SOUTHWEST BANCORP INC
10-Q, 1999-08-10
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ALLMERICA SELECT SEP ACCT OF 1ST ALLMERICA FIN LIFE INS CO, 497, 1999-08-10
Next: PAUZE FUNDS, N-30D, 1999-08-10



<PAGE>

                     SECURITIES AND EXCHANGE COMMISSIONG
                             Washington, D.C. 20549
                    --------------------------------------

                                   FORM 10-Q

     [x]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934
            For the quarterly period ended June 30, 1999.

                                       OR

     [_]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
           SECURITIES EXCHANGE ACT OF 1934
           For the transition period from            to
                                          ----------    ----------

                        Commission File Number   0-23064

                            SOUTHWEST BANCORP, INC.
             (Exact name of registrant as specified in its charter)


 Oklahoma                                              73-1136584
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                         Identification
                                                       Number)


608 South Main Street                                  74074
Stillwater, Oklahoma                                   (Zip Code)
(Address of principal executive office)

Registrant's telephone number, including area code:  (405) 372-2230

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 twelve 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 ninety days.

                              [x] YES  [_] NO

APPLICABLE ONLY TO CORPORATE ISSUERS:  Indicate the number of shares outstanding
of each of the issuer's classes of common stock, as of the latest practicable
date.

                                   4,066,687
                                   ---------


                                       1
<PAGE>


                                    1 of 23
                            SOUTHWEST BANCORP, INC.

                               INDEX TO FORM 10-Q

<TABLE>
<CAPTION>
                                                                          Page No.
<S>                                                                       <C>
PART I.   FINANCIAL INFORMATION

     ITEM 1.  UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

          Unaudited Consolidated Statements of Financial Condition at
          June 30, 1999 and December 31, 1998                                  3

          Unaudited Consolidated Statements of Operations for the
          six months ended June 30, 1999 and 1998                              4

          Unaudited Consolidated Statements of Cash Flows for the
          six months ended June 30, 1999 and 1998                              5

          Unaudited Consolidated Statements of Shareholders' Equity for the
          six months ended June 30, 1999 and 1998                              6

          Unaudited Consolidated Statements of Comprehensive Income for the
          six months ended June 30, 1999 and 1998                              7

          Notes to Unaudited Consolidated Financial Statements                 8

          Average Balances, Yields and Rates                                  13


     ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS                            14

     ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
               MARKET RISK                                                    23

PART II.  OTHER INFORMATION                                                   24

     SIGNATURES                                                               25
</TABLE>

                                       2
<PAGE>
<TABLE>
<CAPTION>

SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in thousands except per share data)
                                                                         June 30,           December 31,
                                                                           1999                 1998
                                                                      --------------       --------------
<S>                                                                   <C>                  <C>
Assets
Cash and due from banks                                                 $    23,779          $    32,339
Federal funds sold                                                            7,500                    -
                                                                        -----------          -----------
  Cash and cash equivalents                                                  31,279               32,339
Investment securities:
  Held to maturity, fair value $74,803 (1999) and $78,772 (1998)             74,868               77,575
  Available for sale, amortized cost $97,873 (1999) and $96,240 (1998)       96,862               97,096
Loans receivable, net of allowance for loan losses
  of $10,941 (1999) and $10,401 (1998)                                      776,193              782,918
Accrued interest receivable                                                   9,124                8,658
Premises and equipment, net                                                  20,481               19,204
Other assets                                                                 10,931               10,075
                                                                        -----------          -----------
        Total assets                                                    $ 1,019,738          $ 1,027,865
                                                                        ===========          ===========

Liabilities & shareholders' equity
Deposits:
  Noninterest-bearing demand                                            $   111,242          $   120,099
  Interest-bearing demand                                                    49,686               43,079
  Money market accounts                                                      94,843               97,102
  Savings accounts                                                            3,759                3,416
  Time deposits                                                             563,556              579,365
                                                                        -----------          -----------
    Total deposits                                                          823,086              843,061
                                                                        -----------          -----------
Income taxes payable                                                           150                   151
Accrued interest payable                                                      5,255                5,584
Other liabilities                                                             2,060                1,683
Short-term borrowings                                                        98,234               94,572
Long-term debt:
  Guaranteed preferred beneficial interests in the Company's
    subordinated debentures                                                  25,013               25,013
                                                                        -----------          -----------
      Total liabilities                                                     953,798              970,064
                                                                        -----------          -----------
Commitments and contingencies                                                     -                    -
Shareholders' equity:
  Serial preferred stock -
    Series A, $1 par value; 1,000,000 shares authorized; none issued              -                    -
    Class B, $1 par value; 1,000,000 shares authorized; none issued               -                    -
  Common stock - $1 par value; 20,000,000 shares authorized;
    4,081,056 (1999) and 3,799,065 (1998) shares issued                       4,081                3,799
  Capital surplus                                                            14,931                9,369
  Retained earnings                                                          47,871               44,120
  Accumulated other comprehensive income (loss)                                (606)                 513
  Treasury stock, at cost; 15,000 shares at June 30, 1999                      (337)                  -
                                                                        -----------          -----------
        Total shareholders' equity                                           65,940               57,801
                                                                        -----------          -----------
        Total liabilities & shareholders' equity                        $ 1,019,738          $ 1,027,865
                                                                        ============         ============
</TABLE>

  See notes to unaudited consolidated financial statements.

                                       3
<PAGE>
<TABLE>
<CAPTION>

SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands except earnings per share data)

                                                         For the three months             For the six months
                                                           ended June 30,                   ended June 30,
                                                       1999              1998           1999              1998
                                                   ------------      ------------   ------------      ------------
<S>                                                <C>               <C>            <C>               <C>
Interest income:
  Interest and fees on loans                          $ 17,114          $ 17,391       $ 34,372          $ 34,387
  Investment securities:
    U.S. Government and agency obligations               1,747             2,381          3,579             4,806
    State and political subdivisions                       187               139            343               267
    Mortgage-backed securities                             446               257            894               511
    Other securities                                       131               113            249               224
  Federal funds sold                                        19                 1             23                34
                                                      --------          --------       --------          --------
    Total interest income                               19,644            20,282         39,460            40,229

Interest expense:
  Interest-bearing demand                                  205               261            419               497
  Money market accounts                                    866               815          1,726             1,682
  Savings accounts                                          18                19             35                38
  Time deposits                                          7,301             8,167         14,810            16,696
  Short-term borrowings                                  1,176               791          2,370             1,196
  Long-term debt                                           581               581          1,163             1,163
                                                      --------          --------       --------          --------
    Total interest expense                              10,147            10,634         20,523            21,272
                                                      --------          --------       --------          --------

Net interest income                                      9,497             9,648         18,937            18,957
  Provision for loan losses                                425               950          1,100             1,775
                                                      --------          --------       --------          --------
Net interest income after provision for loan
 losses                                                  9,072             8,698         17,837            17,182

Other income:
  Service charges and fees                               1,127               912          2,125             1,736
  Other noninterest income                                 565               102            648               304
  Gain (loss) on sales of loans receivable                 398               477          1,004             1,046
  Gain (loss) on sales of investment securities              4                 3             85                20
                                                      --------          --------       --------          --------
    Total other income                                   2,094             1,494          3,862             3,106

Other expenses:
  Salaries and employee benefits                         3,497             3,430          6,856             6,772
  Occupancy                                              1,321             1,214          2,793             2,400
  FDIC and other insurance                                  61                64            121               128
  General and administrative                             2,459             1,732          4,814             3,592
                                                      --------          --------       --------          --------
    Total other expenses                                 7,338             6,440         14,584            12,892
                                                      --------          --------       --------          --------
Income before taxes                                      3,828             3,752          7,115             7,396
  Taxes on income                                        1,373             1,342          2,550             2,653
                                                      --------          --------       --------          --------

Net income                                            $  2,455          $  2,410       $  4,565          $  4,743
                                                      ========          ========       =========         ========
Net income available to common shareholders           $  2,455          $  2,013       $  4,565          $  3,949
                                                      ========          ========       =========         ========

Basic earnings per common share                       $   0.60          $   0.53       $   1.15          $   1.04
                                                      ========          ========       =========         ========
Diluted earnings per common share                     $   0.59          $   0.51       $   1.13          $   1.01
                                                      ========          ========       =========         ========
</TABLE>

See notes to unaudited consolidated financial statements.

                                       4
<PAGE>
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)

<TABLE>
<CAPTION>
                                                                     For the six months
                                                                       ended June 30,
                                                                   1999            1998
                                                               ------------    ------------
<S>                                                            <C>             <C>
Operating activities:
  Net income                                                      $  4,565        $  4,743
  Adjustments to reconcile net income to net
    cash (used in) provided from operating activities:
      Provision for loan losses                                      1,100           1,775
      Depreciation and amortization expense                          1,099             875
      Amortization of premiums and accretion of
        discount on securities, net                                    155              71
      Amortization of intangibles                                      141             134
      (Gain) Loss on sales of securities                               (85)            (20)
      (Gain) Loss on sales of loans receivable                      (1,004)         (1,046)
      (Gain) Loss on sales of premises and equipment                  (409)             14
      (Gain) Loss on other real estate owned, net                      150              (9)
      Proceeds from sales of residential mortgage loans             50,193          57,339
      Residential mortgage loans originated for resale             (52,731)        (61,488)
  Changes in assets and liabilities:
    Accrued interest receivable                                       (466)           (797)
    Other assets                                                      (399)           (330)
    Income taxes payable                                                (1)           (521)
    Accrued interest payable                                          (329)           (519)
    Other liabilities                                                  312             522
                                                                  --------        --------
      Net cash (used in) provided from operating activities          2,291             743
                                                                  --------        --------
Investing activities:
  Proceeds from sales/calls of available for sale securities        11,415               -
  Proceeds from principal repayments and maturities:
    Held to maturity securities                                     10,410          14,366
    Available for sale securities                                    4,850          15,629
  Purchases of held to maturity securities                         (10,310)        (15,650)
  Purchases of available for sale securities                       (15,361)        (14,193)
  Loans originated and principal repayments, net                    (8,654)        (49,006)
  Proceeds from sales of guaranteed student loans                   17,821          11,197
  Purchases of premises and equipment                               (2,549)         (4,028)
  Proceeds from sales of premises and equipment                        582              58
  Proceeds from sales of other real estate owned                         -             267
                                                                  --------        --------
     Net cash (used in) provided from investing activities           8,204         (41,360)
                                                                  --------        --------
Financing activities:
  Net increase (decrease) in deposits                              (19,975)        (16,045)
  Net increase (decrease) in short-term borrowings                   3,662          43,944
  Net proceeds from issuance of common stock                         5,844             162
  Purchases of treasury stock                                         (337)              -
  Common stock dividends paid                                         (749)           (643)
  Preferred stock dividends paid                                         -            (794)
                                                                  --------        --------
      Net cash (used in) provided from financing activities        (11,555)         26,624
                                                                  --------        --------
Net increase (decrease) in cash and cash equivalents                (1,060)        (13,993)
Cash and cash equivalents,
  Beginning of period                                               32,339          36,259
                                                                  --------        --------
  End of period                                                   $ 31,279        $ 22,266
                                                                  ========        ========
</TABLE>

See notes to unaudited consolidated financial statements.

