of record held by Mr. Ward's wife.
(6) Includes 83,018 shares of record held by Mr. Kostas and his wife.
(7) Includes 70,188 shares of record held by Mr. Hatfield and his wife, and
    15,716 shares of record held by his wife and son as to which Mr. Hatfield
    disclaims beneficial ownership.
(8) Includes 17,001 shares of record held by Mr. Young and his wife.
(9) Includes 231,844 shares held by Mrs. Moore and her husband, members of her
    family, and affiliates.
(10) Excludes duplicate counting for shares subject to the voting agreement
    between Messrs. Moore and Harless and for shares held by Mr. Moore, Mrs.
    Moore, members of their family, and affiliates.

On August 6, 1987, Messrs. Moore and Harless entered into an agreement in
connection with the merger of the Company and Guyan Bancshares, Inc., pursuant
to which Mr. Harless granted Mr. Moore an irrevocable proxy to vote shares held
of record or beneficially by Mr. Harless at all meetings of shareholders of the
Company for so long as Mr. Moore remains Chairman of the Company. Mr. Moore
intends to vote  all such shares (377,240 shares) for the election of nominees
for Director specified herein.

The Company knows of no other person or persons who, beneficially or of record,
own in excess of five percent of the Company's Common Stock. The Company is not
aware of any other arrangements which at a subsequent date may result in a
change of control of the Company.

ELECTION OF DIRECTORS

Each of the nominees for election as a director currently serves as a director
for the Company and has been nominated by the Board of Directors for re-election
as director. The terms of each of the directors of the Company will expire at
the 1996 Annual Meeting. The number of directors of the Company is presently set
at eight, and the Company's Certificate of Incorporation and Bylaws provide that
all directors are to be elected for a term of one year or until their successors
are elected and qualified.

If any nominee is unable to serve, the shares represented by all valid proxies
will be voted for the election of such substitute nominee as the Board of
Directors may recommend, or the Board of Directors may amend the Bylaws and
reduce the size of the Board. At this time, the Board knows of no reason why any
nominee might be unable to serve.

The following table sets forth the names and certain information concerning the
Directors, nominees for Director, and the executive officers of the Company.
<PAGE>
 
<TABLE>
<CAPTION>
                                     First Year                  Principal Occupation
           Name              Age     as Director                 for the Past Five Years
- -----------------------------------------------------------------------------------------------------
<S>                          <C>     <C>                   <C>
James H. Harless               76        1984              Chairman of the Board of Gilbert Imported
                                                           Hardwoods, Inc.; from 1984 through 1987    
                                                           Chairman of the Board of Guyan Bancshares,       
                                                           Inc.; Nominee for Director          
                                                         
Dan R. Moore                   55          1984            Chairman of the Board of Directors,
                                                           President, and Chief Executive Officer of
                                                           the Company and Matewan National Bank;
                                                           Nominee for Director
                                                         
Frank E. Ellis                 69          1988            Physician, Frank Ellis & Associates, Inc.;
                                                           Nominee for Director
                                                         
Lafe P. Ward                   70          1984            Attorney at Law, Ward and
                                                           Associates L.C., General Counsel for the
                                                           Company; Nominee for Director                    
                                                         
George A. Kostas               66          1988            Pharmacist, President of Aracoma Drug
                                                           Company, Inc.; Nominee for Director
                                                         
Amos J. Hatfield               69          198             Owner, Gilbert Furniture Company;
                                                           Nominee for Director           
                                                         
Sidney R. Young, Jr.           72          1984            Semi-retired since April, 1986;
                                                           President and Chief Operating Officer for            
                                                           McNamee Resources, Inc. since 1979;         
                                                           Nominee for Director           
                                                         
Betty Jo Moore                 55          1994            President of Moore Ford Sales and Moore
                                                           Chevrolet, Williamson, West Virginia;            
                                                           Nominee for Director      
                                                        
Pauline Roberson               73                          Vice President and Secretary of the Company,
                                                           Matewan National Bank since 1984, and
                                                           Matewan Bank FSB since 1993           
                                                        
Lee M. Ellis                   41                          Vice President of Matewan National Bank         
                                                           since April, 1988; Vice President and Chief
                                                           Financial Officer of the Company and     
                                                           Matewan National Bank from April, 1992 to   
                                                           the present, and Matewan Bank FSB from
                                                           November, 1993 to present            
                                                        
Anna Ward                      36                          Vice President of Administration for Matewan
                                                           National Bank since August 1994, Vice
                                                           President of Audit Services for the Company
                                                           from April, 1993 until August 1994 and for
                                                           Matewan National Bank from April 1992
                                                           until August 1994
</TABLE>
<PAGE>
 
<TABLE>
<CAPTION>
                                     First Year                  Principal Occupation
           Name              Age     as Director                 for the Past Five Years
- -----------------------------------------------------------------------------------------------------
<S>                          <C>     <C>                   <C>
Timothy E. Edwards             46                          Vice President of Operations for the Company
                                                           from April 1995 and for Matewan National
                                                           Bank since November 1992. Office Manager
                                                           of the Gilbert branch of Matewan National
                                                           from September 1991 until November, 1992.
                                                           President of United National Bank, Webster
                                                           Springs, WV for three years prior to September
                                                           1991.
</TABLE>

All executive officers of the Company serve at the pleasure of the Board of
Directors and may be removed by the Board at any time.

