BANCFIRST CORP /OK/
10-Q, 1996-11-14
NATIONAL COMMERCIAL BANKS
Previous: INFOAMERICA INC, 10-Q, 1996-11-14
Next: INDIAN RIVER CITRUS INVESTORS LTD PARTNERSHIP, 10QSB, 1996-11-14



<PAGE>
 
                                   FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


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


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



For Quarterly Period Ended September 30, 1996     Commission File Number 0-14384



                             BANCFIRST CORPORATION
              (Exact name of registrant as specified in charter)



                  OKLAHOMA                          73-1221379
       (State or other Jurisdiction of           (I.R.S. Employer
       incorporation or organization)           Identification No.)


                           101 N. Broadway, Suite 200
                      Oklahoma City, Oklahoma  73102-8401
                    (Address of principal executive offices)


                                 (405) 270-1086
                 (Registrant's area code and telephone number)

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

As of October 31, 1996, there were 6,399,338 shares of Common Stock outstanding.
<PAGE>
 
                                   FORM 10-Q

                             CROSS-REFERENCE INDEX
 
 
ITEM               PART I.  FINANCIAL INFORMATION                   PAGE
- ----      --------------------------------------------------   --------------
  1.      Financial Statements                                       1

  2.      Management's Discussion and Analysis of                    6
          Financial Condition and Results of Operations

 
                    PART II.  OTHER INFORMATION
          --------------------------------------------------   

  1.      Legal Proceedings                                    Not Applicable

  2.      Changes in Securities                                Not Applicable

  3.      Defaults Upon Senior Securities                      Not Applicable

  4.      Submission of Matters to a Vote of Security Holders  Not Applicable

  5.      Other Information                                    Not Applicable

  6.      Exhibits and Reports on Form 8-K                           10

Signatures                                                           11
<PAGE>
 
                         PART I.  FINANCIAL INFORMATION
                         ------------------------------
<PAGE>
 
                             BANCFIRST CORPORATION
                           CONSOLIDATED BALANCE SHEET
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                SEPTEMBER 30,
                                            ---------------------  DECEMBER 31,
                                               1996        1995        1995
                                            ----------   --------  ------------
<S>                                         <C>          <C>       <C>
ASSETS                                      
Cash and due from banks                     $   89,288   $ 57,919   $   85,352
Interest-bearing deposits with banks                 1         65            1
Securities                                     281,971    255,349      263,113
Federal funds sold                              10,500     17,368       30,085
Loans:                                                             
  Total loans (net of unearned interest)       737,356    604,642      625,162
  Allowance for possible loan losses           (12,006)   (10,338)     (10,646)
                                            ----------   --------   ----------
Loans, net                                     725,350    594,304      614,516
Premises and equipment, net                     33,503     27,729       28,308
Other real estate owned                          1,259      2,149          781
Intangible assets, net                          14,637      8,195        8,106
Accrued interest receivable                      9,975     10,293       10,403
Other assets                                    20,094      7,858        7,673
                                            ----------   --------   ----------
  Total assets                              $1,186,578   $981,229   $1,048,338
                                            ==========   ========   ==========
LIABILITIES AND STOCKHOLDERS' EQUITY                               
Deposits:                                                          
  Noninterest-bearing                       $  244,282   $173,346   $  196,597
  Interest-bearing                             815,350    693,684      726,572
                                            ----------   --------   ----------
    Total deposits                           1,059,632    867,030      923,169
Short-term borrowings                           10,665     11,532       18,705
Long-term borrowings                             1,448        810          918
Accrued interest payable                         4,158      3,434        3,237
Other liabilities                                4,184      3,629        3,966
                                            ----------   --------   ----------
  Total liabilities                          1,080,087    886,435      949,995
                                            ----------   --------   ----------
Commitments and contingent liabilities                             
Stockholders' equity:                                              
  Common stock                                   6,243      6,211        6,225
  Capital surplus                               34,870     34,408       34,769
  Retained earnings                             65,513     53,293       55,792
  Unrealized securities gains (losses),                              
    net of tax                                    (135)       882        1,557
                                            ----------   --------   ----------
    Total stockholders' equity                 106,491     94,794       98,343
                                            ----------   --------   ----------
    Total liabilities and stockholders' 
      equity                                $1,186,578   $981,229   $1,048,338
                                            ==========   ========   ==========
</TABLE> 

See accompanying notes to consolidated financial statements.

                                       1
<PAGE>
 
                             BANCFIRST CORPORATION
                         CONSOLIDATED INCOME STATEMENT
                 (Dollars in thousands, except per share data)
<TABLE>
<CAPTION>
                                               THREE MONTHS ENDED        NINE MONTHS ENDED
                                                 SEPTEMBER 30,             SEPTEMBER 30,
                                            ----------------------    -----------------------
                                               1996         1995          1996         1995
                                            ----------   ----------    ----------   ----------
<S>                                         <C>          <C>           <C>          <C>
INTEREST INCOME                                                                  
 Loans, including fees                      $   18,031   $   15,060    $   50,995   $   42,711
 Interest-bearing deposits with banks               --            1            --            9
 Securities:                                                                         
  Taxable                                        4,214        3,585        12,151       10,184
  Tax-exempt                                       146          151           445          446
 Federal funds sold                                318          363         1,214        1,226
                                            ----------   ----------    ----------   ----------
   Total interest income                        22,709       19,160        64,805       54,576
                                            ----------   ----------    ----------   ----------
INTEREST EXPENSE                                                                    
 Deposits                                        8,665        7,809        24,849       22,329
 Short-term borrowings                              20           20           343           58
 Long-term borrowings                               24           --            67           --
                                            ----------   ----------    ----------   ----------
   Total interest expense                        8,709        7,829        25,259       22,387
                                            ----------   ----------    ----------   ----------
 Net interest income                            14,000       11,331        39,546       32,189
 Provision for possible loan losses                432          150           849          408
                                            ----------   ----------    ----------   ----------
   Net interest income after provision                                                 
    for possible loan losses                    13,568       11,181        38,697       31,781
                                            ----------   ----------    ----------   ----------
NONINTEREST INCOME                                                                  
 Service charges on deposits                     2,298        1,987         6,481        5,909
 Securities transactions                            --           48           180          111
 Other                                           1,468        1,145         4,484        3,153
                                            ----------   ----------    ----------   ----------
   Total noninterest income                      3,766        3,180        11,145        9,173
                                            ----------   ----------    ----------   ----------
NONINTEREST EXPENSE                                                                 
 Salaries and employee benefits                  6,364        5,141        18,396       14,970
 Occupancy and fixed assets expense, net           707          550         1,919        1,475
 Depreciation                                      632          431         1,718        1,374
 Amortization                                      531          397         1,450        1,071
 Data processing services                          352          284         1,005          878
 Net (income) expense from other                                                     
  real estate owned                                 12           16           174           50
 Other                                           2,536        1,806         7,163        6,128
                                            ----------   ----------    ----------   ----------
   Total noninterest expense                    11,134        8,625        31,825       25,946
                                            ----------   ----------    ----------   ----------
 Income before taxes                             6,200        5,736        18,017       15,008
 Income tax expense                             (2,283)      (2,097)       (6,797       (5,594)
                                            ----------   ----------    ----------   ----------
   Net income                               $    3,917   $    3,639    $   11,220   $    9,414
                                            ==========   ==========    ==========   ==========
PER SHARE DATA (PRIMARY AND FULLY DILUTED)                                          
Net income                                       $0.61        $0.57         $1.74        $1.47
                                            ==========   ==========    ==========   ==========
Average common stock and common                                                     
  stock equivalents                          6,446,714    6,408,592     6,442,218    6,388,743
                                            ==========   ==========    ==========   ==========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       2
<PAGE>
 
