SOUTHWEST BANCORP INC
S-2/A, 1999-03-15
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ALPHA SELECT FUNDS, N-30D, 1999-03-15
Next: HEADWAY CORPORATE RESOURCES INC, 10-K, 1999-03-15



<PAGE>

     
    As filed with the Securities and Exchange Commission on March 15, 1999
                                                      Registration No. 333-72027

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549
                            _______________________
                         PRE-EFFECTIVE AMENDMENT NO. 1
                                   FORM S-2
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
                            _______________________

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

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

                             608 South Main Street
                          Stillwater, Oklahoma  74074
                                (405) 372-2230
  (Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive offices)

                              Robert L. McCormick
                      Chairman of the Board of Directors
                            Southwest Bancorp, Inc.
                             608 South Main Street
                          Stillwater, Oklahoma  74074
                                (405) 372-2230
(Name, address, including zip code, and telephone number, including area code,
                             of agent for service)

                                  Copies to:
          James I. Lundy III, Esquire           Frederick W. Scherrer, Esquire
            Noel M. Gruber, Esquire              Harold R. Burroughs, Esquire
         Kennedy, Baris & Lundy, L.L.P.                Bryan Cave LLP
               Suite 300                           One Metropolitan Square
           4719 Hampden Lane                          211 N. Broadway
          Bethesda, MD 20814                      St. Louis, Missouri 63102

Approximate date of commencement of proposed sale to the public: As soon as
practicable after the effective date of this Registration Statement.
If any of the securities being registered on this form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box.                                             [_]

If the registrant elects to deliver a copy of its latest annual report to
securityholders or a complete and legible facsimile thereof, pursuant to item
11(a)(1) of this form, check the following box.                            [_]

If this form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering.                   [_] ____________

If this form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.                                          [_] ____________
If this form is a post-effective amendment filed pursuant to Rule 462(d) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.                                          [_] ____________
If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.                                             [_]

The Registrant hereby amends this registration statement on such date or dates
as may be necessary to delay its effective date until the Registrant shall file
a further amendment which specifically states that this registration statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933 or until the registration statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.
     
<PAGE>
 
    
THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.     

                                       1
<PAGE>
 
 
             [Map of Oklahoma showing Southwest offices goes here]

     Southwest serves businesses and individuals throughout the state of
Oklahoma from its six offices located in Stillwater, Tulsa, Oklahoma City, and
Chickasha, from its telephone banking center, and through DirectBanker, its 24-
hour, real time, internet banking service.

                                       2
<PAGE>
 
    
                                    SUMMARY


     This summary presents selected information from this Prospectus. Items in
this summary include page references that direct you to more complete
descriptions in this document of the topics discussed. See "Additional
Information" (page 59).

     Southwest Bancorp, Inc. and two holders of its common stock are selling up
to 1,061,231 shares of Southwest's common stock in this offering. Southwest has
granted the underwriters an option to purchase up to 159,185 additional shares
from Southwest to cover over-allotments.

                                 THE OFFERING

<TABLE> 
<S>                                                                                  <C>  
Shares of common stock offered by:
      Selling shareholders.......................................................      811,231
      Southwest..................................................................      250,000
                                                                                     ---------
          Total..................................................................    1,061,231

      Southwest, if over-allotment option is exercised in full...................      159,185
                                                                                     ---------
          Total..................................................................    1,220,416
                                                                                     =========
Shares of common stock outstanding after the offering:
      If the over-allotment option is not exercised..............................    4,049,800
      If the over-allotment option is exercised in full..........................    4,208,985

Gross proceeds to Southwest:
      If the over-allotment option is not exercised..............................    $
      If the over-allotment option is exercised in full..........................    $

Net    proceeds to Southwest (after deduction of estimated expenses and
       underwriting discounts):
     If the over-allotment option is not exercised...............................    $
     If the over-allotment option is exercised in full...........................    $

Use of Proceeds..................................................................    Southwest intends to use its net
                                                                                     proceeds from the offering for general
                                                                                     corporate purposes, which may include
                                                                                     lending and investment activities.
                                                                                     Pending such investment, the net
                                                                                     proceeds may be invested in a variety
                                                                                     of short-term, interest-bearing assets
                                                                                     including federal funds transactions,
                                                                                     interest-bearing deposits in other
                                                                                     banks, and similar investments.

Nasdaq National Market Symbol....................................................    "OKSB"

Dividend Policy..................................................................    Southwest has paid regular cash 
                                                                                     dividends on the Common Stock since 
                                                                                     December 31, 1981. See "Market for 
                                                                                     Common Stock and Dividends" (page 16).
</TABLE>       
  

                                       3
<PAGE>
 
    
                           REASONS FOR THE OFFERING


THE SELLING SHAREHOLDERS

         The selling shareholders are the Estate of Paul C. Wise and James B.
Wise, M.D. Paul C. Wise, who passed away in February 1998, had been an executive
and a member of the boards of directors of Southwest and its subsidiary,
Stillwater National Bank & Trust Company, for many years. Dr. James B. Wise, who
is the son of Paul C. Wise, serves on the boards of directors of Southwest and
Stillwater National. He and his brother, Allen H. Wise, are co-executors of
their father's estate. The selling shareholders are selling all of their shares
in order to fund estate taxes and to realign their investment portfolios.

         The selling shareholders together own 811,231 shares of common stock or
approximately 21.4% of Southwest's outstanding shares. They have entered into
selling agreements with Southwest and Stifel, Nicolaus & Company, Incorporated
that relate to the sale of their shares in this offering. The selling agreements
limit the selling shareholders' costs to the approximate amount they would incur
if they sold their shares to a small number of investors rather than in this
offering.


SOUTHWEST

         Southwest believes this offering will benefit it and its shareholders
by encouraging broader public ownership of Southwest's common stock and
improving the trading liquidity of the stock. Southwest has agreed to pay a
portion of the underwriters' compensation that applies to the shares sold by the
selling shareholders.

         The selling shareholders together are the largest holders of
Southwest's common stock. The offering is expected to decrease the concentration
of ownership significantly, and to increase the number of shares held by the
public, that is, persons who are not officers, directors, or holders of more
than 5% of Southwest's common stock. After the offering, the percentage of
Southwest's common stock owned by directors and executive officers is expected
to decrease from 35.4% to 13.8%, and the percentage of Southwest's common stock
beneficially owned by its officers, directors, and holders of more than 5% of
its shares is expected to decrease from 51.4% to approximately 30%. These
percentages do not reflect shares that may be issued on exercise of the over-
allotment option. See "Selling Shareholders; Ownership of Common Stock" (page
53).


                            SOUTHWEST BANCORP, INC.

SOUTHWEST BANCORP, INC.
608 S. Main Street
Stillwater, Oklahoma  74074
(405) 372-2230


         Southwest is a one-bank holding company headquartered in Stillwater,
Oklahoma. It provides commercial and consumer banking services through its sole
banking subsidiary, Stillwater National Bank & Trust Company. Southwest was
organized in 1981 as the holding company for Stillwater National, which was
chartered in 1894. At September 30, 1998, Southwest had total assets of $977.8
million, deposits of $830.8 million, and shareholders' equity of $56.5 million.
See "Recent Developments" (page 13).

         Southwest conducts its business through three regional divisions and
its home office.

         Southwest's three regional divisions operate six full-service banking
offices, two of which are located in Stillwater, two in Tulsa, one in Oklahoma
City, and one in Chickasha, Oklahoma. Southwest pursues a broad-based, community
banking strategy in Stillwater, where it has over 50% of the deposit market. In
contrast, Southwest has less than a 5% deposit share in each of Tulsa and
Oklahoma City, the two largest banking markets in the state. In those markets,
Southwest pursues a more targeted growth strategy that focuses on the banking
needs of managers, professionals, and Oklahoma-based businesses.

         Southwest offers traditional banking products to consumers and
businesses in all three markets, and also serves customers throughout Oklahoma
through the internet and by telephone. Technology driven products and other
products for which centralized product delivery is more efficient are offered by
the home office. See Products, below (page 5) and "Southwest Bancorp, Inc."
(page 17).

         Southwest's strategy is based upon delivery of high levels of customer
service with the goal of developing long-term, multiple product customer
relationships. To support this strategy, Southwest uses written performance
standards for the timeliness and 
     

                                       4
<PAGE>
 
    
quality of responses to customers, and strives to enable its sales
representatives to meet those standards by providing them with information and
prompt access to senior decision makers. Whenever it is practical, Southwest
enables the customer to choose how to receive information and products: by
internet, by telephone, or face-to-face with assigned sales representatives.

         The Chairman of Southwest's Board of Directors, the Chief Executive
Officer, the three regional Presidents, the Chief Lending Officer, the Chief
Administrative Officer, and the Chief Financial Officer each has between 12 and
35 years of banking experience. See "Management" (page 50).