                                   5
<PAGE>
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(Dollars in thousands except per share data)

<TABLE>
<CAPTION>
                                                                                          Accumulated            Total
                                                                                             Other               Share-
                              Preferred Stock       Common Stock      Capital  Retained  Comprehensive Treasury  holders'
                                Shares  Amount    Shares     Amount   Surplus  Earnings    Income       Stock    Equity
                              ------------------------------------------------------------------------------------------
<S>                           <C>       <C>    <C>           <C>      <C>       <C>      <C>           <C>      <C>
Balance, January 1, 1998        690,000   $690    3,787,839   $3,788   $24,764   $38,226         $580      -    $68,048

Cash dividends paid:
  Preferred, $1.15 per share         -      -            -        -         -       (794)          -       -       (794)
  Common, $0.09 per share            -      -            -        -         -       (341)          -       -       (341)
Cash dividends declared:
  Preferred, $0.575 per share        -      -            -        -         -       (396)          -       -       (396)
  Common, $0.09 per share            -      -            -        -         -       (341)          -       -       (341)
Common stock issued:
  Employee Stock Option Plan         -      -         4,000        4        55        -            -       -         59
  Employee Stock Purchase Plan       -      -         1,287        1        36        -            -       -         37
  Dividend Reinvestment Plan         -      -         2,353        2        64        -            -       -         66
Change in unrealized gain
  (loss) on available for sale
  securities, net of tax             -      -            -        -         -         -            52      -         52
Net income                           -      -            -        -         -      4,743           -       -      4,743
                              ------------------------------------------------------------------------------------------

Balance, June 30, 1998          690,000   $690    3,795,479   $3,795   $24,919   $41,097         $632      -    $71,133
                              ========== ====== ============ ======== ========= ========= ============ ======= =========



Balance, January 1, 1999             -      -     3,799,065   $3,799    $9,369   $44,120         $513      -    $57,801

Cash dividends paid:
  Common, $0.10 per share            -      -            -        -         -       (408)          -       -       (408)
Cash dividends declared:
  Common, $0.10 per share            -      -            -        -         -       (406)          -       -       (406)
Common stock issued:
  Employee Stock Option Plan         -      -        30,000       30       353        -            -       -        383
  Employee Stock Purchase Plan       -      -         1,269        1        29        -            -       -         30
  Dividend Reinvestment Plan         -      -           722        1        16        -            -       -         17
  Public Offering                    -      -       250,000      250     5,164        -            -       -      5,414
Change in unrealized gain
  (loss) on available for sale
  securities, net of tax             -      -            -        -         -         -        (1,119)     -     (1,119)
Treasury shares purchased            -      -       (15,000)      -         -         -            -     (337)     (337)
Net income                           -      -            -        -         -      4,565           -       -      4,565
                              ------------------------------------------------------------------------------------------

Balance, June 30, 1999               -      -     4,066,056   $4,081   $14,931   $47,871        $(606)  $(337)  $65,940
                               ========= ====== ============ ======== ========= ========= ============ ======= =========
</TABLE>

See notes to unaudited consolidated financial statements.

                                       6
<PAGE>
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in thousands)

<TABLE>
<CAPTION>
                                                       For the three months    For the six months
                                                          ended June 30,          ended June 30,
                                                        1999        1998         1999         1998
                                                      -------      -------      -------      --------
<S>                                                   <C>          <C>          <C>          <C>
Net income                                            $ 2,455      $ 2,410      $ 4,565      $ 4,743

Other comprehensive income (loss), before tax:
  Unrealized holding gain (loss) on investment
    securities available for sale arising during
    the period                                         (1,477)         (34)      (1,782)         106
  Reclassification adjustment for (gains) losses
    arising during the period                              (4)          (3)         (85)         (20)
                                                      -------      -------      -------      --------
  Other comprehensive income (loss), before tax           974        2,373        2,698        4,829

  Tax (expense) benefit related to items
    of other comprehensive income (loss)                  592           15          748          (34)
                                                      -------      -------      -------      --------

Other comprehensive income (loss), net of tax         $ 1,566      $ 2,388      $ 3,446      $ 4,795
                                                      =======      =======      =======      =======
</TABLE>

See notes to unaudited consolidated financial statements.

                                       7

<PAGE>

                            SOUTHWEST BANCORP, INC.

             Notes to Unaudited Consolidated Financial Statements


NOTE 1:   GENERAL

The accompanying unaudited consolidated financial statements were prepared in
accordance with instructions for Form 10-Q and, therefore, do not include all
information and notes necessary for a complete presentation of financial
position, results of operations, changes in shareholders' equity, cash flows and
comprehensive income in conformity with generally accepted accounting
principles.  However, the consolidated financial statements include all
adjustments (consisting only of normal recurring accruals) which, in the opinion
of management, are necessary for a fair presentation.  The results of operations
and cash flows for the six months ended June 30, 1999 and 1998 should not be
considered indicative of the results to be expected for the full year.  These
consolidated financial statements should be read in conjunction with the
consolidated financial statements and notes thereto included in the Southwest
Bancorp, Inc. Annual Report on Form 10-K for the year ended December 31, 1998.


NOTE 2:   PRINCIPLES OF CONSOLIDATION

The accompanying unaudited consolidated financial statements include the
accounts of Southwest Bancorp, Inc. ("Southwest") and its wholly owned
subsidiaries, the Stillwater National Bank and Trust Company ("Stillwater
National") and SBI Capital Trust ("SBI Capital").  All significant intercompany
transactions and balances have been eliminated in consolidation.


NOTE 3:   ACCOUNTING STANDARD ISSUED BUT NOT YET ADOPTED

In June 1998, the FASB issued SFAS No. 133, Accounting for Derivative
Instruments and Hedging Activities.  SFAS No. 133 establishes accounting and
reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, (collectively referred to as
derivatives) and for hedging activities.  It requires that Southwest recognize
all derivatives as either assets or liabilities in the statement of financial
condition and measure those instruments at fair value.  The accounting for
changes in the fair value of a derivative (that is, gains and losses) depends on
the intended use of the derivative and the resulting designation.  Southwest
will adopt SFAS No. 133 on January 1, 2001, as required.  Management believes
that adoption of SFAS No. 133 will not have a material impact on Southwest's
consolidated financial condition or results of operations.

                                       8
<PAGE>
NOTE 4: ALLOWANCE FOR LOAN LOSSES

Activity in the allowance for loan losses is shown below for the indicated
periods.

<TABLE>
<CAPTION>


                                                      For the six             For the
                                                      months ended           year ended
                                                       30-Jun-99             31-Dec-98
                                                     --------------        --------------
                                                             (Dollars in thousands)
<S>                                                  <C>                   <C>
Balance at beginning of period                         $  10,401             $   8,282
Loans charged-off:
  Real estate mortgage                                        80                   460
  Real estate construction                                     9                     -
  Commercial                                                 628                 1,320
  Installment and consumer                                   207                   594
                                                       ---------             ---------
    Total charge-offs                                        924                 2,374
Recoveries:
  Real estate mortgage                                        17                   105
  Commercial                                                 258                   582
  Installment and consumer                                    89                   426
                                                       ---------             ---------
    Total recoveries                                         364                 1,113
                                                       ---------             ---------
Net loans charged-off                                        560                 1,261
Provision for loan losses                                  1,100                 3,380
                                                       ---------             ---------
Balance at end of period                               $  10,941             $  10,401
                                                       =========             =========
Loans outstanding:
  Average                                              $ 808,417             $ 756,611
  End of period                                          787,134               793,319
Net charge-offs to total average loans (annualized)         0.14%                 0.17%
Allowance for loan losses to total loans                    1.39%                 1.31%
</TABLE>

Nonperforming assets and other risk elements of the loan portfolio are shown
below as of the indicated dates:

                                       9
<PAGE>

<TABLE>
<CAPTION>
                                                       At                   At
                                                 June 30, 1999       December 31, 1998
                                                 -------------       -----------------
                                                       (Dollars in thousands)
<S>                                              <C>                 <C>
Nonaccrual loans (1)                                 $3,933               $  872
Past due 90 days or more                                174                  451
Restructured terms                                     -                    -
                                                     ------               ------
  Total nonperforming loans                           4,107                1,323
Other real estate owned                               3,500                3,650
                                                     ------               ------
  Total nonperforming assets                         $7,607               $4,973
                                                     ======               ======

Nonperforming loans to loans receivable                0.52%                0.17%
Allowance for loan losses to nonperforming loans     266.40%              786.17%
Nonperforming assets to loans receivable and
  other real estate owned                              0.96%                0.62%
</TABLE>

(1)  The government-guaranteed portion of loans included in these totals was
     $684 (1999) and $254 (1998).

Southwest makes provisions for loan losses in amounts deemed necessary to
maintain the allowance for loan losses at an appropriate level.  The adequacy of
the allowance for loan losses is determined by management based upon a number of
factors including, among others, analytical reviews of loan loss experience in
relation to outstanding loans and commitments; unfunded loan commitments;
problem and nonperforming loans and other loans presenting credit concerns;
trends in loan growth, portfolio composition and quality; use of appraisals to
estimate the value of collateral; and management's judgment with respect to
current and expected economic conditions and their impact on the existing loan
portfolio.  Changes in the allowance may also occur because of changing economic
conditions and their impact on economic prospects and the financial position of
borrowers.  Based upon this review, management established an allowance of $10.9
million, or 1.39% of total loans, at June 30, 1999 compared to an allowance of
$10.4 million, or 1.31% of total loans, at December 31, 1998.

In establishing the level of the allowance for June 30, 1999, management
considered a number of factors, including the increased risk inherent in
commercial and commercial real estate loans, which are viewed as entailing
greater risk than certain other categories of loans, charge-off history, and the
rapid expansion of the loan portfolio over the last several years.  Management
also considered other factors, including the levels of types of credits, such as
residential mortgage loans, deemed to be of relatively low risk.  Southwest
determined the level of the allowance for loan losses at June 30, 1999 was
appropriate, after assessing these and other factors it deemed relevant.
Management conducted a similar analysis in order to determine the appropriate
allowance as of December 31, 1998.

Management strives to carefully monitor credit quality and the adequacy of the
allowance for loan losses, and to identify loans that may become nonperforming.
At June 30, 1999, total nonperforming loans were $4.1 million, or 0.52% of total
loans, compared to $1.3 million, or 0.17% of total loans, at December 31, 1998.
At any time, however, there are loans included in the portfolio that will result
in losses to Southwest, but currently have not been identified as nonperforming
or potential problem loans.  Because the loan portfolio contains a significant
number of commercial and commercial real estate loans with relatively large
balances, the unexpected deterioration of one or a few of such loans may cause a
significant increase in nonperforming assets, and may lead to a material
increase in charge-offs and the provision for loan losses.

                                       10
<PAGE>

NOTE 5:   LOANS RECEIVABLE

Southwest extends commercial and consumer credit primarily to customers in the
State of Oklahoma, which subjects the loan portfolio to the general economic
conditions within the state.  At June 30, 1999 and December 31, 1998,
substantially all of Southwest's loans are collateralized with real estate,
inventory, accounts receivable and/or other assets, or are guaranteed by
agencies of the United States Government.

At June 30, 1999, loans to individuals and businesses in the healthcare industry
totaled approximately $81.8 million, or 10% of total loans.  Southwest does not
have any other concentrations of loans to individuals or businesses involved in
a single industry totaling 5% of total loans.

The principal balance of loans for which accrual of interest has been
discontinued totaled approximately $3.9 million at June 30, 1999.  During the
first six months of 1999, $64,000 in interest income was received on nonaccruing
loans.  If interest on those loans had been accrued, total interest income of
$227,000 would have been recorded.

Those performing loans considered potential nonperforming loans, loans which are
not included in the past due, nonaccrual or restructured categories, but for
which known information about possible credit problems causes management to be
uncertain as to the ability of the borrowers to comply with the present loan
repayment terms, amounted to approximately $31.6 million at June 30, 1999.
Loans may be monitored by management and reported as potential nonperforming
loans for an extended period of time during which management continues to be
uncertain as to the ability of certain borrowers to comply with the present loan
repayment terms.  These loans are subject to continuing management attention and
are considered by management in determining the level of the allowance for loan
losses.


NOTE 6:   LONG-TERM DEBT

The guaranteed preferred beneficial interests in Southwest's subordinated
debentures represent interests in 9.30% subordinated debentures ("Subordinated
Debentures"), due July 31, 2027, issued by Southwest to its subsidiary, SBI
Capital Trust, in connection with SBI Capital's Cumulative Trust Preferred
Securities (the "Preferred Securities").  The Subordinated Debentures and
related payments are SBI Capital's only assets.

The Preferred Securities meet the regulatory criteria for Tier I capital,
subject to Federal Reserve guidelines that limit the amount of the Preferred
Securities and cumulative perpetual preferred stock to an aggregate of 25% of
Tier I capital.


NOTE 7:   EARNINGS PER COMMON SHARE

Basic earnings per common share is computed based upon net income, after
deducting the dividend requirements of preferred stock, divided by the weighted
average number of common shares outstanding during each period.  Diluted
earnings per common share is computed based upon net income, after deducting the
dividend requirements of preferred stock, divided by the weighted average number
of common shares outstanding during each period adjusted for the effect of
dilutive potential common shares calculated using the treasury stock method.  At
June 30, 1999, there were 180,000 antidilutive options to purchase common
shares.  At June 30, 1998, there were no antidilutive options to purchase common
shares.