                             BANCFIRST CORPORATION
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                           NINE MONTHS ENDED
                                                                             SEPTEMBER 30
                                                                         --------------------
                                                                            1996       1995
                                                                         ---------   --------
<S>                                                                      <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES                                     $   4,368   $ 11,614
                                                                         ---------   --------
INVESTING ACTIVITIES
Cash and due from banks used for acquisitions                              (10,495)   (15,542)
Purchases of securities                                                    (52,063)   (42,263)
Maturities of securities                                                    52,330     57,147
Proceeds from sales of securities                                           15,709      4,043
Net decrease in federal funds sold                                          31,013     21,199
Purchases of loans                                                          (9,251)    (9,383)
Proceeds from sales of loans                                                81,587     38,102
Net other increase in loans                                               (111,218)   (68,233)
Purchases of premises and equipment                                         (3,361)    (2,175)
Proceeds from sales of other real estate owned and repossessed assets          968      1,130
Other, net                                                                    (520)       608
                                                                         ---------   --------
  Net cash used by investing activities                                     (5,301)   (15,367)
                                                                         ---------   --------
FINANCING ACTIVITIES
Net decrease in demand, transaction and savings deposits                   (11,272)   (17,263)
Net increase in certificates of deposit                                     25,028     14,786
Net increase (decrease) in short-term borrowings                            (8,039)    11,415
Net increase in long-term borrowings                                           530        810
Issuance of common stock                                                       118        305
Purchase and retirement of common stock                                         --       (577)
Cash dividends paid                                                         (1,496)    (1,303)
                                                                         ---------   --------
  Net cash provided by financing activities                                  4,869      8,173
                                                                         ---------   --------
Net increase in cash and due from banks                                      3,936      4,420
Cash and due from banks at the beginning of the period                      85,353     53,564
                                                                         ---------   --------
Cash and due from banks at the end of the period                         $  89,289   $ 57,984
                                                                         =========   ========
SUPPLEMENTAL DISCLOSURE
Cash paid during the period for interest                                 $  24,338   $ 21,042
                                                                         =========   ========
Cash paid during the period for income taxes                             $   6,967   $  5,439
                                                                         =========   ========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       3
<PAGE>
 
                             BANCFIRST CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (Dollars in thousands, except per share data)


(1)  GENERAL

     The accompanying consolidated financial statements include the
accounts of BancFirst Corporation, BancFirst Investment Corporation,
BancFirst, Lenders Collection Corporation and National Express Corporation.
All significant intercompany accounts and transactions have been eliminated.
Assets held in a fiduciary or agency capacity are not assets of the Company
and, accordingly, are not included in the consolidated financial statements.

     The interim financial statements contained herein reflect all
adjustments which are, in the opinion of management, necessary to provide a
fair statement of the financial position and results of operations of the
Company for the interim periods presented.  All such adjustments are of a
normal and recurring nature.  There have been no significant changes in the
accounting policies of the Company since December 31, 1995, the date of the
most recent annual report.  Certain amounts in the 1995 financial statements
have been reclassified to conform with the 1996 presentation.

     The preparation of financial statements in conformity with
generally accepted accounting principles inherently involves the use of
estimates and assumptions which affect the amounts reported in the financial
statements and the related disclosures. Such estimates and assumptions may
change over time and actual amounts may differ from those reported.

(2)  ACQUISITIONS

     In October 1996, the Company acquired all the assets and assumed
all the liabilities of Commerce Bancorporation, Inc. of McLoud, Oklahoma
("Commerce Bancorp"), which had approximately $18,000 in total assets.
Commerce Bancorp was controlled by certain executive officers of the
Company.  The acquisition was accomplished through the exchange of 156,508
shares of common stock of the Company for all of the outstanding common
stock of Commerce Bancorp.  The minority shares of Commerce Bancorp's
subsidiary bank were purchased for $102.  The acquisition was accounted for
as a book value purchase, which is similar to the pooling of interests
method, although the effect of the acquisition is included in the Company's
consolidated financial statements from the date of the acquisition  forward.
The acquisition will not have a material effect on the results of operations
of the Company for 1996.