None of the members of the Board of Directors or any executive officers are
related except that Mr. Dan R. Moore and Ms. Betty Jo Moore are married, Mr. Lee
M. Ellis is the son of Dr. Frank E. Ellis, and Ms. Anna Ward is daughter-in-law
of Mr. Lafe P. Ward.

Meetings of the Board of Directors of the Company

The Company does not have a standing audit, nominating, or compensation
committee. The functions of these committees are performed by the Board of
Directors in its entirety. Directors Amos Hatfield, George Kostas, and Sidney
Young serve on the Audit Committee for Matewan National Bank.

During 1995, the Board of Directors met 13 times, while the Board of Directors
of Matewan National Bank and Matewan Bank FSB met 13 times. Director Kostas
missed four meetings. No other member of the Board of Directors attended less
than 75% of the meetings for 1995. Each director of the Company or Matewan
National Bank receives $750 for each monthly meeting of the Board of Directors
of the Company or Matewan National Bank attended. Matewan Bank FSB is prohibited
from paying any director fees until 1997. The Company paid an aggregate of
$67,147 in Director and Committee fees in 1995, on a consolidated basis.

EXECUTIVE OFFICERS' COMPENSATION

Compensation Overview

During fiscal 1995, no cash compensation was paid to any executive officer of
the Company in his or her capacity as such, although certain of the executive
officers received directors fees from the Company. Each of the executive
officers of the Company received compensation from Matewan National Bank or
Matewan Bank FSB for services rendered in their capacities as executive officers
of those subsidiaries.

The following table sets forth information concerning the Chief Executive
Officer, the only executive officer of the Company who received aggregate
compensation in excess of $100,000 during the fiscal year ended December 31,
1995. Comparative data is also provided for the previous two fiscal years.
<PAGE>
 
                           SUMMARY COMPENSATION TABLE
 
Annual Compensation
<TABLE>
<CAPTION>
 
                                                                         Other
                                                                         Annual
                                Fiscal      Salary         Bonus      Compensation
Name and Principal Position      Year        ($)            ($)           ($)
- -----------------------------------------------------------------------------------
<S>                             <C>        <C>            <C>         <C>
                                                                  
Dan R. Moore (1)                 1995      $192,008       $38,923         $0
Chairman &                       1994       180,508        27,667          0
President                        1993       166,265        33,119          0
</TABLE>

(1) Matewan National Bank has provided Mr. Moore with the use of an automobile
    in the performance of his business duties. The value attributable to
    personal use of this automobile is not ascertainable and therefore is not
    included in this table.

Long-Term Compensation

The Company had no stock award, Options/SAR, LTIP Payouts, or any other form of
long-term compensation plans in place for fiscal years 1995, 1994, or 1993.

Stock Plans

The Company has no stock award, option, or appreciable rights plans in existence
and does not anticipate instituting any such plans in the foreseeable future.

Retirement Plans

The Company maintains an Employees' Retirement Plan (the "Plan") which is
available to any employee who has completed at least one year of continuous
service and is at least 21 years old and who elects to make the mandatory
contribution to the Plan. Employees who elect not to make the mandatory
contribution shall not be eligible to participate in the Plan.

The Plan provides for monthly payments upon normal retirement at age 65; there
is no early retirement provision under the Plan.

Contributions to the Plan by the the Company are those necessary to provide
benefits under the Plan as determined by the application of accepted actuarial
methods and assumptions.

Effective for the Plan years starting after December 31, 1994, mandatory
employee contributions were eliminated.