                                       11
<PAGE>

The following is a reconciliation of net income available to common shareholders
and the common shares used in the calculations of basic and diluted earnings per
common share:

<TABLE>
<CAPTION>
                                                      For the three months          For the six months
                                                         ended June 30,               ended June 30,
                                                      1999           1998           1999           1998
                                                      ----           -----          ----           ----
                                                     (Dollars in thousands)         (Dollars in thousands)
<S>                                                   <C>            <C>            <C>            <C>
Net income                                            $    2,455     $    2,410     $   4,565      $    4,743
Less:  preferred stock dividend requirement                    -           (397)            -            (794)
                                                      ----------     ----------     ---------      ----------
Net income available to common shareholders           $    2,455     $    2,013     $   4,565      $    3,949
                                                      ==========     ==========     =========      ==========


Weighted average common shares outstanding:
  Basic earnings per share                             4,077,420      3,794,839      3,960,968      3,792,598
Effect of dilutive securities:
  Stock options                                           76,305        132,149         87,066        125,450
                                                      ----------     ----------     ----------     ----------
Weighted average common shares outstanding:
  Diluted earnings per share                           4,153,725      3,926,988      4,048,034      3,918,048
                                                      ==========     ==========     ===========    ==========
</TABLE>

NOTE 8:   SHAREHOLDERS' EQUITY

Issuance of Common Stock

On March 19, 1999, Southwest completed its public offering of 1,061,231 shares
of its common stock.  The offering included 811,231 shares sold by the Estate of
Paul C. Wise and Dr. James B. Wise and 250,000 newly issued shares sold by
Southwest.  Southwest received proceeds of $5.5 million, after offering expenses
and underwriting discount.  The net proceeds were invested in Stillwater
National, where the funds will be available for general corporate purposes and
for use in lending and investment activities.  Southwest recorded $303,000 in
offering expenses paid on behalf of the selling shareholders.

Share Repurchase Program

Southwest announced in April 1999 that its Board of Directors (the "Board)
authorized the repurchase of up to 5%, or 204,000 shares, of its outstanding
common stock, par value $1.00 per share, in connection with shares expected to
be issued under Southwest's dividend reinvestment, stock option, and employee
benefit plans and for other corporate purposes. The share repurchases are
expected to be made primarily on the open market from time to time until April
30, 2001, or earlier termination of the repurchase program by the Board.
Repurchases under the program will be made at the discretion of management based
upon market, business, legal, accounting and other factors.  At June 30, 1999,
15,000 shares had been repurchased at a total cost of $337,000.

Shareholder Rights Plan

On April 22, 1999, Southwest adopted a Rights Plan designed to protect its
shareholders against acquisitions that the Board believes are unfair or
otherwise not in the best interests of Southwest and its shareholders.  Under
the Rights Plan, each holder of record of Southwest's common stock, as of the
close of business on April 22, 1999, received one right per common share.  The
rights generally become exercisable if an acquiring party accumulates, or
announces an offer to acquire, 10% or more of Southwest's voting stock.  The
rights will expire on April 22, 2009.  Each right will entitle the holder (other
than the acquiring party) to buy, at the right's then current exercise price,
Southwest's common stock or equivalent securities having a value of twice the
right's exercise price.  The exercise price of each right was initially set at
$110.00.  In addition, upon the occurrence of certain events, holders of the
rights would be entitled to purchase, at the then current exercise price, common
stock or equivalent securities of an acquiring entity worth twice the exercise
price. Under the Rights Plan, Southwest also may exchange each right, other than
rights owned by an acquiring party, for a share of its common stock or
equivalent securities.

                                       12
<PAGE>

SOUTHWEST BANCORP, INC.
AVERAGE BALANCES, YIELDS AND RATES
(Dollars in thousands)

<TABLE>
<CAPTION>
                                                                    For the six months ended June 30,
                                                                    1999                       1998
                                                        ------------------------------------------------------
                                                            Average        Average      Average     Average
                                                            Balance      Yield/Rate     Balance    Yield/Rate
                                                        ------------------------------------------------------
<S>                                                     <C>              <C>          <C>          <C>
Assets:
   Loans receivable                                     $   808,417        8.57%      $ 750,882      9.23%
   Investment securities                                    172,359        5.90         187,839      6.22
   Other interest-earning assets                              1,767        4.68           1,624      5.46
                                                        -----------                   ---------
     Total interest-earning assets                          982,543        8.10         940,345      8.63
   Noninterest-earning assets                                49,766                      41,986
                                                        -----------                   ---------
     Total assets                                       $ 1,032,309                   $ 982,331
                                                        ===========                   =========

Liabilities and shareholders' equity:
   Interest-bearing demand                              $    45,445        1.86%      $  43,201      2.32%
   Money market accounts                                     96,652        3.60          89,181      3.80
   Savings accounts                                           3,577        1.97           3,463      2.21
   Time deposits                                            584,349        5.11         604,883      5.57
                                                        -----------                   ---------
     Total interest-bearing deposits                        730,023        4.69         740,728      5.15
   Short-term borrowings (1)                                100,587        4.75          45,816      5.26
   Long-term debt                                            25,013        9.30          25,013      9.30
                                                        -----------                   ---------
     Total interest-bearing liabilities                     855,623        4.84         811,557      5.29
   Noninterest-bearing demand                                99,766                      92,401
   Other noninterest-bearing liabilities                     14,514                       9,041
   Shareholders' equity                                      62,406                      69,332
                                                        -----------                   ---------
     Total liabilities and shareholders' equity         $ 1,032,309                   $ 982,331
                                                        ===========                   =========

   Interest rate spread                                                    3.26%                     3.34%
                                                                        ========                 ========
   Net interest margin (2)                                                 3.89%                     4.07%
                                                                        ========                 ========
   Ratio of average interest-earning assets
     to average interest-bearing liabilities                 114.83%                     115.87%
                                                        ===========                   =========

</TABLE>

(1) The increase in short-term borrowings resulted mainly from increases in
    Federal Home Loan Bank borrowings and in Sweep Repurchase Agreements, under
    which commercial demand deposits are moved into repurchase agreements.
(2) Net interest margin = net interest income / total interest-earning assets

                                      13
<PAGE>

                            SOUTHWEST BANCORP, INC.

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


Forward Looking Statements.  This Management's Discussion and Analysis includes
forward looking statements, such as:  statements of Southwest's goals,
intentions, and expectations; estimates of risks and of future costs and
benefits; and statements of Southwest's ability to achieve financial and other
goals.  These forward looking statements are subject to significant
uncertainties because they are based upon:  future interest rates and other
economic conditions; statements by suppliers of data processing equipment and
services, government agencies, and other third parties as to year 2000
compliance and costs; future laws and regulations; and a variety of other
matters.  Because of these uncertainties, the actual future results may be
materially different from the results indicated by these forward looking
statements.  In addition, Southwest's past results do not necessarily indicate
its future results.

You should read this management's discussion and analysis of Southwest's
consolidated financial condition and results of operations in conjunction with
Southwest's consolidated financial statements and the accompanying notes.

GENERAL

Southwest Bancorp, Inc. ("Southwest") is a registered bank holding company
headquartered in Stillwater, Oklahoma.  Southwest and its subsidiary, the
Stillwater National Bank and Trust Company ("Stillwater National"), are
independent, Oklahoma institutions, and are not controlled by out of state
organizations or individuals.

Southwest offers a broad range of commercial and consumer banking and other
financial services through full service offices in Stillwater, Oklahoma City,
Tulsa and Chickasha, Oklahoma.  Southwest devotes substantial efforts to
marketing and providing services to local businesses, their primary employees,
and to other managers and professionals living and working in Southwest's
Oklahoma market areas.  Southwest has adapted to historical state branching
limitations by developing a marketing and delivery system that does not rely on
an extensive branch network.

Southwest has established and pursued a strategy of independent operation for
the benefit of all of its shareholders, and has capitalized on its position as
an Oklahoma owned and operated banking organization to increase its banking
business.  Southwest has grown from $434 million in assets at year-end 1993, to
$1.020 billion at June 30, 1999, without acquiring other financial institutions.
Southwest considers acquisitions of other financial institutions, however, from
time to time, although it does not have any specific agreements or
understandings for any such acquisition at present.

FINANCIAL CONDITION

                                       14
<PAGE>

Total Assets

Southwest's total assets were $1.020 billion at June 30, 1999, down slightly
from $1.028 billion at December 31, 1998.

Loans Receivable

Loans were $787.1 million at June 30, 1999, a slight decrease ($6.2 million)
from December 31, 1998.  Southwest experienced increases in the categories of
residential mortgages ($11.3 million, or 14%), commercial loans ($8.2 million,
or 3%), consumer loans ($155,000, or less than 1%) and student loans ($950,000,
or 1%).  These increases were offset by reductions in commercial mortgages
($25.0 million, or 9%),  and real estate construction loans ($1.8 million, or
2%).  The allowance for loan losses increased by $540,000, or 5%, from December
31, 1998 to June 30, 1999.   At June 30, 1999, the allowance for loan losses was
$10.9 million, or 1.39% of total loans, compared to $10.4 million, or 1.31% of
total loans, at December 31, 1998.  The reduction in total loans from year-end
1998 to June 30, 1999 is the net result of growth from new loans and payoffs of
old credits.  Management expects loans for 1999 to increase, but at levels that
are less dramatic than those achieved in recent years.

Investment Securities

Investment securities were $171.7 at June 30, 1999, a reduction of $2.9 million,
or 2%, compared to December 31, 1998.  A Managed Investment Program (MIP) is
being implemented to enhance shareholder value by maximizing Southwest's use of
capital and returns on common equity.  This will be accomplished by
significantly increasing Southwest's investment securities and funding that
increase through various wholesale funding sources.  Generally, securities
acquired will have lower capital requirements than the basic 8% Risk Based
Capital guidelines, and will be classified as available for sale.  Only
securities with very high credit quality standards will be considered as
acceptable investments under the MIP.  This program could have higher interest
rate risk and less credit risk or liquidity risk than commercial loans.  All
risk ratios will be maintained within current policy guidelines.  The new
"Wholesale Division" is expected to contribute to increases in investment
securities and related net income in the third quarter of 1999 with full
implementation expected in 2000.

Premises and Equipment

Premises and equipment increased by $1.3 million primarily due to the
construction of the new Tulsa Banking Center at 15th and Utica which opened in
January 1999.

Deposits

Southwest's deposits decreased by $20.0 million, or 2%, from $843.1 million at
December 31, 1998 to $823.1 million at June 30, 1999.  Increases occurred in NOW
accounts ($6.6 million, or 15%) and savings accounts ($343,000, or 10%).  These
increases were offset by decreases in demand deposits ($8.9 million, or 7%),
money market accounts ($2.3 million, or 2%), and time deposits ($15.8 million,
or 3%) as compared to December 31, 1998.

Shareholders' Equity

Shareholders' equity increased by $8.1 million, or 14%, due primarily to
earnings, net of common stock dividends, for the first six months of 1999 and
the net proceeds of the recent public offering of 250,000 shares of common
stock.  Shareholders' equity also benefited from a $430,000 increase due to
proceeds of common stock issued through the employee stock purchase plan, the
employee stock option plan and the dividend reinvestment plan.

                                       15
<PAGE>

These increases were offset by a $1.1 million decrease attributable to a change
in the net unrealized gains on investment securities available for sale (net of
tax) and a $337,000 decrease attributable to the purchase of treasury stock.  On
June 30, 1999, Southwest and Stillwater National continued to exceed all
applicable regulatory capital requirements.

RESULTS OF OPERATIONS

FOR THE SIX MONTH PERIODS ENDED JUNE 30, 1999 AND 1998

Net income available to common shareholders was $4.6 million for the first six
months of 1999, up 16% over the $3.9 million recorded in the first six months of
1998.  Southwest redeemed its Series A Preferred Stock on September 1, 1998.
For the first six months of 1999, net income of $4.6 million was 4% less than
the $4.7 million recorded, before deduction of dividends on preferred stock, in
the first six months of 1998.  Average common shares outstanding were 3,960,968
and 3,792,598 for the six months ended June 30, 1999 and 1998.  Basic and
diluted earnings per common share increased to $1.15 and $1.13 per share for the
first six months of 1999 from $1.04 and $1.01 per share for the same period in
1998, respectively.