     In March 1996, the Company acquired City Bankshares, Inc. of
Oklahoma City, Oklahoma ("City Bankshares"), which had $130,000 in total
assets.  The acquisition was for cash of $19,125, with City Bankshares and
its subsidiary, City Bank, being merged into BancFirst.  C-Teq, Inc., an 85%
owned data processing subsidiary of City Bankshares, was spun off to the
shareholders of City Bankshares prior to the acquisition.  BancFirst also
entered into an agreement with the CEO of City Bankshares whereby BancFirst
paid the CEO $1,250 in exchange for an agreement not to compete with
BancFirst for a period of four years.  The acquisition was accounted for as
a purchase.  Accordingly, the effect of the acquisition is included in the
Company's consolidated financial statements from the date of the acquisition
forward.  A core deposit intangible of $830 and goodwill of $6,876 were
recorded in the acquisition.  Pro forma condensed results of operations, as
though City Bankshares had been acquired January 1, 1995, are as follows:

<TABLE>
<CAPTION>
                                 NINE MONTHS             
                                   ENDED        YEAR ENDED
                                SEPTEMBER 30,  DECEMBER 31,
                                   1996            1995     
                                -------------  ------------
<S>                             <C>            <C>
Net interest income                $40,961        $49,226
Net income                         $11,130        $13,122
Net income per common share        
 and common stock equivalent       $  1.73        $  2.05
</TABLE>

     In March 1995, the Company acquired State National Bank of Marlow,
Oklahoma, which had total assets of $101,976. The acquisition was for cash
of $17,485, with an additional $500 placed in escrow pending the resolution
of certain matters. State National Bank was immediately merged into
BancFirst.  The acquisition was accounted for as a purchase.  Accordingly,
the effect of the transaction is included in the Company's consolidated
financial statements from the date of the acquisition

                                       4
<PAGE>
 
forward.  A core deposit intangible of $406 and goodwill of $810 were
recorded in the acquisition.  Subsequent payments from the escrow, if any,
to the former shareholders of State National Bank will increase the goodwill
recorded.  Pro forma condensed results of operations, as though State
National Bank had been acquired January 1, 1994, are as follows:

<TABLE>
<CAPTION>
                                 NINE MONTHS             
                                   ENDED        YEAR ENDED
                                SEPTEMBER 30,  DECEMBER 31,
                                   1995            1994     
                                -------------  ------------
<S>                             <C>            <C>
Net interest income                $32,850       $42,160
Net income                         $ 9,593       $12,296
Net income per common share 
 and common stock equivalent       $  1.50       $  1.91
</TABLE>

(2)  SECURITIES

     The table below summarizes securities held for investment and
securities available for sale.

<TABLE>
<CAPTION>
 
                                                   SEPTEMBER 30,    DECEMBER 31,
                                                ------------------- 
                                                  1996       1995       1995
                                                --------   --------   --------
<S>                                             <C>        <C>      <C>     
Held for investment, at cost (market value:                          
  $26,154, $42,643 and $42,577, respectively)   $ 25,937   $ 42,148   $ 42,005
Available for sale, at market value              256,034    213,201    221,108
                                                --------   --------   --------
Total                                           $281,971   $255,349   $263,113
                                                ========   ========   ========
</TABLE>

                                       5
<PAGE>
 
                             BANCFIRST CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



SUMMARY

     The Company reported net income of $3.92 million for the quarter
ended September 30, 1996, compared to net income of $3.64 million for the
third quarter of 1995.  The growth in earnings was the combined result of
acquisitions in 1995 and 1996 and internal growth.  Earnings per share was
$0.61 for the third quarter of 1996, compared to $0.57 per share for the
third quarter of 1995.

     Net income for the first nine months of 1996 was $11.2 million,
compared to $9.41 million for the same period of 1995.  Year-to-date
earnings per share was $1.74, compared to $1.47 for the first nine months of
1995.

     Total assets increased $138 million from December 31, 1995 and
$206 million from September 30, 1995 due to acquisitions having total assets
aggregating approximately $140 million, and internal growth.  Stockholders'
equity rose to $106 million, an increase of $8.15 million compared to
December 31, 1995 and $11.7 million compared to September 30, 1995.


RESULTS OF OPERATIONS

THIRD QUARTER

     Net interest income increased for the third quarter of 1996 by
$2.67 million, or 23.6%, as compared to the same quarter of 1995, primarily
as a result of earning asset growth.  Net interest spread was 4.55% for the
third quarter of 1996, compared to 4.36% for 1995, while average net earning
assets increased $42.3 million.  Net interest margin on a taxable equivalent
basis was 5.41% for the third quarter, compared to 5.24% for the same
quarter of 1995.

     The Company provided $432,000 for possible loan losses for the
quarter, compared to $150,000 for the same quarter of 1995.  Net loan
charge-offs were $269,000 for the third quarter of 1996, compared to
$134,000 for the third quarter of 1995.  The net charge-offs in 1996
represent an annualized rate of only 0.15% of total loans.

     Noninterest income increased $586,000, or 18.4%, compared to the
third quarter of 1995 due to income added by acquisitions and from increased
mortgage loan activity.  Noninterest expense increased $2.51 million, or
29.1%, due to added operating expenses of the banks acquired in 1995 and
1996, and the $542,000 refund of FDIC insurance premiums received in the
third quarter of 1995.

YEAR-TO-DATE

     For the first nine months of 1996, net interest income increased
by $7.36 million, or 22.9%, as compared to the first nine months of 1995,
primarily as a result of earning asset growth.  Net interest spread was
4.51% for 1996, compared to 4.36% for 1995, while average net earning assets
increased $33.8 million.  Net interest margin on a taxable equivalent basis
was 5.33% for the first nine months, compared to 5.22% for the same period
of 1995.

     The Company provided $849,000 for possible loan losses for the
year-to-date, compared to $408,000 in 1995.  Net loan charge-offs were
$336,000 for 1996, compared to $162,000 for 1995, representing annualized
rates of only 0.06% and 0.04% of total loans, respectively.

     Noninterest income increased $1.97 million, or 21.5%, compared to
the first nine months of 1995 due to income added by acquisitions and from
increased mortgage loan activity.  Noninterest expense increased $5.88
million, or 22.7%, due to added operating expenses of the banks acquired in
1995 and 1996.

                                       6
<PAGE>
 
FINANCIAL POSITION

     Total securities increased $18.9 million compared to December 31,
1995 and $26.6 million compared to September 30, 1995, as a net result of
securities added by acquisitions and maturities of securities used to fund
loan growth.  The net unrealized loss on securities available for sale was
$204,000 at the end of the third quarter of 1996, compared to a gain of $2.4
million at December 31 and a gain of $1.36 million at September 30, 1995.
The average taxable equivalent yield on the securities portfolio for the
third quarter increased to 6.35% from 6.07% for the same quarter of 1995.