ASSET GROWTH

         Southwest completed its initial public offering of common stock in
December 1993. It has grown from $434 million in assets at year-end 1993 to $978
million at September 30, 1998, which represents a compound annual growth rate of
18.6%. It achieved this asset growth without acquiring other financial
institutions. Because of its increased asset size, future percentage growth
rates may be more moderate. Southwest's asset growth has been a product of:

         .    increased lending penetration in the Tulsa and Oklahoma City
              markets;

         .    continued addition of experienced, sales-oriented personnel;

         .    Southwest's introduction of new banking products;

         .    Southwest's ability to capitalize on the disruption of customer
              relationships caused by consolidation in the Oklahoma banking
              industry; and

         .    continued growth in the Oklahoma economy.

         See "Recent Developments" (page 13) and "Management's Discussion and
Analysis" (page 19).

INCOME

         Since 1993, Southwest's net income and its net income available to
common shareholders increased in each year except 1997. For 1997, net income
available to common shareholders declined significantly, mainly as a result of
unusually large loan loss provisions. See Asset Quality, below (page 6). For the
first nine months of 1998, return on average assets was 0.97% and return on
average common equity was 13.07%. Net income available to common shareholders
for the first nine months of 1998 was reduced by a one-time accounting
adjustment of $928,000 related to Southwest's redemption of its Preferred Stock.
See Capital, below (page 6), "Recent Developments" (page 13), and "Management's
Discussion and Analysis" (page 19).

PRODUCTS

         Southwest offers a wide variety of commercial and consumer lending and
deposit services. Southwest offers its traditional banking products and services
through its offices and sales representatives, by phone, and through its web
site on the internet. In the past two years, it has developed products designed
to complement its traditional banking products, including internet banking
services for consumer and commercial customers called DirectBanker; a highly
automated lockbox, imaging and information service for commercial customers
called Business Mail Processing; and a product that automatically sweeps excess
funds from commercial demand deposit accounts and invests them in short-term
borrowings called Sweep Repurchase Agreements.

         Loans. Loans have been Southwest's primary source of asset and revenue
growth. Southwest is a commercial, real estate, and consumer lender. It also is
the largest originator of government-guaranteed student loans in Oklahoma.
Commercial loans and commercial loans secured by real estate are Southwest's two
largest loan categories. Together these loans accounted for over 60% of the loan
portfolio at September 30, 1998.

         The majority of Southwest's loan growth since year-end 1993 has
originated in the Oklahoma City and Tulsa metropolitan areas. The outstanding
balance of loans originated by Southwest in those markets increased at a
compound annual growth rate of 34.3% from year-end 1993 to September 30, 1998.
At September 30, 1998, outstanding loans originated by the Tulsa and Oklahoma
City offices totaled $486.3 million, and represented 64% percent of the total
loan portfolio.

         Deposits. Southwest's principal sources of funds are core deposits
(demand deposits, NOW accounts, money market accounts, savings accounts, and
certificates of deposit of less than $100,000) from the local market areas
surrounding each of its offices. The largest source of funds for Southwest is
certificates of deposit. Southwest's deposits grew at a compound annual growth
rate of 17.0% from year-end 1993 through September 30, 1998. In 1997, Southwest
developed a funding strategy that uses alternative sources of funds in order to
reduce overall funding costs. As a result of this strategy, time 
     

                                       5
<PAGE>
 
    
deposits of $590 million at September 30, 1998 were 3% less than at year-end
1997, and total deposits of $831 million were 1% less than at year-end 1997.

         See "Southwest Bancorp, Inc." (page 17), "Management's Discussion and
Analysis" (page 19), and "Consolidated Financial Statements" (page F-1).

ASSET QUALITY

         In 1997, Southwest recorded significant increases in loan charge-offs
and the provision for loan losses. The 1997 provisions were well in excess of
the provisions recorded in 1996 and earlier years. These provisions led to a
substantial decline in net income for 1997 from 1996. The charge-offs were
primarily the result of deterioration in the financial condition of borrowers in
a small number of large commercial or commercial real estate lending
relationships.

         In 1997, management reviewed and revised Southwest's credit and loan
review policies and standards, revised individual and committee loan
authorities, and committed additional resources to the credit administration and
loan review function.

         Southwest's asset quality ratios for the first nine months of 1998 are
substantially improved over 1997. For the first nine months of 1998, the ratio
of net charge-offs to average loans was 0.23% on an annualized basis compared to
1.57% for 1997. At September 30, 1998, nonperforming loans were $1.4 million
(0.19% of loans) compared to $7.1 million (0.99% of loans) at year-end 1997, and
total nonperforming assets were $5.2 million (0.69% of loans and other real
estate owned) compared to $7.5 million (1.04% of loans and other real estate
owned) at year-end 1997. At September 30, 1998, the allowance for loan losses
was 1.29% of total loans, compared to 1.15% at year-end 1997. See "Recent
Developments" (page 13) and "Management's Discussion and Analysis" (page 19).

CAPITAL

         In 1995, Southwest sold $17.25 million of Redeemable, Cumulative
Preferred Stock Series A. In 1997, Southwest issued $25.0 million of trust
preferred securities, through a subsidiary formed for that purpose. The trust
preferred meets the regulatory criteria for Tier I capital, subject to
guidelines that limit the amount of the preferred securities and cumulative
perpetual preferred stock to 25% of Tier I capital for calculation of the Tier I
capital ratio. The proceeds of the trust preferred were invested in subordinated
debentures issued by Southwest.

         The trust preferred is less expensive to Southwest than the Series A
Preferred Stock, since trust preferred dividends are, in effect, deductible for
federal income tax purposes. Because the trust preferred is less expensive,
Southwest used proceeds from the trust preferred to redeem all of the Series A
Preferred Stock when it first became redeemable on September 1, 1998. The
redemption of the preferred stock caused a decrease in total shareholders'
equity, but did not reduce regulatory Tier I capital and leverage ratios or
common shareholders' equity. The redemption caused Southwest to record a
one-time accounting adjustment of $928,000 that relates to the calculation of
earnings per share and the components of shareholders' equity. This adjustment
reduced basic and fully diluted earnings per common share by $0.24 for the first
nine months of 1998. See "Management's Discussion and Analysis" (page 19).
     

                                       6
<PAGE>
 
    
                                 RISK FACTORS

         You should carefully consider the risk factors listed below. These risk
factors may cause Southwest's future earnings to be less or its financial
condition to be less favorable than it expects. You should read this section
together with the other information in this Prospectus and the documents that
are incorporated into the Prospectus by reference.

CREDIT RISK

         LOAN CHARGE-OFFS OR PROBLEM LOANS COULD BE HIGHER THAN SOUTHWEST
EXPECTS, WHICH WOULD ADVERSELY AFFECT ITS INCOME AND FINANCIAL CONDITION.

         Southwest's loan portfolio contains a high percentage of commercial and
commercial real estate loans in relation to its total loans and total assets.
Commercial and commercial real estate loans are generally viewed as having more
risk of default than residential real estate loans or other loans or
investments. These types of loans are also typically larger than residential
real estate loans and other consumer loans. Because the loan portfolio contains
a significant number of commercial and commercial real estate loans with
relatively large balances, the deterioration of one or a few of these loans may
cause a significant increase in nonperforming assets. An increase in
nonperforming loans could result in: a loss of earnings from these loans; an
increase in the provision for loan losses, which would reduce operating income;
and an increase in loan charge-offs.

         At any time, there are loans included in Southwest's loan portfolio
that will result in losses, but that have not been identified as nonperforming
or potential problem loans. Southwest has procedures that it uses to help it
identify potential problem loans at a time when they can be worked out with
minimal loss. However, Southwest cannot be sure that it will be able to identify
deteriorating loans before they become nonperforming assets, or that it will be
able to limit losses on those loans that are identified.

LOCAL ECONOMIC CONDITIONS

         CHANGES IN LOCAL ECONOMIC CONDITIONS COULD REDUCE SOUTHWEST'S INCOME
AND GROWTH, AND COULD LEAD TO HIGHER LEVELS OF PROBLEM LOANS AND CHARGE-OFFS.

         Southwest makes loans throughout the State of Oklahoma, but its
commercial lending operations are concentrated in the Stillwater, Tulsa, and
Oklahoma City areas. Adverse changes in economic conditions in those areas could
hurt Southwest's ability to collect loans, could reduce the demand for loans,
and otherwise could negatively affect Southwest's performance and financial
condition.

         Southwest's loan portfolios in its Tulsa and Central Oklahoma (Oklahoma
City and Chickasha) divisions, account for approximately two-thirds of the total
loan portfolio. The loan portfolios in these divisions are more heavily
concentrated in commercial and commercial real estate loans than is the
Stillwater division. Adverse developments affecting business conditions in Tulsa
and Oklahoma City could significantly hurt Southwest's performance and financial
condition. In addition, although Oklahoma's economy has diversified from its
traditional dependencies on the energy and agriculture industries, and although
Southwest has low direct lending to the energy and agriculture industries, a
substantial decline in the price of oil or in agricultural commodity prices may
hurt economic conditions generally in Southwest's markets.