Net interest income remained substantially the same during the first six months
of 1999 as for the first six months of 1998.  A $756,000, or 24%, increase in
other income, a $675,000, or 38%, reduction in the provision for loan losses,
and a $103,000 reduction in tax expense were offset by a $1.7 million, or 13%,
increase in other expenses.  For the first six months of 1999, the return on
average total equity and average common equity was 14.75% compared to a 13.80%
return on average total equity and a 15.3% return on average common equity for
the first six months of 1998.

Net Interest Income

Net interest income remained substantially the same at $18.9 million for the
first six months of 1999 from $19.0 million for the same period in 1998 as
interest income and interest expense decreased by nearly equal amounts.  Yields
on Southwest's interest-earning assets declined by 53 basis points, and the
rates paid on Southwest's interest-bearing liabilities declined by 45 basis
points, resulting in a decrease in the interest rate spread to 3.26% for the
first six months of 1999 from 3.34% for the first six months of 1998.  The ratio
of average interest-earning assets to average interest-bearing liabilities
declined to 114.83% for the first six months of 1999 from 115.87% for the first
six months of 1998, primarily due to the increase in short-term borrowings and a
larger decrease in interest-bearing deposits as compared to the decrease in
outstanding loans.

Total interest income for the first six months of 1999 was $39.5 million, down
2% from $40.2 million during the same period in 1998.  The principal cause of
the lower interest income was a 69 basis point decline in the yield on loans,
which was partially offset by a $57.5 million, or 8%, increase in the volume of
average loans outstanding.  During the same period, Southwest's average
investment securities decreased $15.5 million, or 8%, and the related yield
decreased to 5.90% from 6.22%.

Total interest expense for the first six months of 1999 was $20.5 million, a
decrease of 4% from $21.3 million for the same period in 1998.  The decrease in
total interest expense can be attributed to a 45 basis point drop in the rates
paid on average interest-bearing liabilities, partially offset by an increase in
average interest-bearing liabilities of $44.1 million, or 5%.  Rates paid on
deposits decreased for all categories; the largest reduction was a 46 basis
point reduction in the average rate paid on time deposits.

Other Income

                                       16
<PAGE>

Other income increased by $756,000 for the first six months of 1999 compared to
the first six months of 1998 primarily as a result of a $411,000 gain on the
sale of a former branch location in Tulsa that was closed upon the opening of
the new Tulsa building at 15th and Utica.  Other increases were $389,000 in
service charges and fees and $65,000 in gains on sales of securities.  These
increases were offset by a $42,000 reduction in gains on sales of loans.  The
gains on sales of securities in 1999 and 1998 occurred when "available for sale"
securities were called prior to their stated maturity date.

Other Expenses

Southwest's other expenses increased $1.7 million for the first six months of
1999 compared to the first six months of 1998.  This increase was primarily the
result of increases in general and administrative expense ($1.2 million),
occupancy expense ($393,000) and personnel expense ($84,000).  These increases
were offset by a slight reduction in FDIC and other insurance ($7,000).  The
increase in general and administrative expense was due primarily to a $600,000
payment early in the second quarter of 1999 to settle pending litigation,
$303,000 in offering expenses paid on behalf of the selling shareholders in
Southwest's recent public offering and a $150,000 write-down of the carrying
value of an other real estate property.    The increase in occupancy expense was
due primarily to increased data processing, depreciation and equipment costs, as
systems, facilities and equipment continue to be upgraded, and other expenses
related to opening the new Tulsa Utica building.

FOR THE THREE MONTH PERIODS ENDED JUNE 30, 1999 AND 1998

Net Income

For the second quarter of 1999, Southwest recorded net income and net income
available to common shareholders of $2.5 million.  This was $45,000 more than
the $2.4 million in net income and $442,000 more than the $2.0 million in net
income available to common shareholders (after deduction of dividends on
preferred stock) recorded for the second quarter of 1998.  Southwest redeemed
its Series A Preferred Stock on September 1, 1998.  The increase in net income
was primarily the result of a $525,000 reduction in the provision for loan
losses. Average common shares outstanding were 4,077,420 for the second quarter
of 1999 and 3,794,839 for the second quarter of 1998.  Basic and diluted
earnings per common share increased to $0.60 and $0.59 per share for the second
quarter of 1999 from $0.53 and $0.51 per share for the same period in 1998,
respectively.

Net interest income decreased $151,000, or 2%, for the second quarter of 1999
compared to the same period in 1998.  This decrease in net interest income, as
well as a $898,000, or 14%, increase in other expense, and a $31,000, or 2%,
increase in tax expense, was offset by a $525,000 decrease in the provision for
loan losses and a $600,000, or 40%, increase in other income.  For the second
quarter of 1999, the return on average total equity and average common equity
was 15.03% compared to a 13.79% return on average total equity and a 15.28%
return on average common equity for the second quarter of 1998.

Net Interest Income

Net interest income decreased to $9.5 million for the second quarter of 1999
from $9.6 million for the same period in 1998 as the $638,000, or 3%, reduction
in interest income was only partially offset by a $487,000, or 5%, reduction in
interest expense.  Yields on Southwest's interest-earning assets declined by 54
basis points, and the rates paid on Southwest's interest-bearing liabilities
declined by 45 basis points, resulting in a reduction in the interest rate
spread to 3.27% for the second quarter of 1999 from 3.36% for the second quarter
of 1998.  Net interest margin also declined from 4.09% to 3.90%.  The ratio of
average interest-earning assets to average interest-bearing

                                       17
<PAGE>

liabilities declined to 115.04% for the second quarter of 1999 from 116.09% for
the second quarter of 1998, primarily due to the increase in short-term
borrowings.

Total interest income for the second quarter of 1999 was $19.6 million, a 3%
reduction from $20.3 million during the same period in 1998.  The principal
factor in the reduction of interest income was lower yields earned on interest-
earning assets.  Southwest's average yield on loans declined to 8.55% for the
second quarter of 1999 from 9.21% in 1998.  During the same period, average
investment securities decreased $15.5 million, or 8%, and the related yield
declined to 5.84% from 6.18%.  The reduction caused by lower yields was
partially offset by the $45.4 million, or 6%, increase in the volume of average
loans outstanding.

Total interest expense for the second quarter of 1999 was $10.1 million, a
decrease of 5% from $10.6 million for the same period in 1998.  The decrease in
total interest expense can be attributed to a decrease in the rates paid on
average interest-bearing liabilities, which declined to 4.79% from 5.24%.
During the same period, average interest-bearing liabilities increased $35.1
million, or 4%.  Rates paid on deposits decreased for all categories; the
largest reduction was a 57 basis point reduction in the average rate paid on NOW
accounts.

Other Income

Other income increased by $600,000 for the second quarter of 1999 compared to
the same period of 1998 primarily as a result of a $411,000 gain on the sale of
a former branch location in Tulsa that was closed upon the opening of the new
Tulsa building at 15th and Utica.  This gain caused other noninterest income to
increase by $463,000.  Service charges and fees also increased $215,000.  These
increases were offset by a $79,000 reduction in gains on sales of loans.  The
gains on sales of securities in 1999 and 1998 occurred when "available for sale"
securities were called prior to their stated maturity date.

Other Expenses

Southwest's other expenses increased $898,000 for the second quarter of 1999
compared to the same period in 1998.  This increase was primarily the result of
a increases in general and administrative expense ($727,000), occupancy expense
($107,000) and personnel expense ($67,000).  These increases were offset by a
slight reduction in FDIC and other insurance ($3,000).  The increase in general
and administrative expense was due primarily to the $600,000 payment to settle
pending litigation.  The increase in occupancy expense was due primarily to
increased data processing, depreciation and equipment costs, as systems,
facilities and equipment continue to be upgraded.


                              *  *  *  *  *  *  *


Provision for Loan Losses

Southwest makes provisions for loan losses in amounts deemed necessary to
maintain the allowance for loan losses at an appropriate level.  The adequacy of
the allowance for loan losses is determined by management.  See Note 4,
Allowance for Loan Losses, in the Notes to Unaudited Consolidated Financial
Statements for additional information.

Taxes on Income

Southwest's income tax expense for the first six months of 1999 and 1998 was
$2.6 million and $2.7 million, respectively.  Southwest's income tax expense for
the second quarters of 1999 and 1998 was $1.4 and $1.3 million,

                                       18
<PAGE>

respectively.  Southwest's effective tax rates have been lower than the 34%
Federal and 6% State statutory rates primarily because of tax-exempt income on
municipal obligations and loans.

                           *   *   *   *   *   *   *


LIQUIDITY

Liquidity is measured by a financial institution's ability to raise funds
through deposits, borrowed funds, capital, or the sale of highly marketable
assets such as residential mortgage loans and investment securities.
Southwest's portfolio of government-guaranteed student loans and SBA loans are
also readily salable.  Additional sources of liquidity, including cash flow from
the repayment of loans, are also considered in determining whether liquidity is
satisfactory.  Liquidity is also achieved through growth of core deposits and
liquid assets, and accessibility to the capital and money markets.  These funds
are used to meet deposit withdrawals, maintain reserve requirements, fund loans,
and operate the organization.  Core deposits, defined as demand deposits,
interest-bearing transaction accounts, savings deposits and certificates of
deposit less than $100,000 were 77% and 81% of total deposits at June 30, 1999
and 1998, respectively.

Southwest uses various forms of short-term borrowings for cash management and
liquidity purposes on a limited basis.  These forms of borrowings include
federal funds purchases, securities sold under agreements to repurchase, and
borrowings from the Federal Reserve Bank, the Student Loan Marketing Association
("SLMA") and the Federal Home Loan Bank of Topeka ("FHLB"). Stillwater National
carries interest-bearing demand notes issued by the U.S. Treasury in connection
with the Treasury Tax and Loan note program. Stillwater National has approved
federal funds purchase lines with three other banks, a $35.0 million line of
credit from the SLMA and a $55.4 million line of credit from the FHLB.
Borrowings under the SLMA line would be secured by student loans.  Borrowings
under the FHLB line would be secured by all unpledged securities and other
loans.  During the first six months of 1999, the only categories of short-term
borrowings whose averages exceeded 30% of ending shareholders' equity were
repurchase agreements and funds borrowed from the FHLB.

<TABLE>
<CAPTION>
                                                         June 30, 1999                      June 30, 1998
                                                 -----------------------------      -----------------------------
                                                 Repurchase     Funds Borrowed      Repurchase     Funds Borrowed
                                                 Agreements     from the FHLB       Agreements     from the FHLB
                                                 -----------------------------      -----------------------------
                                                    (Dollars in thousands)              (Dollars in thousands)
<S>                                              <C>            <C>                 <C>            <C>
Amount outstanding at end of period               $41,238        $55,000             $25,292        $30,000
Weighted average rate paid at end of period          4.36%          4.89%               4.95%          5.49%
Average Balance:
  For the three months ended                      $37,622        $56,730             $23,426        $26,944
  For the six months ended                        $38,261        $56,405             $22,128        $16,088
Average Rate Paid:
  For the three months ended                         4.36%          5.07%               4.95%          5.54%
  For the six months ended                           4.37%          4.99%               4.94%          5.51%
Maximum amount outstanding at any month end       $41,238        $73,000             $26,540        $37,000
</TABLE>

Stillwater National also has available unsecured brokered certificate of deposit
lines of credit from Merrill Lynch & Co., Morgan Stanley Dean Witter and Salomon
Smith Barney that total $260.0 million.

                                       19
<PAGE>

During the first six months of 1999, cash and cash equivalents decreased by $1.1
million.  This decline was the result of cash used in financing activities of
$11.6 million (primarily from decrease in total deposits) which was not entirely
offset by cash generated from investing activities of $8.2 million and $2.3
million in cash provided from operating activities.

Cash and cash equivalents, during the first six months of 1998, decreased by
$14.0 million.  The decrease was the result of cash used in investing activities
of $41.4 million which was not entirely offset by cash generated from financing
activities (primarily increased short-term borrowings) of $26.6 million and
$743,000 in cash provided from operating activities.

CAPITAL RESOURCES

On March 19, 1999, Southwest completed its public offering of 1,061,231 shares
of common stock.  In April 1999, Southwest authorized the repurchase of up to
5%, or 204,000 shares, of outstanding common stock.  See Note 8 to the Unaudited
Consolidated Financial Statements.