     Total loans increased $112 million from December 31, 1995 and $133
million from September 30, 1995 due to both internal loan growth and
acquisitions.  The allowance for possible loan losses increased $1.36
million in the first nine months of 1996 due primarily to purchased reserves
from acquisitions.  The allowance as a percentage of total loans was 1.63%,
1.70% and 1.71% at September 30, 1996, December 31, 1995 and September 30,
1995, respectively.

     Nonperforming and restructured assets increased slightly in the
first nine months of 1996 to $7.72 million from $5.77 million at year-end
1995 due to the nonperforming assets of the bank acquired in 1996.  Although
the ratio of nonperforming and restructured assets to total assets is only
0.65%, it is reasonable to expect that over the next several years
nonperforming loans and loan losses will rise to historical norms as a
result of economic and credit cycles.

     Total deposits increased $136 million as compared to December 31,
1995 and $193 million compared to September 30, 1995 due to acquisitions and
internal growth.  The Company's deposit base continues to be comprised
substantially of core deposits, with large denomination certificates of
deposit being only 10% of total deposits at September 30, 1996.

     Short-term borrowings decreased $8.04 million from December 31,
1995 as the net result of the maturity of $15 million in Federal Home Loan
Bank borrowings and an increase in federal funds purchased.

     Stockholders' equity rose to $106 million, an increase of $8.15
million compared to year-end 1995 and $11.7 million compared to September
30, 1995.  These increases were primarily the result of accumulated
earnings.  Average stockholders' equity to average assets dropped slightly
to 8.84% from 9.43% at December 31, 1995 due to an acquisition in March
1996. The Company's regulatory capital ratios all remain well in excess of
the minimum requirements.

                                       7
<PAGE>
 
                             BANCFIRST CORPORATION
                         SELECTED FINANCIAL STATISTICS
                 (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                       THREE MONTHS           NINE MONTHS
                                          ENDED                  ENDED
                                       SEPTEMBER 30,         SEPTEMBER 30,
                                    -----------------      ------------------
                                      1996     1995         1996       1995
                                    -------   -------      -------    -------
<S>                                 <C>       <C>          <C>        <C>
PER COMMON SHARE DATA:
Net income                          $  0.61   $  0.57      $  1.74    $  1.47
Cash dividends declared                0.08      0.07         0.24       0.21
Book value at period end                                     17.06      15.26
Tangible book value at period                                14.71      13.94
 end                                                                   
PERFORMANCE RATIOS:                                                    
Return on average assets               1.32%     1.48%        1.32%      1.32%
Return on average common equity       14.93     15.76        14.91      14.24
Increase/(decrease) in tangible       18.81     21.47         2.39      22.46
 book value (annualized)                                               
Noninterest expense/(net              62.67     59.44        62.78      62.73
 interest income + noninterest
 income)
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                  SEPTEMBER 30,      DECEMBER 31,
                                                               -----------------  
                                                                 1996       1995        1995
                                                               -------    -------      -------
<S>                                                            <C>        <C>        <C> 
BALANCE SHEET RATIOS:                                                                 
Average loans to deposits (year to date)                        68.45%     66.66%       67.02%
Allowance for possible loan losses to total loans                1.63       1.71         1.70
Allowance for possible loan losses to nonperforming and        189.31     226.41       216.73
restructured loans                                                                    
Nonperforming and restructured assets to total assets            0.65       0.70         0.55
CAPITAL RATIOS:                                                                       
Average stockholders' equity to average assets (year to          8.84%      9.30%        9.43%
 date)                                                                                
Leverage ratio (regulatory minimum 3%)                           7.85       8.84         8.55
Total risk-based capital ratio (regulatory minimum 8%)          14.23      16.14        16.02
</TABLE> 
 
<TABLE> 
<CAPTION>
                                               THREE MONTHS ENDED
                                                 SEPTEMBER 30,
                                  -----------------------------------------------
                                          1996                       1995
                                  ----------------------     --------------------
AVERAGE BALANCES AND NET                          AVERAGE                 AVERAGE
 INTEREST MARGIN ANALYSIS            AVERAGE      YIELD/      AVERAGE     YIELD/
 (TAXABLE EQUIVALENT BASIS):         BALANCE      RATE        BALANCE       RATE
                                     -------      -------     -------     -------
<S>                                 <C>          <C>         <C>          <C>                       
Loans                               $  737,002      9.76%     $595,089      10.09%
Investment securities                  278,193      6.35       249,596       6.07
Federal funds sold                      23,807      5.51        24,729       5.83
                                    ----------                --------
  Total earning assets               1,039,002      8.75       869,414       8.81
Nonearning assets                      134,804                 111,036  
                                    ----------                --------
  Total assets                      $1,173,806                $980,450  
                                    ==========                ========
Interest-bearing deposits           $  822,622      4.19%     $696,845       4.44%
Short-term borrowings                    1,708      4.66         1,659       5.02
Long-term borrowings                     1,486      6.46            --         --
                                    ----------                --------
  Total interest-bearing               825,816      4.20       698,504       4.45
   liabilities                                                          
Demand deposits                        236,631                 183,676  
Other noninterest-bearing                7,301                   5,908  
 liabilities                                                            
Stockholders' equity                   104,058                  92,362  
                                    ----------                --------
  Total liabilities and                                                  
   stockholders' equity             $1,173,806                $980,450   
                                    ==========                ========
Net interest spread                                 4.55%                    4.36%
                                                    ====                     ====
Net interest margin                                 5.41%                    5.24%
                                                    ====                     ====
</TABLE>

                                       8
<PAGE>
 
                          PART II.  OTHER INFORMATION
                          ---------------------------
<PAGE>
 
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.
         -------------------------------- 
 
(a)        Exhibits

EXHIBIT    
NUMBER                              EXHIBIT
- -------    --------------------------------------------------------------------
  2.1      Agreement and Plan of Reorganization dated October 28, 1994 among
           BancFirst, State National Bank, Marlow, and certain shareholders of
           State National Bank (filed as Exhibit 2.4 to the Company's Report on
           Form 10-Q for the quarter ended September 30, 1994 and incorporated
           herein by reference).