LOAN PORTFOLIO CONCENTRATION

         ADVERSE CHANGES IN HEALTHCARE-RELATED BUSINESSES COULD LEAD TO HIGHER
LEVELS OF PROBLEM LOANS AND CHARGE-OFFS.

         Southwest has a substantial amount of loans to individuals and
businesses involved in the healthcare industry, including business and personal
loans to physicians, dentists and other healthcare professionals, and loans to
hospitals, nursing homes, suppliers and other healthcare-related businesses. At
September 30, 1998, $81.3 million of Southwest's loans, or 11% of the total loan
portfolio, involved loans to individuals and businesses in the healthcare
industry. This concentration exposes Southwest to the risk that adverse
developments in the healthcare industry could increase the levels of
nonperforming loans and charge-offs, and reduce loan demand and deposit growth.
Southwest does not have any other concentrations of loans to individuals or
businesses involved in a single industry of more than 5% of total loans. See
"Management's Discussion and Analysis - Lending" (page 29).
     

                                       7
<PAGE>
 
    
INTEREST RATE RISK

         CHANGES IN INTEREST RATES MAY ADVERSELY AFFECT SOUTHWEST'S EARNINGS AND
FINANCIAL CONDITION.

         Southwest's net income depends to a great extent upon the level of its
net interest income. Changes in interest rates can increase or reduce net
interest income and net income. Net interest income is the difference between
the interest income Southwest earns on its loans, investments and other
interest-earning assets, and the interest it pays on its interest-bearing
liabilities, such as deposits and borrowings. Because different types of assets
and liabilities owned by Southwest may react differently, and at different
times, to changes in market interest rates, net interest income is affected by
changes in market interest rates. When interest-bearing liabilities mature or
reprice more quickly than interest-earning assets in a period, an increase in
market rates of interest could reduce net interest income. Similarly, when
interest-earning assets mature or reprice more quickly than interest-bearing
liabilities, falling interest rates could reduce net interest income.

         Changes in market interest rates are affected by many factors beyond
Southwest's control, including inflation, unemployment, money supply,
international events, and events in world financial markets. Southwest attempts
to manage its risk from changes in market interest rates by adjusting the rates,
maturity, repricing, and balances of the different types of interest-earning
assets and interest-bearing liabilities, but interest rate risk management
techniques are not exact. As a result, a rapid increase or decrease in interest
rates could have an adverse effect on Southwest's net interest margin and
results of operations. See "Management's Discussion and Analysis -
Asset/Liability Management and Quantitative and Qualitative Disclosures About
Market Risk" (page 44).

PROVISIONS THAT COULD DISCOURAGE ACQUISITIONS OF SOUTHWEST

         RESTRICTIONS ON UNFRIENDLY ACQUISITIONS COULD PREVENT A TAKEOVER.

         Southwest's Certificate of Incorporation and Bylaws contain provisions
that could discourage takeover attempts that are not approved by the Board of
Directors. The Oklahoma General Corporation Act includes provisions that make an
acquisition of Southwest more difficult. These provisions may prevent a future
takeover attempt in which shareholders of Southwest otherwise might receive a
substantial premium for their shares over then-current market prices.

         These provisions include supermajority provisions for the approval of
certain business combinations and certain provisions relating to meetings of
shareholders. The Certificate of Incorporation also authorizes the issuance of
additional shares without shareholder approval on terms or in circumstances that
could deter a future takeover attempt. See "Description of the Capital Stock"
(page 54).

RESTRICTIONS ON BRANCHING

         OKLAHOMA'S RESTRICTIONS ON BRANCHING COULD ADVERSELY AFFECT SOUTHWEST.

         Oklahoma law significantly restricts the ability of banks to establish
branches without the acquisition of an existing branch or financial institution.
Southwest has developed a business strategy that does not rely on an extensive
branch network. Southwest cannot be certain, however, that it will not lose
customers to other institutions that have more branches or branches in better
locations.

         In January 1999, Southwest received approval to establish four
additional branches under a provision of Oklahoma law that recently has been
interpreted to permit more extensive branching. The interpretation of this law
is being challenged in the courts. If the interpretation is rejected in the
courts, Southwest may not be able to operate these branches. Even if Southwest
is permitted to establish and retain these additional branches, it cannot be
certain of its ability to compete successfully. If wider branching authority
becomes available to all banks in Oklahoma, either under the provision under
which Southwest has applied, or as a result of changes in state or federal law,
Southwest may need to open more branches in order to compete effectively, which
may adversely affect returns on the common stock. See "Southwest Bancorp, Inc. -
Banking Offices" (page 18).
     

                                       8
<PAGE>
 
    
DIVIDEND RESTRICTIONS

         SOUTHWEST'S ABILITY TO PAY DIVIDENDS IS LIMITED BY LAW AND CONTRACT.

         The ability of Southwest to pay dividends on the common stock largely
depends on its receipt of dividends from Stillwater National. The amount of
dividends that Stillwater National may pay to Southwest is limited by federal
laws and regulations. Southwest or Stillwater National may decide to limit the
payment of dividends even where it has the legal ability to pay them, in order
to retain earnings for use in Southwest's business. Southwest also is prohibited
from paying dividends on the common stock if the scheduled payments on its
subordinated debentures and its trust preferred have not been made. See "Market
for Common Stock and Dividends" (page 16).

COMPETITION

         SOUTHWEST COMPETES WITH OTHERS FOR ITS BUSINESS.

         Southwest competes for loans, deposits, and investment dollars with
other banks and other kinds of financial institutions and enterprises, such as
securities firms, insurance companies, savings and loan associations, credit
unions, mortgage brokers, and private lenders, many of which have substantially
greater resources than those available to Southwest. In addition, non-depository
institution competitors are generally not subject to the extensive regulation
applicable to Southwest and Stillwater National. The differences in resources
and regulation may make it harder for Southwest to compete profitably, reduce
the rates that Southwest can earn on loans and investments, increase the rates
Southwest must offer on deposits and other funds, and adversely affect
Southwest's financial condition and earnings.

YEAR 2000 RISK

         THE YEAR 2000 PROBLEM MAY HAVE SIGNIFICANT ADVERSE EFFECTS ON SOUTHWEST
AND ITS CUSTOMERS.

         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 after December 31, 1999. This year 2000 ("Y2K") issue
affects the entire banking industry because of the industry's reliance on
computers and other equipment that uses computer chips, and may have significant
effects on banking customers, bank regulators, and the general economy.
Southwest is implementing a Y2K plan to prevent or limit adverse effects of the
Y2K issue on Southwest and its customers. Southwest's Y2K compliance is not yet
complete, however, and Southwest cannot be certain that it can take all
necessary steps in sufficient time. Although Southwest believes that total
expenditures will be less than $500,000, Y2K compliance may cost more than it
estimates, and may cause a decrease in its net income.

         Southwest believes it will be able to successfully implement its Y2K
plan. Southwest's belief that it, and its principal suppliers of software and
data processing services, will achieve Y2K compliance, is based on assumptions
that may not prove accurate, and on statements made by its data processing
suppliers and other third parties, and is therefore subject to uncertainty.
Although Southwest has undertaken a customer awareness program, customer
concerns about the Y2K issue may adversely impact Southwest. The actual effects
on individual customers of Southwest, on governmental authorities that regulate
Southwest, the financial markets and economy in general, and any resulting
consequences to Southwest, cannot be estimated with any assurance. Because of
these uncertainties, Southwest cannot be certain that Y2K compliance will be
achieved.

         Southwest, its principal software and data processing suppliers, and
its customers may not achieve Y2K compliance in spite of Southwest's efforts.
Failure to achieve Y2K compliance by Southwest, its principal software
suppliers, the payments system of banks and the Federal Reserve System, and the
telecommunications and power suppliers upon which they rely, could cause
disruptions in services to Southwest's customers. Failure by Southwest's
borrowers to achieve Y2K compliance could have adverse financial effects on
them, and make it more difficult for them to pay their loans, which in turn
could result in reduced income or additional loan losses for Southwest. See
"Management's Discussion and Analysis - Year 2000" (page 46).
     

                                       9
<PAGE>
 
    
REGULATORY RISK

         GOVERNMENT REGULATION SIGNIFICANTLY AFFECTS SOUTHWEST'S BUSINESS.

         The banking industry is heavily regulated. Banking regulations are
primarily intended to protect the federal deposit insurance funds and
depositors, not shareholders. Stillwater National is subject to regulation and
supervision by the Office of the Comptroller of the Currency. Southwest is
subject to regulation and supervision by the Board of Governors of the Federal
Reserve System. The burden imposed by federal and state regulations puts banks
and bank holding companies at a competitive disadvantage compared to less
regulated competitors such as finance companies, mortgage banking companies and
leasing companies. Changes in the laws, regulations and regulatory practices
affecting the banking industry could impose additional costs on Southwest, or
could hurt Southwest's ability to compete profitably with other financial
institutions.