In the first six months of 1999, total shareholders' equity increased $8.1
million, or 14%, as a result of the common stock offering, other share
issuances, and earnings, offset in part by dividends, a decrease in net
unrealized gains (losses) on investment securities and the purchase of treasury
stock.  Earnings, net of common stock dividends, contributed $3.8 million to
shareholders' equity during this six month period.  The sale of common stock
through the dividend reinvestment plan, the employee stock purchase plan and the
employee stock option plan contributed an additional $430,000 to shareholders'
equity in the first six months of 1999. Net unrealized gains (losses) on
investment securities available for sale (net of tax) decreased to $(606,000) at
June 30, 1999 compared to $513,000 at December 31, 1998.

Bank holding companies are required to maintain capital ratios in accordance
with guidelines adopted by the Federal Reserve Board ("FRB").  The guidelines
are commonly known as Risk-Based Capital Guidelines.  On June 30, 1999,
Southwest exceeded all applicable capital requirements, having a total risk-
based capital ratio of 12.15%, a Tier I risk-based capital ratio of 10.56%, and
a leverage ratio of 8.65%.  As of June 30, 1999, Stillwater National also met
the criteria for classification as a "well-capitalized" institution under the
prompt corrective action rules promulgated under the Federal Deposit Insurance
Act.  Designation as a well-capitalized institution under these regulations does
not constitute a recommendation or endorsement of Southwest or Stillwater
National by Federal bank regulators.

Southwest declared a dividend of $.10 per common share payable on July 1, 1999
to shareholders of record as of June 17, 1999.

EFFECTS OF INFLATION

The consolidated financial statements and related consolidated financial data
presented herein have been prepared in accordance with generally accepted
accounting principles and practices within the banking industry which require
the measurement of financial position and operating results in terms of
historical dollars without considering the

                                       20
<PAGE>

changes in the relative purchasing power of money over time due to inflation.
Unlike most industrial companies, virtually all the assets and liabilities of a
financial institution are monetary in nature. As a result, interest rates have a
more significant impact on a financial institution's performance than the
effects of general levels of inflation.

YEAR 2000 ISSUES

Many computer programs now in use have not been designed to properly recognize
years after 1999.  If not corrected, these programs could fail or create
erroneous results.  This Year 2000 ("Y2K") issue affects the entire banking
industry because of its reliance on computers and other equipment that use
computer chips.  This problem is not limited to computer systems.  Y2K issues
may affect every system that has an embedded microchip, such as automated teller
machines, elevators, vaults, heating, air conditioning, and security systems.
Y2K issues may also affect the operation of third parties with whom Southwest
does business such as vendors, suppliers, utility companies, and customers.

The Y2K issue poses certain risks to Southwest and its operations.  Some of
these risks are present because Southwest purchases technology and information
system applications from other parties who also face Y2K challenges.  Other
risks are specific to the banking industry.

Commercial banks may experience a deposit base reduction if customers withdraw
significant amounts of cash in anticipation of Y2K.  Such a deposit contraction
could cause an increase in interest rates, require Southwest to locate
alternative sources of funding or sell investment securities or other liquid
assets to meet liquidity needs, and may reduce future earnings.  To reduce
customer concerns regarding Y2K noncompliance, a customer awareness plan has
been implemented which is directed towards making deposit customers
knowledgeable about Southwest's Y2K compliance efforts.

Southwest lends significant amounts to businesses and individuals in its
marketing areas.  If these borrowers are adversely affected by Y2K problems,
they may not be able to repay their loans in a timely manner.  This increased
credit risk could adversely affect Southwest's financial performance.  In an
effort to identify any potential loan loss risk because of borrower Y2K
noncompliance, all loan customers with loans or commitments exceeding $500,000
were asked to complete a Y2K questionnaire.  Where the customer did not reply,
the loan officer personally contacted the customer.  Southwest purchased
software to assist it in interpreting the responses, and has analyzed the
results and any risks identified.  Southwest has also modified its loan
underwriting controls to ensure that potential borrowers are carefully evaluated
for Y2K compliance before any new loan is approved.

Southwest's operations, like those of many other companies, can be adversely
affected by Y2K triggered failures which may be experienced by third parties
upon whom Southwest relies for processing transactions.  Southwest has
identified all critical third-party service providers and vendors and is
monitoring their Y2K compliance programs.  Southwest's primary supplier of data
processing services has adopted a Y2K compliance plan, which includes a
timetable for making changes necessary to be able to provide services in the
year 2000.  That supplier has provided written assurances to Southwest regarding
its progress toward Y2K compliance and has been examined for Y2K readiness by
federal bank examiners.

Southwest's operations may also be adversely affected by Y2K related failures of
third party providers of electricity, telecommunications services and other
utility services.  Although Southwest's contingency plan includes backup power
generation, failures in these areas could impact Southwest's ability to conduct
business.  The Y2K compliance of these providers is largely beyond the control
of Southwest.

                                       21
<PAGE>

Southwest has created a task force to establish a Y2K plan to prevent or
mitigate the adverse effects of the Y2K issue on Southwest and its customers.
Goals of the Y2K plan include identifying Y2K risks related to information
systems and equipment used by Southwest, informing customers of Y2K issues and
risks they may encounter personally, implementing changes in systems and
equipment necessary to achieve Y2K compliance, verifying that these changes are
effective, and establishing a contingency plan for operations in 2000 if
problems do arise.  Federal bank examiners are examining all banking
organizations for Y2K compliance.  The Comptroller of the Currency has examined
Southwest's Y2K compliance plan and its implementation progress.  In addition,
the Board is carefully monitoring progress under the plan on a monthly basis.

Southwest's plan to address the Y2K issue involves several phases, described
below:

     .    Awareness - In this phase, Southwest's Y2K plan and project team were
          established, the overall Y2K approach was identified, compliance
          standards were defined, and responsibility for corrective action was
          assigned. This phase has been completed.

     .    Assessment - During this phase, Southwest gathered and analyzed
          information to determine the size and the impact of the Y2K problem
          and then made decisions to modify, re-engineer, or replace existing
          systems and programs. This phase has been completed.

     .    Renovation - This phase involves obtaining and implementing upgraded
          software applications provided by Southwest's vendors, modifying
          system codes, reengineering Y2K vulnerable systems and programs,
          developing bridges for systems which cannot be reengineered, and
          changing files and databases as necessary. This phase has been
          completed.

     .    Validation - During the validation phase, Southwest is testing systems
          and software for Y2K compliance in an effort to identify and correct
          any errors that may be identified in the renovation phase. This phase
          has been completed.

     .    Implementation - In this phase, all new and revised systems will be
          implemented, data exchange issues will be resolved, and backup and
          recovery plans will be developed. This phase is in process and will be
          fully executed by December 31, 1999.

Based on information developed to date, management believes that the cost of
remediation will not be material to Southwest's business, operations, liquidity,
capital resources, or financial condition.  Southwest estimates that total cash
outlays in connection with Y2K compliance will be less than $500,000, excluding
costs of employees involved in Y2K compliance activities.  Southwest is funding
Y2K expenditures through continuing operations.

Designated personnel will report to work on January 1 and 2, 2000, (Saturday and
Sunday) to assess the proper functioning of critical and non-critical systems.
In the event that some or all systems experience failure, Southwest has
developed a detailed contingency plan.  This plan calls for manual processing of
bank transactions at a designated location supported by a backup power system.
Delays in processing transactions would result in the event that Southwest is
forced to process transactions manually.  These delays could disrupt normal
business activities of Southwest and its customers.

The discussion above regarding issues associated with Y2K includes certain
forward looking statements.  Southwest's ability to predict results or effects
of issues related to the Y2K issue is inherently uncertain and is subject to
factors that may cause actual results to differ materially from those projected.
Factors that could affect the actual results include the following:

     .    The possibility that protection procedures, contingency plans, and
          remediation efforts will not operate as intended;

     .    Southwest's failure to timely or completely identify all software or
          hardware applications requiring remediation;

                                       22
<PAGE>

     .    Unexpected costs;

     .    The uncertainty associated with the impact of Y2K issues on the
          banking industry and Southwest's customers, vendors, and others with
          whom it conducts business; and

     .    The general economy.



                           *   *   *   *   *   *   *



QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Management has determined that no additional disclosures are necessary to assess
changes in information about market risk that have occurred since December 31,
1998.

                                       23
<PAGE>

PART II.  OTHER INFORMATION

Item 1.   Legal proceedings
          None

Item 2.   Changes in securities
          None

Item 3.   Defaults upon senior securities
          None

Item 4.   Submission of matters to a vote of security holders

          At Southwest's annual shareholders' meeting, held on May 27, 1999, the
          shareholders of Southwest approved three proposals:

          Proposal 1:   Elected three Directors with terms expiring at the 2002
          ----------
          annual shareholders' meting.  The Directors elected and the
          shareholder vote in the election of each Director was as follows:
<TABLE>
<CAPTION>
                             For      Withheld
                             ---      --------
<S>                       <C>         <C>
 J. Berry Harrison        3,297,237     76,610
 Erd M. Johnson           3,341,952     31,895
 Robert L. McCormick      3,341,950     31,897
</TABLE>

          Other Directors continuing in office following the annual
          shareholders' meeting were James E. Berry II, Joyce P. Berry, Joe
          Berry Cannon, Thomas D. Berry, Rick J. Green, David P. Lambert, Alfred
          L. Litchenburg, Linford R. Pitts, Robert R. Rodgers, and Stanley R.
          White.

          Proposal 2:  Approved an amendment to Southwest's certificate of
          ----------
          incorporation to increase the authorized common stock from 10,000,000
          shares to 20,000,000 shares and to increase total authorized capital
          stock to 22,000,000 shares; 2,929,086 votes for, 429,034 votes against
          and 15,727 votes abstaining.

          Proposal 3:  Approved Southwest's 1999 Stock Option Plan; 2,104,784
          ----------
          votes for, 397,681 votes against and 162,484 votes abstaining.

Item 5.   Other information
          None

Item 6.   Exhibits and reports on Form 8-K
               (a)  Exhibits.

                    Exhibit 3.1  Amendment to Restated Certificate of
                                 Incorporation of Southwest Bancorp, Inc.

                    Exhibit 3.2  Restated Certificate of Incorporation of
                                 Southwest Bancorp, Inc.

                    Exhibit 27   Financial Data Schedule

               (b)  Reports on Form 8-K.

                                       24
<PAGE>

On April 23, 1999, Southwest filed a Form 8-K reporting, in Item 5, that its
Board of Directors had approved a share repurchase program and a shareholders'
rights plan and that Southwest anticipated a $600,000 payment to settle pending
litigation.



                                   SIGNATURES


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


SOUTHWEST BANCORP, INC.
(Registrant)



By: /s/ Rick J. Green                                      August 6, 1999
   --------------------------------------------            ---------------------
   Rick J. Green                                           Date
   President and Chief Executive Officer
   (Principal Executive Officer)



By: /s/ Kerby E. Crowell                                   August 6, 1999
   --------------------------------------------            ---------------------
   Kerby E. Crowell                                        Date
   Executive Vice President and
   Chief Financial Officer
   (Principal Financial and Accounting Officer)

                                       25

<PAGE>

                                  Exhibit 3.1

Pursuant to vote of shareholders at the Southwest Bancorp, Inc. 1999 Annual
Meeting, held May 27, 1999,  Article V of the Amended and Restated Certificate
of Incorporation of the Corporation was amended by amending and restating the
first paragraph thereof to read in its entirety as follows:

     "The aggregate number of shares of all classes of capital stock which the
Corporation has authority to issue is 22,000,000 of which 20,000,000 are to be
shares of common stock, $1.00 par value per share, of which 1,000,000 are to be
shares of serial preferred stock, $1.00 par value per share, and of which
1,000,000 shall be Class B serial preferred stock, $1.00 par value per share."

<PAGE>

                                  Exhibit 3.2
               AMENDED AND RESTATED CERTIFICATE OF INCORPORATION

                                      OF

                            SOUTHWEST BANCORP, INC.

TO THE SECRETARY OF STATE OF THE STATE OF OKLAHOMA:  The original certificate of
incorporation  of Southwest Bancorp, Inc. was filed with the Secretary of State
on March 19, 1981.