  2.2      Agreement and Plan of Reorganization dated September 16, 1995 between
           BancFirst and City Bankshares, Inc. (filed as Exhibit 2.2 to the
           Company's Report on Form 10-Q for the quarter ended September 30,
           1995 and incorporated herein by reference).

  2.3      Agreement dated September 16, 1995 between BancFirst and William O.
           Johnstone (filed as Exhibit 2.3 to the Company's Report on Form 10-Q
           for the quarter ended September 30, 1995 and incorporated herein by
           reference).

  2.4*     Agreement and Plan of Reorganization dated September 26, 1996 between
           BancFirst Corporation and Commerce Bancorporation, Inc.

  3.0*     Certificate of Amendment to the Amended and Restated Certificate of
           Incorporation of BancFirst Corporation dated October 25, 1996.

 27.1*     Financial Data Schedule.
- --------------------------------------------------------------------------------
*Filed herewith

(b) The following reports on Form 8-K have been filed by the Company during the
    quarter ended September 30, 1996.
 
  DATE OF
  REPORT                                     ITEMS REPORTED
- ------------    ----------------------------------------------------------------
July 1, 1996    Change in Registrant's Certifying Accountant as a result of the
                sale of Price Waterhouse LLP's Oklahoma City practice to Coopers
                & Lybrand LLP.

                                       10
<PAGE>
 
                                   SIGNATURES


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



November 14, 1996                       BANCFIRST CORPORATION
                                            (Registrant)



                                        /s/ Randy Foraker
                                        ------------------------------------
                                        Randy P. Foraker
                                        Sr. Vice President, Controller
                                        and Secretary/Treasurer
                                        (Principal Accounting Officer)

                                       11

<PAGE>
 
                                                                     EXHIBIT 2.4


                      AGREEMENT AND PLAN OF REORGANIZATION



     THIS AGREEMENT AND PLAN OF REORGANIZATION (the "Reorganization Agreement")
is made and entered into the 26th day of September, 1996, by and between
BANCFIRST CORPORATION, an Oklahoma corporation ("BancFirst Corp"), and COMMERCE
BANCORPORATION, INC., an Oklahoma corporation ("Commerce"), which corporations
are also sometimes hereinafter referred to collectively as the "Constituent
Corporations."


                              W I T N E S S E T H:

     WHEREAS, BancFirst Corp is a registered bank holding company duly organized
and existing under the laws of the State of Oklahoma, having an authorized
capital stock consisting of (i) 7,500,000 shares of common stock, par value
$1.00 per share, 6,215,624 of which are currently issued and outstanding, (ii)
900,000 shares of 10% preferred stock, par value $5.00 per share, none of which
are currently issued and outstanding, and (iii) 10,000,000 shares of senior
preferred stock, par value $1.00 per share, none of which are currently issued
and outstanding; and

     WHEREAS, Commerce is a registered bank holding company duly organized and
existing under the laws of the State of Oklahoma, having an authorized capital
stock consisting of (i) 45,000 shares of common stock, par $1.00 per share,
22,532.66 of which are currently issued and outstanding; and (ii) 6,500 shares
of 10% cumulative preferred stock, par value $13.25 per share, none of which are
currently issued and outstanding; and

     WHEREAS, it is deemed advisable and to the benefit of the Constituent
Corporations and their respective shareholders that the parties adopt a plan of
reorganization (the "Reorganization") in accordance with the provisions of
Section 368 (a)(1)(C) of the Internal Revenue Code of 1986, as amended; and

     WHEREAS, pursuant to the Reorganization, BancFirst Corp (i) will issue
certain shares of its common stock to Commerce, (ii) will acquire in exchange
for those shares full right, title, and interest in all of the Company's assets,
including all of the shares of common stock of The Bank of McCloud (the "Bank")
which are owned by Commerce, and (iii) will assume and become directly liable
for all of Commerce's liabilities (as defined in Section 1.02);

     NOW, THEREFORE, in consideration of the mutual promises, covenants and
agreements contained herein, the parties hereto agree as follows:

     1.  Purchase and Sale of Commerce' Assets; Assumption of Liabilities.
         ---------------------------------------------------------------- 

     1.01  The Assets.  In exchange for the consideration specified in
           ----------                                                 
     Section 2, and 
<PAGE>
 
     subject to the terms and conditions provided herein, at the Closing (as
     defined in Section 3) Commerce agrees to sell to BancFirst Corp and
     BancFirst Corp agrees to purchase all of Commerce' assets (the "Assets") as
     they exist at the Closing Date.

         1.02  Liabilities. Commerce agrees to assign to BancFirst Corp, and
               -----------                                                  
     BancFirst Corp agrees to assume on the Closing Date and pay and discharge
     in due course, all of Commerce' debts, liabilities, obligations and
     contracts, matured or unmatured, whether accrued, absolute, contingent or
     otherwise, and whether or not reflected or reserved against on the balance
     sheets or records of Commerce (the "Liabilities").

         2.    Issuance of BancFirst Corp Stock.
               -------------------------------- 

         2.01  Stock Issuance.  At the Closing, in consideration for
               --------------                                       
     acquisition of the Assets, BancFirst Corp, in addition to assuming the
     Liabilities, shall issue to Commerce a total number of shares of BancFirst
     Corp common stock which shall be determined by multiplying 6.9335 times the
     number of outstanding shares of Commerce common stock).

         2.02  No Fractional Shares. If the number of shares of BancFirst Corp
               --------------------                                           
     common stock determined pursuant to Section 2.01 is a total that includes a
     fractional share, then the total number of shares of BancFirst Corp common
     stock issuable to Commerce shall be increased to the next full share.

         3.    Closing.
               ------- 

         3.01  Date of Closing.  The parties intend that the closing of the
               ---------------                                             
     transactions contemplated hereby (the "Closing") shall take place on the
     latter to occur of: (a) the date as of which BancFirst Corp has obtained
     all necessary prior written approval of the Federal Reserve Board ("Federal
     Reserve") for both (i) the transactions contemplated by the Reorganization
     Agreement and (ii) the separate merger of the Bank into BancFirst, and any
     mandatory waiting period has expired (or if such date is not a business
     day, then the next business day following); (b) the date as of which the
     Oklahoma State Banking Board has approved the separate merger of the Bank
     into BancFirst; (c) as soon as possible following the first month-end date
     as of which Commerce's "Common Equity Capital" (as defined in Section
     3.02) equals not less than $1,600,000, or (iv) such later date as the
     Constituent Corporations may agree upon. The date of Closing is referred to
     herein as the "Closing Date."