LITIGATION RISK

         LEGAL CLAIMS COULD HAVE MATERIAL ADVERSE EFFECTS ON SOUTHWEST.

         Southwest is at all times subject to various pending and threatened
legal actions. The damages or other relief sought in some of these actions may
be substantial. After reviewing pending and threatened actions with counsel,
management believes that the outcome of currently pending or threatened actions
will not have a material adverse effect on Southwest's overall financial
position. However, the outcome of legal actions is rarely certain, and
Southwest's assessment of the effects of pending or threatened legal actions
could be wrong. In addition, even if a legal action does not have a material
adverse effect on Southwest's financial position, it may have material adverse
effects on its results of operations in a given future period.


                   CAUTION ABOUT FORWARD LOOKING STATEMENTS

         Southwest makes forward looking statements in this Prospectus that are
subject to risks and uncertainties. These forward looking statements include:

         .    Statements of goals, intentions, and expectations;

         .    Estimates of risks and of future costs and benefits;

         .    Statements of the ability to achieve "Y2K" compliance; and

         .    Statements of the ability to achieve financial and other goals.

         These forward looking statements are subject to significant
uncertainties because they are based upon or are affected by:

         .    Management's estimates and projections of future interest rates
              and other economic conditions;

         .    Statements by suppliers of data processing equipment and services,
              government agencies, and other third parties as to "Y2K"
              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 of operations do not
necessarily indicate its future results.
     

                                       10
<PAGE>
 
    
                     SELECTED CONSOLIDATED FINANCIAL DATA

         The following table shows selected historical financial data for
Southwest. You should read it in connection with the historical financial
information and with the other information provided in this Prospectus. Detailed
historical financial information is included in the Consolidated Financial
Statements (page F-1) and in the documents incorporated by reference. See
"Additional Information" (page 59). The financial information for the interim
periods ended September 30, 1998 and 1997 has not been audited and in the
opinion of management reflects all adjustments (consisting only of normal
recurring adjustments) necessary for a fair presentation of that data. The
results of operations for the nine months do not necessarily indicate the
results for the full year. See "Recent Developments" (page 13).

<TABLE>
<CAPTION> 
                                          At and for the nine                                                           
                                             months ended                                                                 
                                             September 30,            At and for the years ended December 31,
                                        ----------------------------------------------------------------------------------
                                             1998         1997       1997       1996       1995        1994        1993
                                        ----------   -----------  ---------  ----------  ---------  ----------   ---------
                                                          (dollars in thousands, except share data)
<S>                                     <C>          <C>          <C>       <C>         <C>        <C>           <C>   
SUMMARY OF OPERATING RESULTS
     Interest income.................   $   60,530   $    56,816  $  76,849  $   64,668  $  55,000   $  37,654   $  29,639    
     Interest expense................       31,856        30,339     41,247      32,833     28,544      16,637      12,417     
                                        ----------   -----------  ---------  ----------  ---------   ---------   ---------
     Net interest income.............       28,674        26,477     35,602      31,835     26,456      21,017      17,222    
     Provision for loan losses.......        2,705         8,903     12,104       3,100      2,000       1,800       1,400     
                                        ----------   -----------  ---------  ----------  ---------   ---------   ---------
     Net interest income after                                                                                               
     provision for loan losses.......       25,969        17,574     23,498      28,735     24,456      19,217      15,822         
     Gain on sales of securities and                                                                                         
     loans...........................        2,144         1,388      5,199       2,227      1,025       1,694         931    
     Other income....................        2,996         3,187      4,696       4,122      3,849       3,427       3,284    
     Other expenses..................       19,942        19,340     25,746      23,226     19,902      16,440      13,733     
                                        ----------   -----------  ---------  ----------  ---------   ---------   ---------     
     Income before taxes.............       11,167         2,809      7,647      11,858      9,428       7,898       6,304    
     Taxes on income.................        4,004           886      2,667       4,306      3,336       2,754       2,108     
                                        ----------   -----------  ---------  ----------  ---------   ---------   ---------
      Net income.....................   $    7,163   $     1,923  $   4,980  $    7,552  $   6,092   $   5,144   $   4,196     
                                        ==========   ===========  =========  ==========  =========   =========   =========
     Net income available to common                                                                                          
        shareholders (1).............   $    5,177   $       733  $   3,393  $    5,965  $   5,426   $   5,144   $   4,196     
                                        ==========   ===========  =========  ==========  =========   =========   =========
                                                                                                                             
PER SHARE DATA (2)                                                                                                           
     Basic earnings per common share                                                                                         
     (1).............................   $     1.36   $      0.20  $    0.90  $     1.59  $    1.44   $    1.37   $    1.44    
     Diluted earnings per common                                                                                             
     share (1).......................         1.32          0.19       0.88        1.56       1.43        1.37        1.44    
     Common stock cash dividends.....         0.27          0.24       0.32        0.28       0.24        0.20        0.14    
     Book value per common share (3).        14.87         12.74      13.38       12.66      11.44       10.09        9.21    
     Weighted average common shares                                                                                          
       outstanding:                                                                                                         
        Basic........................    3,794,043     3,768,663  3,773,037   3,760,370  3,755,228   3,755,228   2,910,535    
        Diluted......................    3,916,744     3,864,556  3,872,888   3,828,381  3,788,089   3,756,674   2,910,535    
                                                                                                                             
FINANCIAL CONDITION DATA (3)                                                                                                 
     Investment securities (4).......      170,698   $   188,591 $  187,740  $  147,351 $  147,688  $  143,517  $   83,442   
     Loans (5).......................      755,056       723,971    719,113     644,646    531,988     412,614     319,260   
     Interest-earning assets.........      927,605       917,262    916,860     791,997    679,676     556,131     416,202   
     Total assets....................      977,787       971,176    963,286     829,117    711,135     582,170     434,119   
     Interest-bearing deposits (6)...      725,743       761,889    744,865     670,216    556,079     458,899     339,605   
     Total deposits (6)..............      830,811       869,299    841,425     753,945    634,387     525,560     394,521   
     Long-term debt (7)..............       25,013        25,013     25,013           -          -           -           -   
     Total shareholders' equity (8)..       56,476        65,428     68,048      65,032     60,357      37,888      34,570   
     Common shareholders' equity.....       56,476        48,046     50,666      47,650     42,975      37,888      34,570   
     Mortgage servicing portfolio....      121,587       133,456    132,824     118,953    130,188     143,899     129,648    
</TABLE>  

                        (See notes on following page.)
     

                                       11
<PAGE>
 
<TABLE>    
<CAPTION> 
                                           At and for the nine                                                         
                                              months ended           
                                              September 30,         At and for the years ended December 31, 
                                         ---------------------------------------------------------------------------
                                            1998      1997       1997        1996       1995         1994      1993
                                         ---------  --------  ---------   --------    --------     -------   -------
                                                         (dollars in thousands, except share data)
<S>                                      <C>        <C>       <C>         <C>         <C>          <C>       <C>   
PERFORMANCE RATIOS
     Return on average assets (9)......     0.97%     0.28%       0.54%      0.98%       0.93%       1.01%      1.07%
     Return on average total                                                                                         
     shareholders' equity (9)..........    14.02      3.92        7.54      12.15       12.81       14.17      17.76 
     Return on average common equity                                                                                 
     (1) (9)...........................    13.07      2.03        6.95      13.30       13.48       14.17      17.76
     Net interest margin (9)...........     4.08      4.08        4.03       4.32        4.23        4.34       4.61
     Efficiency ratio (10).............    58.98     62.28       56.59      60.83       63.52       62.90      64.06
     Average assets per employee.......   $3,026    $2,566      $2,667     $2,162      $2,204      $2,089     $1,917

ASSET QUALITY RATIOS
     Allowance for loan losses to                                                                                    
     loans (3).........................     1.29%     1.12%       1.15%      1.11%       1.09%       1.20%      1.24%
     Nonperforming loans to loans (3)                                                                                
     (11)..............................     0.19      0.55        0.99       1.03        0.99        0.60       0.98
     Allowance for loan losses to
        nonperforming loans (3) (11)...   678.48    205.14      116.08     107.37      110.12      199.16     126.07
     Nonperforming assets to loans and 
        other real estate owned (3)                                                                                        
        (12)...........................     0.69      0.62        1.04       1.04        1.03        0.67       1.13 
     Net loan charge-offs to average                                                                                 
     loans (9).........................     0.23      1.53        1.57       0.31        0.24        0.22       0.30