                                   ARTICLE I

                                     Name

     The name of the corporation is Southwest Bancorp, Inc. (herein, the
"Corporation").

                                  ARTICLE II

                               Registered Office

     The address of the Corporation's registered office in the State of Oklahoma
is 608 South Main Street, in the City of Stillwater, Payne County, Oklahoma.
The name of the Corporation's registered agent at such address is Robert L.
McCormick, Jr.

                                  ARTICLE III

                                    Powers

     The purposes for which the Corporation is organized are to exercise all
powers of a bank holding company registered with the Board of Governors of the
Federal Reserve System under the Bank Holding Company Act of 1956, as amended,
and to engage in any and all activities allowed for such a bank holding company
under federal law and the Laws of the State of Oklahoma.  The Corporation shall
have all the powers of a corporation organized under the Oklahoma General
Corporation Act.

                                  ARTICLE IV

                                     Term

     The Corporation is to have perpetual existence.


                                   ARTICLE V

                                 Capital Stock

     The aggregate number of shares of all classes of capital stock which the
Corporation has authority to issue is 12,000,000 of which 10,000,000 are to be
shares of common stock, $1.00 par value per share, of which

<PAGE>

1,000,000 are to be shares of serial preferred stock, $1.00 par value per share,
and of which 1,000,000 shall be Class B serial preferred stock, $1.00 par value
per share.

     The shares may be issued by the Corporation from time to time as approved
by the board of directors of the Corporation without the approval of the
shareholders except as otherwise provided in this Article V or the rules of a
national securities exchange or association, if applicable.  The consideration
for the issuance of the shares shall be paid to or received by the Corporation
in full before their issuance and shall not be less than the par value per
share.  The consideration for the issuance of the shares shall be cash, services
rendered, personal property (tangible or intangible), real property, leases of
real property or any combination of the foregoing.  In the absence of actual
fraud in the transaction, the judgment of the board of directors as to the value
of such consideration shall be conclusive.  Upon payment of such consideration
such shares shall be deemed to be fully paid and nonassessable.  In the case of
a stock dividend, the part of the surplus of the Corporation which is
transferred to stated capital upon the issuance of shares as a stock dividend
shall be deemed to be the consideration for their issuance.

     A description of the different classes and series (if any) of the
Corporation's capital stock, and a statement of the relative powers,
designations, preferences and rights of the shares of each class and series (if
any) of capital stock, and the qualifications, limitations or restrictions
thereof, are as follows:

     A.  Common Stock.  Except as provided in this Certificate of Incorporation,
         ------------
the holders of the common stock shall exclusively possess all voting power.
Each holder of shares of common stock shall be entitled to one vote for each
share held by such holders.

     Whenever there shall have been paid, or declared and set aside for payment,
to the holders of the outstanding shares of any class of stock having preference
over the common stock as to the payment of dividends, the full amount of
dividends and sinking fund or retirement fund or other retirement payments, if
any, to which such holders are respectively entitled in preference to the common
stock, then dividends may be paid on the common stock, and on any class or
series of stock entitled to participate therewith as to dividends, out of any
assets legally available for the payment of dividends, but only when and as
declared by the board of directors of the Corporation.

     In the event of any liquidation, dissolution or winding up of the
Corporation, after there shall have been paid, or declared and set aside for
payment, to the holders of the outstanding shares of any class having preference
over the common stock in any such event, the full preferential amounts to which
they are respectively entitled, the holders of the common stock and of any class
or series of stock entitled to participate therewith, in whole or in part, as to
distribution of assets shall be entitled, after payment or provision for payment
of all debts and liabilities of the Corporation, to receive the remaining assets
of the Corporation available for distribution, in cash or in kind.

     Each share of common stock shall have the same relative powers, preferences
and rights as, and shall be identical in all respects with, all the other shares
of common stock of the Corporation.

     B.  Serial Preferred Stock.  Except as provided in this Certificate of
         ----------------------
Incorporation, the board of directors of the Corporation is authorized, by
resolution or resolutions from time to time adopted, to provide for the issuance
of serial preferred stock in series and to fix and state the powers,
designations, preferences and relative, participating, optional or other special
rights of the shares of each such series, and the qualifications, limitations or
restrictions thereof, including, but not limited to, determination of any of the
following:

<PAGE>

     (1)  the distinctive serial designation and the number of shares
          constituting such series;

     (2)  the dividend rates or the amount of dividends to be paid on the shares
          of such series, whether dividends shall be cumulative and, if so, from
          which date or dates, the payment date or dates for dividends, and the
          participating or other special rights, if any, with respect to
          dividends;

     (3)  the voting powers, full or limited, if any, of the shares of such
          series;

     (4)  whether the shares of such series shall be redeemable and, if so, the
          price or prices at which, and the terms and conditions upon which such
          shares may be redeemed;

     (5)  the amount or amounts payable upon the shares of such series in the
          event of voluntary or involuntary liquidation, dissolution or winding
          up of the Corporation;

     (6)  whether the shares of such series shall be entitled to the benefits of
          a sinking or retirement fund to be applied to the purchase or
          redemption of such shares, and, if so entitled, the amount of such
          fund and the manner of its application, including the price or prices
          at which such shares may be redeemed or purchased through the
          application of such funds;

     (7)  whether the shares of such series shall be convertible into, or
          exchangeable for, shares of any other class or classes or any other
          series of the same or any other class of classes of stock of the
          Corporation and, if so convertible or exchangeable, the conversion
          price or prices, or the rate or rates of exchange, and the adjustments
          thereof, if any, at which such conversion or exchange may be made, and
          any other terms and conditions of such conversion or exchange;

     (8)  the subscription or purchase price and form of consideration for which
          the shares of such series shall be issued; and

     (9)  whether the shares of such series which are redeemed or converted
          shall have the status of authorized but unissued shares of serial
          preferred stock and whether such shares may be reissued as shares of
          the same or any other series of serial preferred stock.

     Each share of each series of serial preferred stock shall have the same
relative powers, preferences and rights as, and shall be identical in all
respects with, all the other shares of the Corporation of the same series.

     C.  Class B Serial Preferred Stock.  Except as provided in this Certificate
         ------------------------------
of Incorporation, the board of directors of the Corporation is authorized, by
resolution or resolutions from time to time adopted, to provide for the issuance
of Class B serial preferred stock in one or more series, and to fix and state
the powers, designations, preferences and relative, participating, optional or
other special rights of the shares of each series, and the qualifications,
limitations and restrictions thereof, including , but not limited to,
determination of any of the following:

     (1)  the distinctive serial designation and the number of shares
          constituting each series;

     (2)  the dividend rates or the amounts of dividends to be paid on the
          shares of such series, whether dividends shall be cumulative and, if
          so, from which date or dates, the payment

<PAGE>

          date or dates for dividends, and the participating or other special
          rights, if any, with respect to dividends;

     (3)  the voting powers, full or limited, if any, of the shares of such
          series;

     (4)  whether the shares of such series shall be redeemable and, if so, the
          price or prices at which, and the terms and conditions upon which such
          shares may be redeemed;

     (5)  the amount or amounts payable upon the shares of such series in the
          event of voluntary or involuntary liquidation, dissolution or winding
          up of the Corporation;

     (6)  whether the shares of such series shall be entitled to the benefits of
          a sinking or retirement fund to be applied to the purchase or
          redemption of such shares, and, if so entitled, the amount of such
          fund and the manner of its application, including the price or prices
          at which such shares may be redeemed or purchased through the
          application of such funds;

     (7)  whether the shares of such series shall be convertible into, or
          exchangeable for, shares of any other class or classes or into any
          other series of the same or any other class or classes of stock of the
          Corporation and, if so convertible or exchangeable, the conversion
          price or prices, or the rate or rates of exchange, and the adjustments
          thereof, if any, at which such conversion or exchange may be made, and
          any other terms and conditions of such conversion or exchange;

     (8)  the subscription or purchase price and the form of consideration for
          which the shares of such series shall be issued; and

     (9)  whether the shares of such series which are redeemed or converted
          shall have the status of authorized but unissued shares of Class B
          serial preferred stock and whether such shares may be reissued as
          shares of the same or any other series of Class B serial preferred
          stock.

     Each share of each series of Class B serial preferred stock shall have the
same relative powers, preferences and rights as, and shall be identical in all
respects with, all of the other shares of the Corporation of the same series.

     Notwithstanding anything to the contrary contained herein or in any
resolution of the board of directors providing for the issuance of any series of
Class B serial preferred stock, all shares of Class B serial preferred stock, of
any series, shall rank junior in respect of the payment of dividends and
payments to be received upon the voluntary or involuntary liquidation,
dissolution or winding up of the Corporation to all shares of the Corporation's
9.20% Redeemable Cumulative Preferred Stock, Series A, or any class or series of
capital stock ranking prior to or on a parity with such 9.20% Redeemable
Cumulative Preferred Stock, Series A.

     Except as may be expressly provided in the resolution of the board of
directors providing for the issuance of any series of Class B serial preferred
stock, the number of shares of Class B serial preferred stock authorized hereby
may be increased or decreased, but not below the number of shares of all series
of Class B serial preferred stock outstanding as of the date of such decrease,
upon the vote of a majority of the shares of common stock and any other class
entitled to vote with the common stock generally in respect of amendments
hereof, and without the separate vote or approval of the Class B serial
preferred stock, or of any series of Class B serial preferred stock, voting
separately as a class.

<PAGE>

                                  ARTICLE VI

                               Preemptive Rights

     Holders of the capital stock of the Corporation shall not be entitled to
preemptive rights with respect to any shares or other securities of the
Corporation which may be issued or any securities convertible into any such
shares, including, without limitation, warrants, subscription rights and options
to acquire shares.

                                  ARTICLE VII

                             Repurchase of Shares

     The Corporation may from time to time, pursuant to authorization by the
board of directors of the Corporation and without action by the shareholders,
purchase or otherwise acquire shares of any class, bonds, debentures, notes,
scrip, warrants, obligations, evidences of indebtedness, or other securities of
the Corporation in such manner, upon such terms, and in such amounts as the
board of directors shall determine; subject, however, to such limitations or
restrictions, if any, as are contained in the express terms of any class of
shares of the Corporation outstanding at the time of the purchase or acquisition
in question or as are imposed by law.

                                 ARTICLE VIII

                  Meetings of Shareholders; Cumulative Voting

     A.  Notwithstanding any other provision of this Certificate of
Incorporation or the bylaws of the Corporation, no action required to be taken
or which may be taken at any annual or special meeting of shareholders of the
Corporation may be taken without a meeting, and the power of shareholders to
consent in writing, without a meeting, to the taking of any action is
specifically denied.

     B.  Special meetings of the shareholders of the Corporation for any purpose
or purposes may be called at any time by the board of directors of the
Corporation, or by a committee of the board of directors which has been duly
designated by the board of directors and whose powers and authorities, as
provided in a resolution of the board of directors or in the bylaws of the
Corporation, include the power and authority to call such meetings, but such
special meetings may not be called by any other person or persons.

     C.  There shall be cumulative voting by shareholders of any class or series
in the election of directors of the Corporation.  At all times each holder of
common stock of the Corporation shall be entitle to one(1) vote for each share
of such stock standing in his name on the books of the Corporation. At all
elections of Directors of the Corporation, the number of votes which (except for
this provision) he would then be entitled to cast for the election of Directors
with respect to his shares, multiplied by the number of Directors upon whose
election he is then entitled to vote, and he may cast all or such votes for a
single candidate or may distribute them among some or all of the candidates as
he may see fit.

     D.  Meetings of shareholders may be held within or without the State of
Oklahoma, as the bylaws may provide.

                                  ARTICLE IX

                     Notice for Nominations and Proposals

<PAGE>

     A.  Nominations for the election of directors and proposals for any new
business to be taken up at any annual or special meeting of shareholders may be
made by the board of directors of the Corporation or by any shareholder of the
Corporation entitled to vote generally in the election of directors.  In order
for a shareholder of the Corporation to make any such nominations and/or
proposals, he or she shall give notice thereof in writing, delivered or mailed
by first class United States mail, postage prepaid, to the Secretary of the
Corporation not less than 30 days nor more than 60 days prior to any such
meeting; provided, however, that if less than 40 days' notice of the meeting is
given to shareholders, such written notice shall be delivered or mailed, as
prescribed, to the Secretary of the Corporation not later than the close of the
tenth day following the day on which notice of the meeting was mailed to
shareholders.  Each such notice given by a shareholder with respect to
nominations for the election of directors shall set forth (i) the name, age,
business address and, if known, residence address of each nominee proposed in
such notice, (ii) the principal occupation or employment of each such nominee,
and (iii) the number of shares of stock of the Corporation which are
beneficially owned by each such nominee.  In addition, the shareholder making
such nomination shall promptly provide any other information reasonably
requested by the Corporation.