          3.02  Common Equity Capital. "Common Equity Capital" shall be
                ---------------------                                   
     determined by taking the amount of Commerce's total equity capital
     attributable to the holders of its common stock, determined in accordance
     with generally accepted accounting principles, as further adjusted to carry
     out each of the following adjustments:

                (a) Any investment in McLoud Insurance Agency or its assets
                shall be reduced to $0;

                                       2
<PAGE>
 
                (b) Any common stock dividend declared or paid by Commerce
                between the month-end preceding the Effective Time and the
                Effective Time shall be deducted;

                (c) Any adjustment to loan loss reserve which otherwise might be
                required by generally accepted accounting principles shall be
                eliminated, provided that the requirements of Section 5.05
                hereof are met; and

                (d) Any entries to account for the future benefits payable under
                that certain agreement effective January 11, 1995, by and
                between Commerce and Donald Bierman shall be added back in
                determining Common Equity Capital.

          3.03  Actions of Commerce at Closing. At Closing, Commerce shall;
                ------------------------------                             

                (a) Deliver to BancFirst Corp certificates representing all
                shares of Bank Common stock owned by Commerce, duly assigned to
                BancFirst Corp or with duly executed assignments separate from
                certificates;

                (b) Execute, acknowledge and deliver to BancFirst Corp such
                deeds, bills of sale, endorsements, assignments, and other
                instruments of sale, conveyance, transfer and assignment, as
                required or desirable in order to effectively vest in BancFirst
                Corp title to any of the other Assets; and

                (c) Deliver to BancFirst Corp all files, documents, papers,
                agreements, books of account and other records pertaining to the
                Assets purchased and liabilities assumed by BancFirst Corp other
                than Commerce' corporate minute books.

          3.04  Actions of BancFirst Corp at Closing.  At Closing, BancFirst
                ------------------------------------                        
     Corp shall execute and deliver to Commerce one or more undertakings or
     other agreements whereby BancFirst Corp assumes and agrees to pay and
     discharge in due course the Liabilities of Commerce which BancFirst Corp
     has agreed pursuant to Section 1.02 of this Agreement to assume, pay,
     discharge, perform and fulfill, in such form as may be reasonably required
     by counsel to Commerce.

          3.05  Further Assurances.  Each of the parties hereto agrees to
                ------------------                                       
     execute and deliver such further agreements, assurances, instruments and
     documents at any time reasonably requested by the other party as are
     necessary or desirable to consummate the transactions contemplated by this
     Agreement.

                                       3
<PAGE>
 
          4.  Restrictive Legend. The stock certificates evidencing shares of
              ------------------                                             
     BancFirst Corp common stock issued in the Reorganization will bear the
     following legend:

               THE SECURITIES REPRESENTED BY THIS CERTIFICATE HAVE
               NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933
               OR ANY APPLICABLE STATE SECURITIES LAWS. THE SECURITIES 
               HAVE BEEN ACQUIRED FOR INVESTMENT AND MAY NOT BE SOLD 
               OR TRANSFERRED FOR VALUE IN THE ABSENCE OF AN EFFECTIVE 
               REGISTRATION OF THEM UNDER THE SECURITIES ACT OF 1933, 
               AND/OR APPLICABLE STATE SECURITIES LAWS, OR AN OPINION
               OF COUNSEL SATISFACTORY TO COUNSEL FOR THE CORPORATION 
               THAT SUCH REGISTRATION IS NOT REQUIRED UNDER SUCH ACT OR
               ACTS.

          5.  Commerce's Covenants. Commerce agrees that, prior to the Effective
              --------------------                                              
     Time:

          5.01  Business Operations.  Commerce and the Bank shall conduct their
                -------------------                                            
     respective operations only in the ordinary and usual course of business
     consistent with past and current practices. Exclusive of lending and
     deposit contracts, neither Commerce nor the Bank will enter into any new
     contract, or renew or extend any existing contract, without the prior
     consent of BancFirst Corp. Neither Commerce nor the Bank will (a) sell any
     assets (except as permitted by Section 5.04), or (b) purchase any fixed
     assets at a price of more than $10,000 tn the aggregate.

          5.02  Employee Compensation. Except with BancFirst Corp's prior
                ---------------------                                    
     written consent or pursuant to contracts in existence as of the date hereof
     and except for normal annual salary increases consistent with past
     practices, no increase will be made in the compensation or rate of
     compensation payable or to become payable to the officers or employees of
     Commerce or the Bank, and no bonus, profit sharing, retirement, insurance,
     death, fringe benefit or other extraordinary or indirect compensation shall
     accrue, be set aside or be paid to, for or on behalf of any of such
     officers or employees other than as required by presently existing pension,
     profit sharing, bonus and similar benefit plans as presently constituted,
     and no agreement or plan other than those now in effect shall be adopted or
     committed for; provided, however, this section shall not limit Commerce's
     ability to commit to pay consulting fees for a term ending on or before the
     Effective Time.

          5.03  Retirement of Preferred Stock. On or prior to the Effective
                -----------------------------
     Time, Commerce will have retired all of its then outstanding 10% cumulative
     preferred stock at a price not to exceed $80,000.

          5.04  Duration of Securities. The Bank shall have eliminated from its
                ----------------------                                         
     securities portfolio any securities that, as of the date of the
     Reorganization Agreement, have a duration beyond June 1, 1998. Further, the
     Bank shall not purchase any securities after the date hereof which have a
     duration beyond June 1, 1998.

                                       4
<PAGE>
 
          5.05  Adequacy of Bank's Reserve for Loan Losses.  If the Bank's loan
                ------------------------------------------                     
     loss reserve equals or exceeds 1.5% of the Bank's total loans outstanding
     as of the month-end immediately preceding the Effective Time, BancFirst
     Corp shall deem the reserve to be adequate. Prior to the month-end
     immediately preceding the Effective Time, the Bank may reduce its reserve
     for loan losses to an amount not less than 1.5% of total loans outstanding,
     crediting any amount in excess of that percentage to income.