CAPITAL RATIOS
     Average shareholders' equity to                                                                                 
         average assets                                                                                              
        Total..........................     6.95      7.18        7.12       8.05        7.27        7.12       6.01
        Common.........................     5.39      5.29        5.26       5.81        6.15        7.12       6.01
     Tier I capital
        (to risk-weighted assets) (13).     9.37      8.61        8.96      10.21       10.02        9.64      12.39
     Total capital
        (to risk-weighted assets) (13).    11.47     13.12       13.30      11.40       11.41       10.89      13.64
     Leverage ratio (13)...............     7.46      6.72        6.95       7.77        8.19        6.76       8.04
</TABLE>

(1)      Amounts for the nine months ended September 30, 1998 are shown after
         reduction for a one-time accounting adjustment of $928,000, or $0.24
         per common share, relating to the redemption of Southwest's Series A
         Preferred Stock on September 1, 1998.
(2)      Per share information for 1993 has been restated to reflect the
         fourteen-for-one stock split effected in the form of a stock dividend
         paid November 15, 1993.
(3)      At period end.
(4)      Includes investment securities available for sale.
(5)      Net of unearned discounts but before deduction of allowance for loan
         losses.
(6)      In late 1997, Southwest adopted a funding strategy that uses
         alternative sources of funds in order to reduce overall funding cost.
(7)      In 1997, Southwest issued $25.0 million in subordinated debentures in
         connection with the sale of trust preferred securities. 
(8)      On September 1, 1998, Southwest redeemed all of its Series A Preferred
         Stock at its stated liquidation value of $17.25 million.
(9)      The ratios for the nine-month periods are annualized.
(10)     The efficiency ratio = other expense/(net interest income + gain on
         sales of securities and loans + other income).
(11)     Nonperforming loans consist of nonaccrual loans, loans contractually
         past due 90 days or more plus loans with restructured terms.
(12)     Nonperforming assets consist of nonperforming loans plus foreclosed
         assets.
(13)     Computed in accordance with current regulatory guidelines.
     

                                       12
<PAGE>
 
    
                              RECENT DEVELOPMENTS
 
         Financial Condition and Performance. For the year ended December 31,
1998, Southwest recorded net income of $9.4 million and net income available to
common shareholders of $7.4 million. At December 31, 1998, total assets were
$1.028 billion, total loans were $793.3 million, and total shareholders' equity
was $57.8 million. For the year 1998, return on average common equity was
13.70%, basic earnings per common share were $1.95 and diluted earnings per
common share were $1.89. Net income per common share, return on common equity
and earnings per share for 1998 were reduced by the effects of the $928,000
one-time accounting adjustment that related to the redemption of Southwest's
Series A Preferred Stock. Without this adjustment, return on average common
equity was 15.42%, basic earnings per common share were $2.19 and diluted
earnings per common share were $2.13. At December 31, 1998, the ratio of
nonperforming loans to loans was 0.17% and the ratio of nonperforming assets to
loans and other real estate was 0.62%. The ratio of net charge-offs to average
loans for the full year 1998 was 0.17%. Results for the year 1998 have not yet
been audited.

         Management. Effective December 31, 1998, Robert L. McCormick, the
President and Chief Executive Officer of Southwest and Stillwater National since
1970, retired from those positions. Mr. McCormick continues to serve as Chairman
of the Board of Directors of Southwest. Succeeding Mr. McCormick as President
and Chief Executive Officer is Rick J. Green, who had been Chief Operating
Officer of Southwest since 1997, and previously was President of the Central
Oklahoma Division. Mr. Green has been with Southwest and Stillwater National
since 1972. Mr. Green was elected to the Board of Directors in November 1998.


         Stanley R. White, Chief Lending Officer of Southwest, formerly
President of the Stillwater Division, was also elected to the Board of Directors
in November 1998. Mr. White has been with Southwest and Stillwater National
since 1974.

         Mark A. Poole, formerly with BancOne and BankIV, joined Southwest as
President of the Tulsa Division in December 1998. See "Management" (page 50).

         Stock Options. In December 1998, Southwest granted options to purchase
140,000 shares of common stock to senior and other officers of Southwest. The
exercise price of these options was $26.00 per share, the market price per share
on the date of grant. Southwest plans to submit a new option plan for
shareholder approval at the 1999 annual meeting. If approved, it will replace
the current plan with respect to future option grants.

         Dividend Increase. On February 18, 1999, the Board of Directors of
Southwest declared a quarterly cash dividend on its common stock of $0.10 per
share, payable April 1, 1999 to shareholders of record as of March 19, 1999.
This quarterly dividend represents an increase from the $0.09 cash dividend
declared in the fourth quarter of 1998.
     

                                       13
<PAGE>
 
    
                                USE OF PROCEEDS

         Southwest will receive estimated net proceeds of approximately $
million ($ million if the Underwriters' over-allotment option is exercised in
full), after deduction of all estimated expenses of the offering and the
underwriting discount payable by Southwest. Southwest will not receive any of
the proceeds from sales of shares by the Selling Shareholders. Southwest has
agreed to pay a portion of the underwriting discount on the shares to be sold by
the Selling Shareholders. See "Capitalization" (page 15).

         The proceeds of the offering will strengthen Southwest's capital base
and position Southwest to continue to exceed minimum regulatory capital ratios,
which will allow for future growth through expansion of its existing businesses
and possible acquisitions of other financial services institutions. Southwest,
however, does not now have any specific plans, arrangements, agreements or
understandings with any other person for any acquisitions. Southwest proposes to
use the net proceeds for general corporate purposes, which may include
investment in Stillwater National where such proceeds will be available for
general corporate purposes and for use in Stillwater National's lending and
investment activities. Pending such investment, the net proceeds may be invested
in a variety of short-term, interest-bearing assets including federal funds
transactions, interest-bearing deposits in other banks and similar investments.
     

                                       14
<PAGE>
 
    
                                CAPITALIZATION

         The following table shows (i) the consolidated capitalization of
Southwest at September 30, 1998, and (ii) the consolidated capitalization of
Southwest on a pro forma basis giving effect to the issuance of 250,000 shares
by Southwest and the receipt by Southwest of the net proceeds from the offering
of such shares, after deduction of all estimated expenses of the offering and
the underwriting discount payable by Southwest (including the portion of the
selling shareholders' underwriting discount that Southwest has agreed to pay),
as if the sale of the shares had been consummated on September 30, 1998, and
assuming the underwriters' over-allotment option is not exercised:

<TABLE> 
<CAPTION> 
                                                                                       At September 30, 1998
                                                                                   -----------------------------
                                                                                                     Pro Forma
                                                                                     Actual            (1)(2)
                                                                                   ----------        -----------
                                                                                      (dollars in thousands)
<S>                                                                                <C>                 <C>     
  Long-Term Debt:
    Guaranteed preferred beneficial interests in the                        
    Company's subordinated debentures (3)..................................        $  25,013           $  25,013
                                                                                   =========           =========
  Shareholders' Equity:
    Serial preferred stock, par value $1.00 per                             
      share; 1,000,000 authorized, none issued.............................               -                    -
    Class B serial preferred stock, par value $1.00 per                     
      share; 1,000,000 authorized, none issued.............................               -                    -
    Common stock, par value $1.00 per share; 10,000,000 shares authorized;
      3,797,107 shares issued and outstanding actual, and 4,047,107
  shares                                                                               
      issued and outstanding pro forma.....................................           3,797                     
    Capital surplus........................................................           9,332
    Retained earnings......................................................          42,247


    Accumulated other comprehensive income.................................           1,100                1,100
                                                                                      -----                -----

      Total shareholders' equity...........................................        $ 56,476            $     
                                                                                   ========            =========    
  Capital Ratios:
    Leverage ratio (4).....................................................            7.46 %                   %
    Tier 1 capital (to risk-weighted assets)...............................            9.37
    Total capital (to risk-weighted assets)................................           11.47           
</TABLE> 


(1)  Reflects Company-paid expenses of the offering of $245,904 and underwriting
     discount of $ (including $ of underwriting discount relating to shares sold
     by the Selling Shareholders which Southwest has agreed to pay).
     Underwriting discount paid by Southwest for the Selling Shareholders, net
     of certain reimbursements, will be expensed in the quarter in which it is
     incurred.

(2)  If the over-allotment option is exercised in full, pro forma total
     shareholder's equity would be $ million, and the pro forma capital ratios
     would be as follows: leverage ratio %; Tier 1 capital to risk-weighted
     assets %; and total capital to risk-weighted assets %.

(3)  Southwest's subordinated debentures were issued in connection with the
     public offering of the trust preferred securities issued by SBI Capital
     Trust, Southwest's subsidiary. For purposes of regulatory capital
     requirements, the Federal Reserve allows preferred securities which meet
     certain requirements and which are issued by subsidiaries of bank holding
     companies to be included as Tier 1 capital, up to a maximum of 25% of Tier
     1 capital. Southwest believes that its trust preferred meets the
     requirements for inclusion in Tier 1 capital. As of September 30, 1998,
     Southwest included $18,459,000 of the trust preferred in Tier 1 capital. If
     the offering had been completed as of September 30, 1998, $20,265,000 of
     the trust preferred would have been included in Tier 1 capital.
(4)  The Leverage ratio is Tier 1 capital divided by quarterly average total
     assets less intangibles.
     