     B.  Each such notice given by a shareholder to the Secretary with respect
to business proposals to bring before a meeting shall set forth in writing as to
each matter:  (i)  a brief description of the business desired to be brought
before the meeting and the reasons for conducting such business at the meeting;
(ii)  the name and address, as they appear on the Corporation's books, of the
shareholder proposing such business; (iii)  the class and number of shares of
the Corporation which are beneficially owned by the shareholder; and (iv)  any
material interest of the shareholder in such business.  Notwithstanding anything
in this Certificate of Incorporation to the contrary, no business shall be
conducted at the meeting except in accordance with the procedures set forth in
this Article IX.

     C.  The Chairman of the annual or special meeting of shareholders may, if
the facts warrant, determine and declare to such meeting that a nomination or
proposal was not made in accordance with the foregoing procedure, and, if he
should so determine, he shall so declare to the meeting, and the defective
nomination or proposal shall be disregarded and laid over for action at the next
succeeding adjourned, special or annual meeting of the shareholders taking place
thirty days or more thereafter.  This provision shall not require the holding of
any adjourned or special meeting of shareholders for the purpose of considering
such defective nomination or proposal.

                                   ARTICLE X

                                   Directors

     A.  Number; Vacancies.  The number of directors of the Corporation shall be
         -----------------
such number, not less than three nor more than twenty-one (exclusive of
directors, if any, to be elected by holders of preferred stock of the
Corporation, voting separately as a class), as shall be provided from time to
time in or in accordance with the bylaws, provided that no decrease in the
number of directors shall have the effect of shortening the term of any
incumbent director, and provided further that no action shall be taken to
decrease or increase the number of directors from time to time unless at least
two-thirds of the directors then in office shall concur in said action.
Vacancies in the board of directors of the Corporation, however caused, and
newly created directorships shall be filled by a vote of two-thirds of the
directors then in office, whether or not a quorum, and any director so chosen
shall hold office for a term expiring at the annual meeting of shareholders at
which the term of the class to which the director has been chosen expires and
when the director's successor is elected and qualified.

     B.  Classified Board.  The board of directors of the Corporation elected at
         ----------------
the 1994 annual meeting of stockholders and thereafter shall be divided into
three classes of directors which shall be designated Class I,

<PAGE>

Class II and Class III. The members of each class shall be elected for a term of
three years and until their successors are elected and qualified. Such classes
shall be as nearly equal in number as the then total number of directors
constituting the entire board of directors shall permit, with the terms of
office of all members of one class expiring each year. When the number of
directors is changed, the board of directors shall determine the class or
classes to which the increased or decreased number of directors shall be
apportioned; provided that the directors in each class shall be as nearly equal
in number as possible; provided, further, that no decrease in the number of
directors shall affect the term of any director then in office. At the 1994
annual meeting of shareholders, directors of Class I shall be elected to hold
office for a term expiring at the third succeeding annual meeting thereafter. At
the 1995 annual meeting of shareholders, directors of Class II shall be elected
to hold office for a term expiring at the third succeeding annual meeting
thereafter. At the 1996 annual meeting of shareholders, directors of Class III
shall be elected to hold office for a term expiring at the third succeeding
annual meeting thereafter. Thereafter, at each succeeding annual meeting,
directors of each class shall be elected for three year terms. Notwithstanding
the foregoing, the director whose term shall expire at any annual meeting shall
continue to serve until such time as his successor shall have been duly elected
and shall have qualified unless his position on the board of directors shall
have been abolished by action taken to reduce the size of the board of directors
prior to said meeting.

     Should the number of directors of the Corporation be reduced, the
directorship(s) eliminated shall be allocated among classes as appropriate so
that the number of directors in each class is as specified in the immediately
preceding paragraph.  The board of directors shall designate, by the name of the
incumbent(s), the position(s) to be abolished.  Notwithstanding the foregoing,
no decrease in the number of directors shall have the effect of shortening the
term of any incumbent director.  Should the number of directors of the
Corporation be increased, the additional directorships shall be allocated among
classes as appropriate so that the number of directors in each class is as
specified in the immediately preceding paragraph.

     Whenever the holders of any one or more series of preferred stock of the
Corporation shall have the right, voting separately as a class, to elect one or
more directors of the Corporation, the board of directors shall consist of said
directors so elected in addition to the number of directors fixed as provided in
this Article X.  Notwithstanding the foregoing, and except as otherwise may be
required by law, whenever the holders of any one or more series of preferred
stock of the Corporation shall have the right, voting separately as a class, to
elect one or more directors of the Corporation, the terms of the director or
directors elected by such holders shall expire at the next succeeding annual
meeting of shareholders.

                                  ARTICLE XI

                             Removal of Directors

     Notwithstanding any other provision of this Certificate of Incorporation or
the bylaws of the Corporation, any director or the entire board of directors of
the Corporation may be removed at any time, but only for cause and only by the
affirmative vote of the holders of at least 80% of the outstanding shares of
capital stock of the Corporation entitled to vote generally in the election of
directors (considered for this purpose as one class) cast at a meeting of the
shareholders called for that purpose.  Notwithstanding the foregoing, whenever
the holders of any one or more series of preferred stock of the Corporation
shall have the right, voting separately as a class, to elect one or more
directors of the Corporation, the preceding provisions of this Article XI shall
not apply with respect to the director or directors elected by such holders of
preferred stock.

                                  ARTICLE XII

<PAGE>

                       Approval of Certain Transactions

     The affirmative vote of the holders of not less than eighty percent (80%)
of the outstanding shares of voting stock of the Corporation is required to
authorize (a) a merger or consolidation of the Corporation with, or (b) a sale,
exchange or lease of all or substantially all of the assets of the Corporation
to, any person or entity unless approval of any transaction enumerated in
clauses (a) or (b) above is recommended by at least a majority of the entire
Board of Directors.  For purposes of this Article XII, "substantially all of the
assets" shall mean assets having a fair market value or book value, whichever is
greater, of twenty-five percent (25%) or more of the total assets of the
Corporation as reflected on a balance sheet of the Corporation as of a date no
earlier than forty-five (45) days prior to any acquisition of such assets.


                                 ARTICLE XIII

            Approval of Business Combinations with Certain Parties

     The shareholder vote required to approve Business Combinations (as
hereinafter defined) shall be as set forth in this section.

     A. (1)  Except as otherwise expressly provided in this Article XIII, the
     affirmative vote of the holders of (i) at least 80% of the outstanding
     shares entitled to vote thereon (and, if any class or series of shares is
     entitled to vote thereon separately, the affirmative vote of the holders of
     at least 80% of the outstanding shares of each such class or series), and
     (ii) at least a majority of the outstanding shares entitled to vote
     thereon, not including shares deemed beneficially owned by a Related Person
     (as hereinafter defined), shall be required in order to authorize any of
     the following:

               (a) any merger or consolidation of the Corporation with or into a
          Related Person (as hereinafter defined);

               (b) any sale, lease, exchange, transfer or other disposition,
          including without limitation, a mortgage, or any other capital device,
          of all or any Substantial Part (as hereinafter defined) of the assets
          of the Corporation (including without limitation any voting securities
          of a subsidiary) or of a subsidiary, to a Related Person;

               (c) any merger or consolidation of a Related Person with or into
          the Corporation or a subsidiary of the Corporation;

               (d) any sale, lease, exchange, transfer or other disposition of
          all or any Substantial Part of the assets of a Related Person to the
          Corporation or a subsidiary of the Corporation;

               (e) the issuance of any securities of the Corporation or a
          subsidiary of the Corporation to a Related Person;

               (f) the acquisition by the Corporation or a subsidiary of the
          Corporation of any securities of a Related Person;

               (g) any reclassification of the common stock of the Corporation,
          or any recapitalization involving the common stock of the Corporation;
          and

<PAGE>

               (h) any agreement, contract or other arrangement providing for
          any of the transactions described in this Article XIII.

          (2)  Such affirmative vote shall be required notwithstanding any other
     provision of this Certificate of Incorporation, any provision of law, or
     any agreement with any regulatory agency or national securities exchange
     which might otherwise permit a lesser vote or no vote.

          (3)  The term "Business Combination" as used in this Article XIII
     shall mean any transaction which is referred to in any one or more of
     subparagraphs A(1)(a) through (h) above.

     B.  The provisions of paragraph A shall not be applicable to any particular
Business Combination, and such Business Combination shall require only such
affirmative vote as is required by any other provision of this Certificate of
Incorporation, any provision of law, or any agreement with any regulatory agency
or national securities exchange, if the Business Combination shall have been
approved by two-thirds of the Continuing Directors (as hereinafter defined);
provided, however, that such approval shall only be effective if obtained at a
meeting at which a Continuing Director Quorum (as hereinafter defined) is
present.

     C.  For the purposes of this Article XIII the following definitions apply:

          (1)  The term "Related Person" shall mean and include (a) any
     individual, corporation, partnership or other person or entity which
     together with its "affiliates" (as that term is defined in Rule 12b-2 of
     the General Rules and Regulations under the Securities Exchange Act of
     1934), "beneficially owns" (as that term is defined in Rule 13d-3 of the
     General Rules and Regulations under the Securities Exchange Act of 1934) in
     the aggregate 10% or more of the outstanding shares of the common stock of
     the Corporation; and (b) any "affiliate" (as that term is defined in Rule
     12b-2 under the Securities Exchange Act of 1934) of any such individual,
     corporation, partnership or other person or entity.  Without limitation,
     any shares of the common stock of the Corporation which any Related Person
     has the right to acquire pursuant to any agreement, or upon exercise or
     conversion rights, warrants or options, or otherwise, shall be deemed
     "beneficially owned" by such Related Person.

          (2)  The term "Substantial Part" shall mean more than 25 percent of
     the total assets of the Corporation, as of the end of its most recent
     fiscal year ending prior to the time the determination is made.

          (3)  The term "Continuing Director" shall mean any member of the board
     of directors of the Corporation who is unaffiliated with the Related Person
     and was a member of the board prior to the time that the Related Person
     became a Related Person, and any successor of a Continuing Director who is
     unaffiliated with the Related Person and is recommended to succeed a
     Continuing Director by a majority of Continuing Directors then on the
     board.

          (4)  The term "Continuing Director Quorum" shall mean two-thirds of
     the Continuing Directors capable of exercising the powers conferred on
     them.

     D.  In addition to Sections A, B, and C of this Article XIII, the
provisions of Section 1090.3 of the Oklahoma General Corporation Act, as in
effect on the date of this Certificate of Incorporation or as hereafter amended,
shall apply to any Business Combination in which the Corporation may engage.

                                  ARTICLE XIV

<PAGE>

                      Evaluation of Business Combinations

     In connection with the exercise of its judgment in determining what is in
the best interests of the Corporation and of the shareholders, when evaluating a
Business Combination (as defined in Article XIII) or a tender or exchange offer,
the board of directors of the Corporation may, in addition to considering the
adequacy of the amount to be paid in connection with any such transaction,
consider all of the following factors and any other factors which it deems
relevant; (i) the social and economic effects of the transaction on the
Corporation and its subsidiaries, employees, depositors, loan and other
customers, creditors and other elements of the communities in which the
Corporation and its subsidiaries operate or are located; (ii) the business and
financial condition and earnings prospects of the acquiring person or entity,
including, but not limited to, debt service and other existing financial
obligations, financial obligations to be incurred in connection with the
acquisition and other likely financial obligations of the acquiring person or
entity and the possible effect of such conditions upon the Corporation and its
subsidiaries and the other elements of the communities in which the Corporation
and its subsidiaries operate or are located; and (iii) the competence,
experience, and integrity of the acquiring person or entity and its or their
management.