          6.  Accountinq Matters.  For accounting purposes the transaction shall
              ------------------                                                
     be treated as a book value purchase transaction. The assets and liabilities
     of Commerce at the Closing date shall be taken upon the books of BancFirst
     Corp at their respective values as reflected on the books of Commerce.

          7.  Submission to Shareholders and the Federal Reserve. The
              --------------------------------------------------     
     Reorganization Agreement is subject to obtaining the approval of the
     shareholders of Commerce, and shall be submitted to the shareholders of
     Commerce at a meeting called for such purpose. Upon approval by the
     requisite vote of the shareholders of Commerce and after obtaining all
     necessary approval from the Federal Reserve, the Closing shall occur as
     soon as practicable thereafter in the manner provided in Section 3.01
     hereof.

          8.  Termination.  This Reorganization Agreement may be terminated and
              -----------                                                      
     abandoned at any time prior to the Closing, whether before or after action
     thereon by the shareholders of Commerce;

               (a) by the mutual consent in writing of the boards of directors
               of BancFirst Corp and of Commerce; or

               (b) by the board of directors of BancFirst Corp in writing at any
               time prior to the Closing if BancFirst Corp determines, in its
               sole discretion, that there has been a material adverse change in
               the financial condition of Commerce or of the Bank; or

               (c) by the board of directors of Commerce in writing at any time
               prior to the Closing if Commerce determines, in its sole
               discretion, that there has been a material adverse change in the
               financial condition of BancFirst Corp or of BancFirst; or

               (d) by the board of directors of either of the Constituent
               Corporations in writing at any time prior to the Closing if (1) a
               material breach shall exist with respect to any written
               representation or warranty made by the other Constituent
               Corporation in connection with the transactions, or (2) the other
               Constituent Corporation, without prior written consent of such
               Constituent Corporation, shall take any action prohibited by this
               Reorganization Agreement, or (3) in the opinion of the board of
               directors of such Constituent Corporation, any consent of any
               third party is reasonably necessary to carry out the
               transactions, or to prevent a default under any outstanding
               obligation

                                       5
<PAGE>
 
               of either Constituent Corporation, and such consent is not
               obtainable; or

               (e) by the board of directors of BancFirst Corp in writing at any
               time prior the Closing if any covenant contained in Section 5 has
               been breached by Commerce; or

               (f) by the board of directors of either BancFirst Corp or
               Commerce in writing if the Closing has not occurred by December
               31, 1996.

          In any event of the termination and abandonment of this Reorganization
     Agreement pursuant to the provisions of this Section 8, the same shall be
     of no further force or effect.

          9.  Waiver, Extension and Amendment. Any of the terms or conditions of
              -------.-----------------------
     this Reorganization Agreement may be waived at any time, whether before or
     after action thereon by the shareholders of BancFirst Corp or Commerce, by
     the party which is entitled to the benefits thereof; and this
     Reorganization Agreement may be modified or amended at any time, whether
     before or after action thereon by the shareholders of BancFirst Corp or
     Commerce, by the parties hereto. Any wavier, modification or amendment
     shall be in writing.

                                       6
<PAGE>
 
     IN WITNESS WHEREOF BancFirst Corp and Commerce have caused this
Reorganization Agreement to be executed by their duly authorized officers and
their corporate seals to be affixed as of the date first above written.

          "BANCFIRST CORP"          BANCFIRST CORPORATION
                                    Oklahoma City, Oklahoma



                                    By   /s/ David E. Rainbolt
                                       ----------------------------------------
                                         David E. Rainbolt, Chief Executive
                                         Officer and President

ATTEST:


/s/ Randy Foraker
- -----------------------------------
Randy Foraker, Secretary

(SEAL)


          "COMMERCE"                COMMERCE  BANCORPORATION,  INC.
                                    McCloud, Oklahoma



                                    By   /s/ H. E. Rainbolt
                                       ----------------------------------------
                                         H. E. Rainbolt, President

ATTEST:


/s/ Leslie E. Greathouse, Secretary
- -----------------------------------
Leslie E. Greathouse, Secretary

(SEAL)

                                       7
<PAGE>
 
                  PLAN OF COMPLETE LIQUIDATION AND DISSOLUTION


     1. This Plan is intended to accomplish the complete liquidation and
dissolution of Commerce Bancorporation, Inc. ("Commerce"), an Oklahoma
corporation, in the manner stated in this Plan.

     2. This Plan shall be adopted when it shall have been approved by the
holders of a majority of the issued and outstanding shares of the common stock
of Commerce.

     3. After this Plan has been adopted by the shareholders, and after the
Closing Date of the transactions contemplated by that certain "Agreement and
Plan of Reorganization" (the "Agreement") by and between BancFirst Corporation
and Commerce, Commerce shall cease doing business and shall thereupon distribute
all of its assets, consisting solely of BancFirst Corporation common stock, to
its shareholders, as more specifically provided below.

     4. Each holder of shares of Commerce's common stock shall be entitled to
receive in the aggregate in liquidation of all of his shares of common stock
that number of the shares of BancFirst Corporation common stock owned by the
Corporation which shall be determined by multiplying 6.9335 times the number of
shares of Commerce's common stock owned by that holder.

     5. If the total number of shares that any shareholder would be entitled to
receive pursuant to Section 4 hereof includes a fractional share, then the total
number of shares to be distributed to that shareholder (excluding R Banking Ltd.
Partnership) shall instead be rounded upward to the next full share. If the
number of shares of BancFirst Corporation common stock owned by Commerce is not
sufficient to satisfy the total required by this section because of the
rounding upward of fractional shares, then the aggregate number of full and
fractional shares required to round other shareholders' shares shall be deducted
from the total number of shares that R Banking Ltd. Partnership would otherwise
be entitled to receive in liquidation pursuant to Section 4 hereof.