                                       15
<PAGE>
 
    
                     MARKET FOR COMMON STOCK AND DIVIDENDS

         Market for Common Stock. The common stock is listed for quotation on
the Nasdaq National Market under the symbol "OKSB." As of February 26, 1999, the
common stock was held by approximately 3,000 shareholders of record.

         Dividends. Holders of the common stock are entitled to receive
dividends as and when declared by the Board of Directors. Southwest has paid
quarterly cash dividends since 1981. It is the policy of the Board of Directors
to consider the payment of dividends each quarter in light of Stillwater
National's and Southwest's earnings, capital position, anticipated capital
requirements, and other factors that the Board of Directors deems relevant.
Funds for the payment of dividends are obtained primarily from dividends paid to
Southwest by Stillwater National.

         Southwest and Stillwater National are subject to regulatory capital
requirements that may limit dividends. Southwest's or Stillwater National's
capital ratios may be a factor in the determination of the Board of Directors,
or the ability of Stillwater National, to pay dividends. Although management
believes that sufficient funds for the payment of dividends will be available,
there can be no assurance that funds for the payment of dividends will continue
to be available in sufficient amounts to pay dividends in accordance with
Southwest's past practice. Even if sufficient funds for the payment of dividends
are available, there can be no assurance that the Board of Directors will elect
to pay dividends, as opposed to retaining earnings to fund growth or expansion,
or for other corporate purposes.

         Additionally, Southwest is prohibited from paying dividends on the
common stock if the scheduled payments on its subordinated debentures and its
trust preferred securities have not been made.

         Set forth below are the high and low prices for the common stock for
each quarter of 1997 and 1998, and for 1999 through the date of this Prospectus,
as well as the amount of cash dividends declared in each quarter.

<TABLE> 
<CAPTION> 
                                           1999 (1)                       1998                         1997
                                      --------------------------------------------------------------------------------------
  For the Quarter Ended:               High      Low    Dividend   High       Low    Dividend    High    Low    Dividend
                                      --------------------------------------------------------------------------------------
      <S>                              <C>      <C>      <C>       <C>      <C>      <C>      <C>      <C>     <C>             
      March 31.......................  $ 27.00  $ 24.00  $  0.10   $ 29.00  $ 26.06  $ 0.09    $ 23.00  $ 19.50 $   0.08
      June 30........................                                32.75    27.00    0.09      25.87    21.25     0.08
      September 30...................                                30.00    26.00    0.09      26.75    20.50     0.08
      December 31....................                                28.62    19.75    0.09      28.50    21.37     0.08
</TABLE> 

   (1)  Through March 15, 1999.
     

                                       16
<PAGE>
 
    
                            SOUTHWEST BANCORP, INC.

         Southwest Bancorp, Inc. ("Southwest" or the "Company") is a one-bank
holding company headquartered in Stillwater, Oklahoma. The Company provides
commercial and consumer banking services through its sole banking subsidiary,
Stillwater National Bank & Trust Company ("Stillwater National" or the "Bank").
The Company was organized in 1981 as the holding company for Stillwater
National, which was chartered in 1894.

STRATEGIC FOCUS

         The Company's banking philosophy is to provide a high level of customer
service, a wide range of financial services, and products responsive to customer
needs. This philosophy has led to the development of a line of deposit and
lending products that responds to customer needs for speed, efficiency and
information. These include the Company's Sweep Repurchase Agreements, Business
Mail Processing, and the Company's DirectBanker and other internet banking
products, which complement the Company's more traditional banking products.

         The Company also emphasizes marketing to highly educated, professional
and business persons in its markets. Southwest seeks to build close
relationships with businesses, professionals and their principals and to service
their banking needs throughout their business development and professional
lives.

PRODUCTS AND SERVICES

         Southwest offers a wide variety of commercial and consumer lending and
deposit services. The commercial loans offered by the Company include (i)
commercial real estate loans, (ii) working capital and other commercial loans,
(iii) construction loans, and (iv) Small Business Administration ("SBA")
guaranteed loans. Consumer lending services include (i) government-guaranteed
student loans, (ii) residential real estate loans and mortgage banking services,
and (iii) personal lines of credit and other installment loans. The Company also
offers deposit and personal banking services, including (i) commercial deposit
services such as lockbox services, commercial checking and other deposit
accounts, (ii) retail deposit services such as certificates of deposit, money
market accounts, checking accounts, NOW accounts, savings accounts and automatic
teller machine ("ATM") access. Trust services, personal brokerage and credit
cards are offered through independent institutions. The Company has developed
internet banking services, called "DirectBanker," for consumer and commercial
customers, a highly automated lockbox, imaging and information service for
commercial customers called "Business Mail Processing," and a deposit product
that automatically sweeps excess funds from commercial demand deposit accounts
and invests them in short-term borrowings ("Sweep Repurchase Agreements").

ORGANIZATION

         The Company's business operations are conducted through three regional
divisions that offer commercial, consumer, and real estate lending services and
retail and commercial deposit products in their market areas, and a home office
that provides technology driven products, residential mortgages, and
government-guaranteed student loans. The Company's support and control functions
are centralized, although each region includes support and control staff. The
organizational structure is designed to facilitate high customer service, prompt
response, efficiency, and appropriate, uniform credit standards and other
controls.

         Regional Divisions. The three regional divisions are the Stillwater
division, the Central Oklahoma division (which includes Oklahoma City and
Chickasha) and the Tulsa division. The Stillwater division serves the Stillwater
market as a full-service community bank emphasizing both commercial and consumer
lending. The Central Oklahoma division and the Tulsa division each have followed
a more focused marketing strategy, targeting managers and professionals and
Oklahoma-based businesses for lending, and offering more specialized services.
All of the regional divisions focus on consumer and commercial financial
services to local businesses and their senior employees and to other managers
and professionals living and working in the Company's market areas. The Company
has a high-service philosophy. Loan officers often meet at the customer's home
or place of business to close loans. Third-party courier services often are used
to collect commercial deposits.
     

                                       17
<PAGE>
 
    
         Management believes that the bank consolidation in the Tulsa and
Central Oklahoma markets has created opportunities for growth by the Company. At
September 30, 1998, the Company had only a small share of each of these markets
(less than 5% of deposits in each market). The disruption of service that often
accompanies consolidation enables the Company to market its customer oriented,
responsive banking philosophy to acquire new relationships. The Company believes
that its banking philosophy will assist the Company in maintaining its position
in the Stillwater market where it has in excess of a 50% share of deposits.
Stillwater is the home of Oklahoma State University and is a regional medical
center.

         Home Office Business Operations. The Company manages and offers
products that are technology based, or that otherwise are more efficiently
offered centrally, through its home office. These include products that are
marketed through the regional offices, such as the Company's internet banking
products for commercial and retail customers (DirectBanker), commercial
information and item processing services (Business Mail Processing), and
residential mortgage loans, and products marketed and managed directly by
central staff, such as student lending and cash dispensing machines.

         The Company's technology products are marketed both to existing
customers and to help develop new customer relationships. Use of these products
by customers enables the Company to serve its customers more effectively, use
its resources more efficiently, and increase fee income.

         The Company also manages its mortgage and student lending operations
through its home office. The Company is the largest originator of
government-guaranteed student loans in Oklahoma. The Company markets its lending
program directly to financial aid directors at Oklahoma colleges and
universities. These loans are sold as they enter repayment. The Company also
originates first mortgage loans for sale to FNMA or private investors. Servicing
on these loans may be released in connection with the sale. See "Management's
Discussion & Analysis" (page 19).

         Support and Control Functions. Support and control functions are
centralized, although each regional division has support and control personnel.
The Company's philosophy of customer service extends to its support and control
functions. Senior managers headquartered in the Stillwater offices travel to
Oklahoma City and Tulsa to help in marketing and management. The Company's Chief
Executive Officer, Chief Lending Officer, and others meet in committee in the
regional offices to consider credit proposals in order to ensure customers are
given prompt decisions while maintaining uniform credit standards.

BANKING OFFICES

         Banking Offices. The Company has six full-service banking offices, two
of which are located in each of Stillwater and Tulsa, Oklahoma, and one each in
Oklahoma City and Chickasha, Oklahoma, and a loan production office in Oklahoma
City.

         Oklahoma law significantly restricts the ability of the Bank to
establish branches without the acquisition of an existing branch or financial
institution. In general, an Oklahoma commercial bank may open only two full
service branches, which must be in the city where its home office is located. An
exception exists for branches acquired from other institutions. The Company has
developed a business strategy that does not rely on an extensive branch network.
It has acquired offices selectively, and has opened loan production offices in
areas where branch acquisitions were not feasible or necessary to its strategy.
Recently, Oklahoma law has been interpreted to permit more extensive branching.
The Bank has received permission to establish four additional branches under
this interpretation to support its existing operations: two in each of the Tulsa
and Oklahoma City metropolitan markets. Other Oklahoma banks also have applied
for branches under this interpretation, which is now subject to legal challenge.
If the interpretation is found to be invalid, then the Bank may not be able to
open the branches, or if opened, may be required to close them. In light of this
uncertainty, the Bank will limit its investment in the new offices.