                                  ARTICLE XV

                                Indemnification

     A.  Persons.  The Corporation shall indemnify, to the extent provided in
         -------
paragraphs B, D or F:

          (1)  any person who is or was a director, officer, employee, or agent
     of the Corporation; and

          (2)  any person who serves or served at the Corporation's request as a
     director, officer, employee, agent, partner or trustee of another
     corporation, partnership, joint venture, trust or other enterprise.

     B.  Extent -- Derivative Suits.  In case of a threatened, pending or
         --------------------------
completed action or suit by or in the right of the Corporation against a person
named in paragraph A by reason of his holding a position named in paragraph A,
the Corporation shall indemnify him if he satisfies the standard in paragraph C,
for expenses (including attorneys' fees) actually and reasonably incurred by him
in connection with the defense or settlement of the action or suit.

     C.  Standard -- Derivative Suits.  In case of a threatened, pending or
         ----------------------------
completed action or suit by or in the right of the Corporation, a person named
in paragraph A shall be indemnified only if:

          (1)  he is successful on the merits or otherwise; or

          (2)  he acted in good faith in the transaction which is the subject of
     the action or suit, and in a manner he reasonably believed to be in, or not
     opposed to, the best interests of the Corporation, including, but not
     limited to, the taking of any and all actions in connection with the
     Corporation's response to any tender offer or any offer or proposal of
     another party to engage in a Business Combination (as defined in Article
     XIII) not approved by the board of directors.  However, he shall not be
     indemnified in respect of any claim, issue or matter as to which he has
     been adjudged liable to the Corporation unless (and only to the extent
     that) the court in which the action or suit was brought shall determine,
     upon application, that despite the adjudication but in view of all the
     circumstances, he is fairly and reasonably entitled to indemnity for such
     expenses as the court shall deem proper.

<PAGE>

    D.  Extent -- Nonderivative Suits.  In case of a threatened, pending or
         -----------------------------
completed suit, action or proceeding (whether civil, criminal, administrative or
investigative), other than a suit by or in the right of the Corporation,
together hereafter referred to as a nonderivative suit, against a person named
in paragraph A by reason of his holding a position named in paragraph A, the
Corporation shall indemnify him if he satisfies the standard in paragraph E, for
amounts actually and reasonably incurred by him in connection with the defense
or settlement of the nonderivative suit, including, but not limited to (i)
expenses (including attorneys' fees), (ii) amounts paid in settlement, (iii)
judgments, and (iv) fines.

     E.  Standard -- Nonderivative Suits.  In case of a nonderivative suit, a
         -------------------------------
person named in paragraph A shall be indemnified if:

          (1)  he is successful on the merits or otherwise; or

          (2)  he acted in good faith in the transaction which is the subject of
     the nonderivative suit and in a manner he reasonably believed to be in, or
     not opposed to, the best interests of the Corporation, including, but not
     limited to, the taking of any and all actions in connection with the
     Corporation's response to any tender offer or any offer or proposal of
     another party to engage in a Business Combination (as defined in Article
     XIII) not approved by the board of directors, and, with respect to any
     criminal action or proceeding, he had no reasonable cause to believe his
     conduct was unlawful.  The termination of a nonderivative suit by judgment,
     order, settlement, conviction, or upon a plea of nolo contendere or its
                                                      ---- ----------
     equivalent shall not, of itself, create a presumption that the person
     failed to satisfy the standard of this subparagraph E(2).

     F.  Determination That Standard Has Been Met.  A determination that the
         ----------------------------------------
standard of paragraph C or E has been satisfied may be made by a court.  Or,
except as stated in subparagraph C(2) (second sentence), the determination may
be made by:

          (1)  the board of directors by a majority vote of a quorum consisting
     of directors of the Corporation who were not parties to the action, suit or
     proceeding; or

          (2)  independent legal counsel (appointed by a majority of the
     disinterested directors of the Corporation, whether or not a quorum) in a
     written opinion; or

          (3)  the shareholders of the Corporation.

     G.  Proration.  Anyone making a determination under paragraph F may
         ---------
determine that a person has met the standard as to some matters but not as to
others, and may reasonably prorate amounts to be indemnified.

     H.  Advance Payment.  The Corporation shall pay in advance any expenses
         ---------------
(including attorneys' fees) which may become subject to indemnification under
paragraphs A through G if:

          (1)  the board of directors authorizes the specific payment; and

          (2)  the person receiving the payment undertakes in writing to repay
     the same if it is ultimately determined that he is not entitled to
     indemnification by the Corporation under paragraphs A through G.

<PAGE>

     I.  Nonexclusive.  The indemnification and advance payment of expenses
         ------------
provided by paragraphs A through H shall not be exclusive of any other rights to
which a person may be entitled by law, bylaw, agreement, vote of shareholders or
disinterested directors, or otherwise.

     J.  Continuation.  The indemnification provided by this Article XV shall be
         ------------
deemed to be a contract between the Corporation and the persons entitled to
indemnification thereunder, and any repeal or modification of this Article XV
shall not affect any rights or obligations then existing with respect to any
state of facts then or theretofore existing or any action, suit or proceeding
theretofore or thereafter brought based in whole or in part upon any such state
of facts.  The indemnification and advance payment provided by paragraphs A
through H shall continue as to a person who has ceased to hold a position named
in paragraph A and shall inure to his heirs, executors and administrators.

     K.  Insurance.  The Corporation may purchase and maintain insurance on
         ---------
behalf of any person who holds or who has held any position named in paragraph
A, against any liability incurred by him in any such position, or arising out of
his status as such, whether or not the Corporation would have power to indemnify
him against such liability under paragraphs A through H.

     L.  Savings Clause.  If this Article XV or any portion hereof shall be
         --------------
invalidated on any ground by any court of competent jurisdiction, then the
Corporation shall nevertheless indemnify each director, officer, employee, and
agent of the Corporation or person who serves or served at the Corporation's
request as a director, officer, employee, agent, partner or trustee of another
corporation, partnership, joint venture, trust or other enterprise as to costs,
charges, and expenses (including attorneys' fees), judgments, fines, and amounts
paid in settlement with respect to any action, suit, or proceeding, whether
civil, criminal, administrative, or investigative, including an action by or in
the right of the Corporation to the full extent permitted by any applicable
portion of this Article XV that shall not have been invalidated and to the full
extent permitted by applicable law.


                                  ARTICLE XVI

                      Limitations on Directors' Liability

     A director of the Corporation shall not be personally liable to the
Corporation or its shareholders for monetary damages for breach of fiduciary
duty as a director, except: (i) for any breach of the director's duty of loyalty
to the Corporation or its shareholders, (ii) for acts or omissions that are not
in good faith or that involve intentional misconduct or a knowing violation of
law, (iii) under Section 1053 or of the Oklahoma General Corporation Act; or
(iv) for any transaction from which the director derived an improper personal
benefit.  If the Oklahoma General Corporation Act is amended after the date of
filing of this Certificate of Incorporation to further eliminate or limit the
personal liability of directors, then the liability of a director of the
Corporation shall be eliminated or limited to the fullest extent permitted by
the Oklahoma General Corporation Act, as so amended.

     Any repeal or modification of the foregoing paragraph by the shareholders
of the Corporation shall not adversely affect any right or protection of a
director of the Corporation existing at the time of such repeal or modification.

                                 ARTICLE XVII

Applicability of Sections 1145 through 1155 of Oklahoma General Corporation Act.

     The provisions of Sections 1145 through 1155 of the Oklahoma General
Corporation Act, as in effect on the date of this Certificate of Incorporation
or as hereafter amended, shall not apply to the Corporation as of December 31,
1993 and thereafter.

<PAGE>

                                 ARTICLE XVIII

                              Amendment of Bylaws

     In furtherance and not in limitation of the powers conferred by statute,
the board of directors of the Corporation is expressly authorized to adopt,
repeal, alter, amend and rescind the bylaws of the Corporation by a vote of a
majority of the board of directors.  Notwithstanding any other provision of this
Certificate of Incorporation or the bylaws of the Corporation (and
notwithstanding the fact that some lesser percentage may be specified by law),
the bylaws shall not be adopted, repealed, altered, amended or rescinded by the
shareholders of the Corporation except by the affirmative vote of the holders of
not less than 80% of the outstanding shares of capital stock of the Corporation
entitled to vote generally in the election of directors (considered for this
purpose as one class) cast at a meeting of the shareholders called for that
purpose (provided that notice of such proposed adoption, repeal, alteration,
amendment or rescission is included in the notice of such meeting), or, as set
forth above, by the board of directors.

                                  ARTICLE XIX

                   Amendment of Certificate of Incorporation

     The Corporation reserves the right to repeal, alter, amend or rescind any
provision contained in this Certificate of Incorporation in the manner now or
hereafter prescribed by law, and all rights conferred on shareholders herein are
granted subject to this reservation.  Notwithstanding the foregoing, the
provisions set forth in Articles X, XI, XII, XIII, XV, XVI, XVII, XVIII, and
this Article XIX may not be repealed, altered, amended or rescinded in any
respect unless the same is approved by the affirmative vote of the holders of
not less than 80% of the outstanding shares of capital stock of the Corporation
entitled to vote generally in the election of directors (considered for this
purpose as a single class) cast at a meeting of the shareholders called for that
purpose (provided that notice of such proposed adoption, repeal, alteration,
amendment or rescission is included in the notice of such meeting), except, with
the prior approval of a majority of the Continuing Directors, as defined in
Article XIII, the provisions set forth in Article XIII may be repealed, altered,
amended or rescinded with the approval of the affirmative vote of the holders of
a majority of the outstanding shares of capital stock of the Corporation
entitled to vote generally in the election of directors cast at a meeting of the
shareholders called for that purpose.

                                  ARTICLE XX

     This Amended and Restated Certificate of Incorporation has been duly
adopted in accordance with the provisions of OKLA. STAT. tit. 18, (S) 1080
(1986) by the Board of Directors without a vote of the shareholders, and only
restates and integrates, and does not further amend, the provisions of the
Amended and Restated Certificate of Incorporation of Southwest Bancorp., Inc. as
up to the time of adoption amended or supplemented. There is no discrepancy
between those provisions and the provisions of this Amended and Restated
Certificate of Incorporation.

Dated this 27th day of June, 1996_/

(SEAL)
ATTEST:                             SOUTHWEST BANCORP, INC.

/s/ DEBORAH T. LABIG                By /s/ ROBERT L. MCCORMICK, JR
- --------------------                   ---------------------------
SECRETARY                             Robert L. McCormick, Jr., President


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<LEGEND>
RESTATED FINANCIAL DATA SCHEDULE
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM SOUTHWEST
BANCORP'S QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 1999, AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                          22,787
<INT-BEARING-DEPOSITS>                             992
<FED-FUNDS-SOLD>                                 7,500
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     96,862
<INVESTMENTS-CARRYING>                          74,868
<INVESTMENTS-MARKET>                            74,803
<LOANS>                                        787,134
<ALLOWANCE>                                     10,941
<TOTAL-ASSETS>                               1,019,738
<DEPOSITS>                                     823,086
<SHORT-TERM>                                    98,234
<LIABILITIES-OTHER>                              7,465
<LONG-TERM>                                     25,013
                                0
                                          0
<COMMON>                                         4,081
<OTHER-SE>                                      62,196
<TOTAL-LIABILITIES-AND-EQUITY>               1,020,075
<INTEREST-LOAN>                                 34,372
<INTEREST-INVEST>                                5,065
<INTEREST-OTHER>                                    23
<INTEREST-TOTAL>                                39,460
<INTEREST-DEPOSIT>                              16,990
<INTEREST-EXPENSE>                              20,523
<INTEREST-INCOME-NET>                           18,937
<LOAN-LOSSES>                                    1,100
<SECURITIES-GAINS>                                  85
<EXPENSE-OTHER>                                 14,584
<INCOME-PRETAX>                                  7,115
<INCOME-PRE-EXTRAORDINARY>                       7,115
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,565
<EPS-BASIC>                                       1.15
<EPS-DILUTED>                                     1.13
<YIELD-ACTUAL>                                    8.10
<LOANS-NON>                                      3,933
<LOANS-PAST>                                       174
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                 31,576
<ALLOWANCE-OPEN>                                10,401
<CHARGE-OFFS>                                      924
<RECOVERIES>                                       364
<ALLOWANCE-CLOSE>                               10,941
<ALLOWANCE-DOMESTIC>                            10,941
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          2,884


</TABLE>


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