Monthly pension benefits under the Plan, effective January 1, 1995, are equal to
the sum of .85% of Average Monthly Covered Compensation (defined hereafter) plus
1.50% of Average Monthly Compensation in excess of Covered Compensation
multiplied by the number of years of employment, not to exceed 35 years. Monthly
Covered Compensation was defined as monthly compensation upon attainment of
normal retirement age of the employee receiving such compensation. Accruals on
December 31, 1994 are protected.
<PAGE>
 
The following table illustrates the estimated annual benefits from the Plan upon
retirement to participants at December 31, 1995, at selected remuneration and
years of service classifications.
<TABLE>
<CAPTION>
 
                                  Estimated Annual Retirement Benefits
Monthly Compensation                   on Credited Years of Service
on an Annualized Basis         15         20        25        30       35
                             ------------------------------------------------
<S>                          <C>        <C>       <C>       <C>      <C>
     $160,000                $29,700    $39,500   $49,400   $59,300   $69,200
- -----------------------------------------------------------------------------
      140,000                  27,400     36,500    45,700    54,800   63,900
      120,000                  22,900     30,500    38,200    45,800   53,400
      100,000                  18,400     24,500    30,700    36,800   42,900
       80,000                  13,900     18,500    23,200    27,800   32,400
       60,000                   9,400     12,500    15,700    18,800   21,900
       40,000                   5,100      6,800     8,500    10,200   11,900
<CAPTION>
                                      (WITH 31 YEARS PRIOR TO 1995)
                                      -----------------------------
<S>                          <C>        <C>       <C>       <C>      <C>
      150,000                     N/A        N/A       N/A       N/A   84,300
</TABLE>

A participant's vested interest in his accrued benefit under the Plan is
determined under a vesting schedule which provided for vesting of a
participant's accrued benefit beginning at 20% after three or more years of
service and gradually increasing to 100% after seven years of service. Employee
contributions vested immediately.

Effective January 1, 1995, the Company installed a 401(k) savings plan (401(k)
Plan) for all employees 21 years of age with one year of service to be operated
in tandem with its existing defined benefit pension plan. The 401(k) Plan allows
for voluntary pretax salary deferrals up to 15% of compensation.

The Company shall match employee salary deferrals at a rate of 25% on the first
4% of salary deferred. The vesting schedule for these matching contributions
shall begin with 20% after three years of service and increase in 20% increments
until fully vested after 7 years of service.

At the end of fiscal year 1995, Mr. Moore had 32 years of service, Mrs. Roberson
had 32 years, Mr. Ellis had 17 years, Mrs. Ward had 9 years, and Mr. Edwards had
4 years of credited service under the Plan.

Management Employment Contracts

The Company has no employment agreements with any of its executive officers.

Compensation Committee Report

The Company does not have a Compensation Committee. The Board of Directors as a
whole maintains responsibility for this function as it relates to the President
and Chief Executive Officer of the Company. The President, in conjunction with
the Company's Personnel Department and guided by the Company's Personnel
policies, determines the level of compensation for the other executive officers
of the Company.
<PAGE>
 
Compensation Philosophy

The Company's compensation philosophy is to provide executive officers with
salaries competitive with those paid by institutions of similar size,
performance, and circumstance.

Salaries

The compensation package for each executive officer is based upon a review of
selected local and national industry peer group data, evaluation of the
performance of the executive officer, and the annual financial performance of
the Company.

Bonus Awards

The Company's subsidiaries have paid in the last four fiscal years an annual
bonus to all employees based on the consolidated profitability of the Company as
a whole. Six percent of annual pretax earnings have been allocated to a bonus
pool and every employee in the Company shared in this pool, with each employee's
share calculated pursuant to a formula that incorporates years of service, the
prorated portion of the employee's salary to total Company salaries, and the
attainment of a certain level of productivity for each employee's office or
department. Executive management participated in the Company's plan under this
arrangement.

Conclusion

Under the compensation programs described above, a moderate portion of the
Company's executive compensation is linked directly to individual and corporate
performance. In the case of the Chief Executive Officer of the Company,
approximately 17% of his total 1995 compensation consisted of variable elements
linked to Company performance. The Board of Directors intends to continue the
policy of linking a portion of executive compensation to corporate performance.
<PAGE>
 
Performance Graph

Set forth below is a line graph comparing the yearly percentage change in
cumulative total shareholder return in the Company's Common Stock from December
31, 1990 through December 31, 1995. The Company's yearly percentage change in
total shareholder return is compared to the Standard & Poors 500 Index and a
related financial peer group index representing all banks.

The total annual return is computed based on the dual assumptions that each
dividend paid by the Company in the five year period depicted was reinvested in
shares of the Company's Common Stock at the market price on the day of dividend
payment and that the price per share of the Company's stock was that of closing
on December 31, 1995.

The Common Stock of Matewan BancShares, Inc. was listed initially for trading on
the NASDAQ National Market System on June 1, 1994. Prior to that time, there
existed no active market for the Company's Common Stock.