         In January 1999, the Company occupied its new 42,000 square foot
facility, which it constructed to replace one of its Tulsa locations.
Approximately half of the building will be rented to others, although no leases
have yet been executed.
     

                                       18
<PAGE>
 
    
                     MANAGEMENT'S DISCUSSION AND ANALYSIS

         Forward Looking Statements. This management's discussion and analysis
of financial condition and results of operations includes forward looking
statements, such as: statements of the Company's goals, intentions, and
expectations; estimates of risks and of future costs and benefits; and
statements of the Company'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, the Company's past growth and
performance do not necessarily indicate its future results. See "Caution About
Forward Looking Statements" (page 10).

         You should read this management's discussion and analysis of the
Company's consolidated financial condition and results of operations in
conjunction with "Selected Consolidated Financial Data," the Company's
consolidated financial statements and the accompanying notes, and other
financial data that is included in this Prospectus.

GENERAL

         Performance for the First Nine Months of 1998. In the first nine months
of 1998, the Company's total assets increased by $14.5 million, or 2%, loans
increased by $35.9 million, or 5%, and common shareholders' equity increased by
$5.8 million, or 11%. For the nine months, return on assets was 0.97% and return
on common equity was 13.07%. At September 30, 1998, nonperforming assets were
0.69% percent of the total of loans and other real estate, and the allowance for
loan losses was 1.29% of total loans and 678% percent of nonperforming loans. In
the first nine months of 1998, the Company increased its net interest income by
8% over the same period of 1997. Operating expense increased 3% from the 1997
period. Diluted net income per common share of $1.32 increased $1.13 over
diluted net income per common share of $0.19 for the first nine months of 1997,
which were significantly depressed due to unusually high loan loss provisions.

         The Company redeemed all of its Series A Preferred Stock on September
1, 1998. The redemption of the Series A Preferred Stock caused a decrease in
total shareholders' equity, but did not reduce regulatory Tier I capital and
leverage ratios or common shareholders' equity. The redemption caused the
Company to record a one-time accounting adjustment of $928,000 that relates to
the calculation of earnings per share and the components of shareholders'
equity. This adjustment reduced basic and fully diluted earnings per common
share by $0.24 for the first nine months of 1998.

         Performance since Year-end 1993

         Asset Growth. The Company's assets and revenues have increased
significantly since December 31, 1993. From year-end 1993 through September 30,
1998, assets have grown at an 18.6% compound annual growth rate. The Company's
growth since year-end 1993 reflects increased penetration of the Tulsa and
Oklahoma City markets, continued addition of experienced, sales-oriented
personnel, the Company's introduction of new banking products, the Company's
ability to capitalize on the disruption of customer relationships caused by
consolidation in the Oklahoma banking industry, and continued growth in the
Oklahoma economy. Asset growth has been driven by loan growth. Because of the
increased size of the Company's asset base, future percentage growth rates may
be more moderate. See "Loan Quality" below.

         Net Income Growth. The Company also has increased its net income, and
its net income available to common shareholders (net income after dividends on
preferred stock) each year but 1997. Net income available to common shareholders
grew at a compound annual growth rate of 12.4% from year-end 1993 through 1996.
For 1997, however, net income available to common shareholders declined by 43%,
mainly as a result of unusually large loan loss provisions relating to the
deterioration of a small number of large loan relationships. See "Loan Quality"
below.
     

                                       19
<PAGE>
 
    
         Loans. Loans have been the primary source of asset and revenue growth.
Since 1993, loans have grown at a 19.9% compound annual growth rate. As noted
above, the Company's future loan growth may be more moderate as a result of the
larger base. Future loan growth also is subject to a variety of economic and
competitive considerations.

         The Company is a commercial, real estate, and consumer lender.
Commercial loans and commercial loans secured by real estate (commercial
mortgage loans) are its two largest loan categories, and together have accounted
for over 60% of the loan portfolio at September 30, 1998 and each year end since
1993. The majority of the growth in commercial and commercial mortgage loans,
and in total loans, has originated in the Oklahoma City and Tulsa metropolitan
areas, Oklahoma's largest markets in terms of population and banking. The
outstanding balances of the Company's loans originated in those markets
increased at a compound annual growth rate of 34.3% from year-end 1993 to $486.3
million at September 30, 1998. At September 30, 1998, outstanding loans
originated by the Tulsa and Oklahoma City offices comprised 64% percent of the
total loan portfolio. All categories of loans have increased since the initial
public offering with the exception of government-guaranteed student loans, which
rise and fall from period to period, and credit card receivables. The Company
sold its credit card portfolio in the fourth quarter of 1997 after a review of
the increasing price competition for its affinity card groups. The Company
recorded a premium of $3.7 million on the credit card sale before taxes, but net
of other related expenses. The Company continues to offer credit cards to its
customers through a financial institution that is not affiliated with the
Company.

         Loan Quality. In the first, third and fourth quarters of 1997, and for
the year 1997 as a whole, the Company recorded significant increases in loan
charge-offs and provisions for loan losses compared to those recorded in
corresponding periods of 1996 and earlier years. These provisions led to a
substantial decline in net income for 1997 from 1996. The charge-offs were
primarily the result of deterioration in the financial position of borrowers in
a small number of large commercial or commercial real estate lending
relationships. A motel property that is included in other real estate at
September 30, 1998, is the only asset relating to these relationships that
remains on the Company's books. Net charge-offs for the first nine months of
1998 were $1.3 million. Net charge-offs for 1997 were approximately $11.0
million, compared with net charge-offs of $1.8 million for 1996.

         In 1997, management reviewed and revised the Company's credit and loan
review policies and standards, revised individual and committee loan
authorities, and committed additional resources to the credit administration and
loan review function.

         At September 30, 1998, nonperforming loans were $1.4 million and total
nonperforming assets were $5.2 million. From December 31, 1993 to September 30,
1998, the Company's ratio of nonperforming loans to total loans declined from
0.98% to 0.19%, and its ratio of nonperforming assets to total loans plus other
real estate declined from 1.13% to 0.69%, while loans increased from $319.3
million to $755.1 million. For the first nine months of 1998, the ratio of net
charge-offs to average loans was 0.23% on an annualized basis.

         Deposits. The Company's principal sources of funds are core deposits
(demand deposits, NOW accounts, money market accounts, savings accounts, and
certificates of deposit of less than $100,000) from the local market areas
surrounding each of its offices. The largest source of funds for the Company
remains certificates of deposit. The Company's deposits grew at a compound
annual growth rate of 17.0% from year-end 1993 through September 30, 1998. In
February 1998, the Company began a new program that reclassifies excess funds in
transaction accounts as money market accounts for regulatory purposes. The freed
funds can then be used to support the Company's lending and investment
operations. In 1997, the Company developed a funding strategy that uses
alternative sources of funds in order to reduce overall funding costs. As part
of this strategy, the Company entered into retail certificate of deposit
programs with Merrill Lynch, Salomon Smith Barney and Morgan Stanley Dean Witter
(the "brokerage companies") and has obtained lines of credit from the Federal
Home Loan Bank. The brokerage companies do not offer the Company's certificates
of deposit through their Oklahoma offices. As of September 30, 1998, the Company
had $35.0 million in deposits through the retail certificate of deposit
programs. As a result of the Company's funding strategy, time deposits at
September 30, 1998, were 3% less than at December 31, 1997 and overall deposits
were 1% less.
     

                                       20
<PAGE>
 
    
         Capital and Trust Preferred Securities. In 1995, the Company sold 9.20%
Redeemable, Cumulative Preferred Stock ("Series A Preferred Stock") for total
proceeds of $17.25 million. In 1997, the Company issued $25.0 million of trust
preferred securities ("Trust Preferred") through a subsidiary formed for that
purpose. The Trust Preferred meets the regulatory criteria for Tier I capital,
subject to guidelines that limit the amount of the preferred securities and
cumulative perpetual preferred stock to an aggregate of 25% of Tier I capital
for the calculation of Tier I capital. The proceeds of the Trust Preferred were
invested in subordinated debentures ("Subordinated Debentures") issued by the
Company. The issuance of the Subordinated Debentures decreased the ratio of
interest-earning assets to interest-bearing liabilities.