     6. By the terms of the Agreement, immediately following the Closing
Commerce will have no assets other than BancFirst Corporation common stock, and
will have no remaining liabilities. Accordingly, upon distribution of the
BancFirst Corporation common stock as provided above, Commerce shall be formally
dissolved in accordance with the Oklahoma General Corporation Act.

     7. The officers of Commerce are authorized and directed to file a
Certificate of Dissolution with the Secretary of State of the State of Oklahoma
as required by the Oklahoma General Corporation Act.

     8. Commerce shall file Form 966 with the Internal Revenue Service, together
with a certified copy of the resolution adopting this Plan by the shareholders
within thirty (30) days after this Plan shall have been adopted.

         
<PAGE>
 
     9. The officers of Commerce are hereby authorized and directed to perform
all acts necessary to effect the liquidation and dissolution of Commerce
including, without limitation, the execution of all documents, instruments and
records incident to such liquidation.

     10. Notwithstanding the foregoing, the board of directors of Commerce may
abandon this Plan of Complete Liquidation and Dissolution without further action
by the shareholders, if the board in its discretion determines that such
abandonment is desirable under the circumstances that then exist.



<PAGE>
 
                                                                     EXHIBIT 3.0


                           CERTIFICATE OF AMENDMENT
                          TO THE AMENDED AND RESTATED
                         CERTIFICATE OF INCORPORATION
                                      OF
                             BANCFIRST CORPORATION

TO:   THE SECRETARY OF STATE OF THE STATE OF OKLAHOMA
      101 State Capitol Building, Oklahoma City, Oklahoma 73105


      The undersigned Oklahoma corporation, for the purpose of amending its
Amended and Restated Certificate of Incorporation as provided by Section 1077 of
the Oklahoma General Corporation Act, hereby certifies;

      1.   Name.

           A.  The name of the corporation is: BancFirst Corporation.


      2.   Registered Office.

           A.  No change, as filed March 5, 1993.

      3.   Term.

           A.  No change, as filed March 5, 1993.

      4.   Purpose.

           A.  No change, as filed March 5, 1993.

      5.   Capital Stock.

           A.  No change, as filed December 30, 1993.

      6.   That the Amended and Restated Certificate of Incorporation is hereby
           amended by:

           a.  Changing the first paragraph of ARTICLE 5 to read as follows;

                                  "ARTICLE 5

                       The aggregate number of shares of all classes which the
                Corporation shall have authority to allot is 18,400,000.  The
<PAGE>
 
                designation of each class, the number of shares of each class,
                the par value of each class and the total authorized capital of
                the Corporation are as follows:
<TABLE>
<CAPTION>
                                                                         TOTAL PAR VALUE
          CLASS                 NUMBER OR SHARES        PAR VALUE          AUTHORIZED
          -----                 ----------------        ---------        ---------------
<S>                             <C>                     <C>              <C>
Senior Preferred Stock             10,000,000             $1.00            $10,000,000  

10% Cumulative Preferred Stock        900,000              5.00              4,500,000
 
Common Stock                        7,500,000              1.00              7,500,000 
                                   ----------                              -----------         

     Total                         18,400,000                              $22,000,000 "
</TABLE>

7.  That at a meeting of the Board of Directors, a resolution was duly adopted
setting forth the foregoing proposed amendment to the Amended and Restated
Certificate of Incorporation of the Corporation, declaring said amendment to be
advisable and calling a meeting of the stockholders of the Corporation for
consideration thereof. That thereafter, pursuant to said resolution of its Board
of Directors, a meeting of the stockholders of the Corporation was duly called
and held, at which meeting the necessary number of shares as required by statute
were voted in favor of the amendment.

    SUCH AMENDMENT WAS DULY ADOPTED IN ACCORDANCE WITH Okla. Stat. tit. 18, 
(S)1077.

    IN WITNESS WHEREOF, the Corporation has caused this Amendment to its Amended
and Restated Certificate of Incorporation to be signed by the President and
attested by its Secretary this 25th day of October, 1996.

                                          BANCFIRST CORPORATION



                                          By: /s/ David E. Rainbolt
                                             ----------------------------------
                                             David E. Rainbolt, President
ATTEST:


/s/ Randy P. Foraker
- ----------------------------------
Randy P. Foraker, Secretary

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE INTERIM
FINANCIAL STATEMENTS OF THE REGISTRANT FOR THE NINE MONTHS ENDED SEPTEMBER 30,
1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                          89,288
<INT-BEARING-DEPOSITS>                               1
<FED-FUNDS-SOLD>                                10,500
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    256,034
<INVESTMENTS-CARRYING>                          25,937
<INVESTMENTS-MARKET>                            26,154
<LOANS>                                        737,356
<ALLOWANCE>                                     12,006
<TOTAL-ASSETS>                               1,186,578
<DEPOSITS>                                   1,059,632
<SHORT-TERM>                                    10,665
<LIABILITIES-OTHER>                              8,342
<LONG-TERM>                                      1,448
                                0
                                          0
<COMMON>                                         6,243
<OTHER-SE>                                     100,248
<TOTAL-LIABILITIES-AND-EQUITY>               1,186,578
<INTEREST-LOAN>                                 50,995
<INTEREST-INVEST>                               12,596
<INTEREST-OTHER>                                 1,214
<INTEREST-TOTAL>                                64,805
<INTEREST-DEPOSIT>                              24,849
<INTEREST-EXPENSE>                              25,259
<INTEREST-INCOME-NET>                           39,546
<LOAN-LOSSES>                                      849
<SECURITIES-GAINS>                                 180
<EXPENSE-OTHER>                                 31,825
<INCOME-PRETAX>                                 18,017
<INCOME-PRE-EXTRAORDINARY>                      11,220
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    11,220
<EPS-PRIMARY>                                     1.74
<EPS-DILUTED>                                     1.74
<YIELD-ACTUAL>                                    5.26
<LOANS-NON>                                      4,134
<LOANS-PAST>                                     1,642
<LOANS-TROUBLED>                                   661
<LOANS-PROBLEM>                                 18,885
<ALLOWANCE-OPEN>                                10,646
<CHARGE-OFFS>                                      601
<RECOVERIES>                                       270
<ALLOWANCE-CLOSE>                               12,006
<ALLOWANCE-DOMESTIC>                            12,006
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          9,668
        

</TABLE>


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