<TABLE>
 
                             [GRAPH APPEARS HERE]
                  COMPARISON OF FIVE YEAR CUMULATIVE RETURN
              AMONG MATEWAN, INDUSTRY INDEX AND BROADMARKET INDEX
 
<CAPTION>
Measurement period                               Industry            Broadmarket
(Fiscal year Covered)        Matewan             Index               Index  
- ---------------------        -------             --------            -----------
<S>                          <C>                 <C>                 <C> 
Measurement PT -
12/31/90                     $100                $100                $100
FYE 12/31/91                 $111.40             $141.18             $130.48
FYE 12/31/92                 $118.10             $168.20             $140.46
FYE 12/31/93                 $146.80             $198.83             $154.62
FYE 12/31/94                 $385.30             $188.63             $156.66
FYE 12/31/95                 $550.70             $266.76             $215.54

</TABLE>
<PAGE>
 
This report has been prepared by the Board of Directors, James H, Harless, Dan
R. Moore, Frank E. Ellis, Lafe Ward, George Kostas, Amos Hatfield, Sidney Young,
and Betty Jo Moore.

Certain Transactions

Matewan National Bank has made various loans to its directors and officers and
to directors and officers of the Company and its subsidiaries. Loans to this
group and their related entities totalled $3,392,000, $4,208,000, and $3,633,000
at December 31, 1995, 1994, and 1993, respectively. These loans were made in the
ordinary course of business, were made on substantially the same terms,
including interest rate and collateral, as those prevailing at the same time for
comparable transactions with persons other than directors or officers, and did
not involve more than the normal risk of collectibility or present other
unfavorable features.

During the year ended December 31, 1995, the Company and its subsidiaries paid
legal fees in the amount of $103,753 to the law firm of Ward and Associates,
L.C. Mr. Ward, a director of the Company, is a principal in the firm and as a
result may receive an indirect benefit from the payment of legal fees.

APPOINTMENT OF AUDITORS

The Board of Directors has selected the firm of Ernst & Young LLP, certified
public accountants, to act as principal auditors for the Company for the year
ended December 31, 1996. Ernst & Young also served as principal auditors for the
Company for the year ended December 31, 1995. Although the selection and
appointment of independent accountants is not required to be submitted to a vote
of the shareholders, the Board has decided to ask the shareholders to approve
the appointment. If the shareholders do not approve such appointment, the Board
will reconsider its appointment. Approval of the appointment of accountants will
require the affirmative vote of a majority of the total votes cast on this issue
at the Annual Meeting. Representatives of Ernst & Young LLP are expected to be
at the Annual Meeting and will have the opportunity to make a statement if they
desire to do so. Such representatives are also expected to be available to
respond to appropriate questions.

OTHER MATTERS

The Board of Directors knows of no other matters to be presented for action at
the Annual Meeting other than those mentioned above. If any such matters
properly come before the meeting, it is the intention of the persons named in
the accompanying proxy to vote on such matters in accordance with their best
judgement.

Shareholder Proposals

Shareholders of the Company who desire to present proposals for consideration by
the Company's shareholders at the 1997 Annual Meeting of Shareholders will be
required to advise the Company in writing of the proposal on or prior to
November 1, 1996.

<TABLE> <S> <C>

<PAGE>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                          23,881
<INT-BEARING-DEPOSITS>                           5,704
<FED-FUNDS-SOLD>                                17,237
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     32,429
<INVESTMENTS-CARRYING>                          73,299
<INVESTMENTS-MARKET>                            73,879
<LOANS>                                        228,568
<ALLOWANCE>                                      2,973
<TOTAL-ASSETS>                                 401,034
<DEPOSITS>                                     334,387
<SHORT-TERM>                                    17,710
<LIABILITIES-OTHER>                              3,120
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                         3,684
<OTHER-SE>                                      42,133
<TOTAL-LIABILITIES-AND-EQUITY>                 401,034
<INTEREST-LOAN>                                 25,324
<INTEREST-INVEST>                                6,418
<INTEREST-OTHER>                                   700
<INTEREST-TOTAL>                                32,442
<INTEREST-DEPOSIT>                              12,067
<INTEREST-EXPENSE>                              12,644
<INTEREST-INCOME-NET>                           19,798
<LOAN-LOSSES>                                    1,908
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                 12,989
<INCOME-PRETAX>                                  8,203
<INCOME-PRE-EXTRAORDINARY>                           0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,220
<EPS-PRIMARY>                                     1.42
<EPS-DILUTED>                                     1.42
<YIELD-ACTUAL>                                    5.78
<LOANS-NON>                                      1,995
<LOANS-PAST>                                       618
<LOANS-TROUBLED>                                    70
<LOANS-PROBLEM>                                  6,520
<ALLOWANCE-OPEN>                                 2,932
<CHARGE-OFFS>                                    2,394
<RECOVERIES>                                       527
<ALLOWANCE-CLOSE>                                2,973
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          2,640
        

</TABLE>


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