         The Trust Preferred is less expensive to the Company than the Series A
Preferred Stock, since Trust Preferred dividends are, in effect, deductible for
federal income tax purposes. Accordingly, the Company used proceeds from the
Subordinated Debentures to redeem all of the Series A Preferred Stock when it
first became redeemable on September 1, 1998. The redemption of the Series A
Preferred Stock caused a decrease in total shareholder's equity, but did not
reduce common shareholders' equity. The Company recorded a one-time accounting
adjustment of $928,000 in connection with the redemption. The adjustment caused
a decrease in basic and diluted net income available to common shareholders and
earnings per common share, and affected the components of shareholders' equity.

         New Tulsa Office. The Company occupied a newly constructed Tulsa
facility in January 1999. The building includes space for rental to third
parties, although no leases have yet been executed. The total cost of the
building is approximately $10.5 million. A substantial portion of these costs
have been capitalized and, except for the cost of the land, will be expensed
over the useful life of the property.

SUMMARY OF EARNINGS

NET INCOME

         Nine months ended September 30, 1998 and 1997. For the first nine
months of 1998, the Company recorded net income of $7.2 million, 272% more than
the $1.9 million recorded for the first nine months of 1997. Net income
available to common shareholders, after deduction of dividends on Series A
Preferred Stock and a one-time accounting adjustment of approximately $928,000
relating to the redemption of the Company's Series A Preferred Stock on
September 1, 1998, was $5.2 million, compared with $733,000 for the first nine
months of 1997.

         The substantial increase in earnings was primarily the result of the
after-tax effect of a $6.2 million reduction in the provision for loan losses.
Basic and diluted earnings per common share increased to $1.36 and $1.32 per
share for the first nine months of 1998 from $0.20 and $0.19 per share for the
same period in 1997. The adjustment relating to the redemption of the Series A
Preferred Stock reduced basic earnings per common share and diluted earnings per
common share by $0.24. Without this adjustment, basic net income per common
share would have been $1.61 and diluted net income per common share would have
been $1.56. Total net income and total common shareholders' equity were not
affected by this adjustment.

         Net interest income increased $2.2 million, or 8%, for the first nine
months of 1998 compared to the same period in 1997. This increase in net
interest income, as well as a $6.2 million, or 70%, reduction in the provision
for loan losses, and a $565,000, or 12%, increase in other income, was offset in
part by a $602,000, or 3%, increase in other expenses and a $3.1 million, or
352%, increase in tax expense. For the first nine months of 1998, the return on
average total equity was 14.02% and the return on average common equity was
13.07% compared to a 3.92% return on average total equity and a 2.03% return on
average common equity for the first nine months of 1997. Without reduction for
the one-time accounting adjustment recorded in connection with the redemption of
the Series A Preferred Stock, the return on common equity for the nine months
ended September 30, 1998, would have been 15.41%.

         Years ended December 31, 1997 and 1996. Net income for 1997 was $5.0
million, a 34% decrease from the $7.6 million earned in 1996. The substantial
reduction in net income during 1997 was due principally to a $9.0 million, or
290%, increase in the provision for loan losses. The increase in the provision
for loan losses resulted 
     

                                       21
<PAGE>
 
    
from the deterioration of a small number of large commercial and commercial real
estate lending relationships. Net income for 1997 benefited from increases in
net interest income ($3.8 million, or 12%) and other income ($3.5 million, or
56%) and a reduction in taxes on income ($1.6 million, or 38%). These increases
in income offset a $2.5 million, or 11%, increase in other expenses. Included in
other income was the $3.7 million gain on sale of the credit card portfolio. Net
income, after dividends on preferred stock, was $3.4 million, a decrease of $2.6
million, or 43%, from 1996. Basic earnings per common share decreased 43%, to
$0.90 per share for 1997 from $1.59 per share for 1996. Diluted earnings per
common share decreased 44% to $0.88 per share for 1997 from $1.56 per share for
1996.

         Years ended December 31, 1996 and 1995. Net income for 1996 was $7.6
million, a 24% increase over the $6.1 million earned in 1995. The increase in
net income during 1996 was due principally to a $5.4 million, or 20%, increase
in net interest income. Net income for 1996 also benefited from a $1.5 million,
or 30% increase in other income. These increases in income offset a $3.3
million, or 17%, increase in other expenses, a $1.1 million, or 55%, increase in
the provision for loan losses, and a $970,000, or 29%, increase in taxes on 
income, Net income, after dividends on the Series A Preferred Stock issued in 
July 1995, was $6.0 million, and increase of $539,000 or 10%, over 1995. Basic 
earnings per common share increased 10% to $1.59 per share for 1996 from $1.44 
per share for 1995. Diluted earnings per common share increased 9% to $1.56 per 
share for 1996 from $1.43 per share for 1995.

NET INTEREST INCOME

         Nine months ended September 30, 1998 and 1997. Net interest income
increased to $28.7 million for the first nine months of 1998 from $26.5 million
for the same period in 1997 as continued growth in the loan portfolio enabled
the Company to post a $3.7 million increase in interest income that exceeded the
$1.5 million increase in interest expense during the period. Yields on the
Company's interest-earning assets declined by 14 basis points, and the rates
paid on the Company's interest-bearing liabilities declined by 16 basis points,
resulting in an increase in the interest rate spread to 3.36% for the first nine
months of 1998 from 3.34% for the first nine months of 1997. The net interest
margin was unchanged at 4.08% for both periods. The ratio of average
interest-earning assets to average interest-bearing liabilities was 115.79% for
the first nine months of 1998 compared to 115.68% for the first nine months of
1997. Total interest income for the first nine months of 1998 was $60.5 million,
up 7% from $56.8 million during the same period in 1997. The principal factor
providing greater interest income was the $60.2 million, or 9%, increase in the
volume of average loans outstanding. The Company's average yield on loans
declined to 9.22% for the first nine months of 1998 from 9.41% in 1997. During
the same period, the Company's average investment securities increased $20.7
million, or 13%, and the related yield declined to 6.17% from 6.21%. Total
interest expense for the first nine months of 1998 was $31.8 million, an
increase of 5% from $30.3 million for the same period in 1997. The increase in
total interest expense can be attributed to an increase in average
interest-bearing liabilities of $61.6 million, or 8%. During the same period,
the rates paid on average interest-bearing liabilities declined to 5.25% from
5.41%. The increase in non interest-bearing money market accounts is the result
of the reserve sweep program implemented in February 1998. The reclassification
of excess funds in demand and NOW accounts in the sweep program has no effect on
the customer, but reduces the amount of reserve funds the Company is required to
keep on deposit at the Federal Reserve Bank. The freed funds can then be used to
support the Company's lending and investment operations.

         Years ended December 31, 1997 and 1996. Net interest income increased
to $35.6 million in 1997 from $31.8 million for 1996 as continued growth in the
loan portfolio enabled the Company to post a $12.2 million increase in interest
income that exceeded the $8.4 million increase in interest expense during the
year. Yields on the Company's interest-earning assets declined by 8 basis
points, and the rates paid on the Company's interest-bearing liabilities
increased by 13 basis points, resulting in a reduction in the interest rate
spread to 3.30% for 1997 from 3.51% in 1996. The ratio of average
interest-earning assets to average interest-bearing liabilities declined to
115.73% for 1997 from 118.29% for 1996, due primarily to a greater increase in
interest-bearing liabilities, including time deposits and the Subordinated
Debentures issued during the year, than in noninterest-bearing sources of funds,
including noninterest-bearing demand deposits and shareholders' equity. Total
interest income for 1997 was $76.8 million, up 19% from $64.7 million during
1996. The principal factor providing greater interest income was the $119.5
million, or 21%, increase in the volume of average loans outstanding. The
Company's loan yields declined to 9.36% for 1997 from 9.50% in 1996. During the
same period, the Company's yield on investment securities increased to 6.20%
from 6.12%. Total interest expense for 1997 was $41.2 million, an increase of
26% from $32.8 million for 1996. The increase in 
     

                                       22
<PAGE>
 
    
total interest expense is mainly the result of an increase in average interest-
bearing liabilities of $140.7 million, or 23%. During the same period, the rates
paid on average interest-bearing liabilities increased to 5.40% from 5.27%, as a
3 basis point decline in the average rate paid on time deposits (to 5.72%) was
more than offset by a 30 basis point increase (to 4.12%) in the average rate
paid on money market accounts. The issuance of the Subordinated Debentures on
June 4, 1997 increased the rates paid on average interest-bearing liabilities by
7 basis points for 1997.

         Years ended December 31, 1996 and 1995. Net interest income for 1996
increased to $31.8 million from $26.5 million in 1995, primarily as a result of
the increase in the Company's loan portfolio. Yields on the Company's
interest-earning assets declined by only 2 basis points during 1996, and the
rates paid on the Company's interest-bearing liabilities declined by 10 basis
points resulting in an increase in the interest rate spread to 3.51% for 1996
from 3.43% for 1995. Net interest income benefited from an increase in the ratio
of average interest-earning assets to average interest-bearing liabilities to
118.29% for 1996 from 117.56% for 1995. The improvement in this ratio reflects
an increase in noninterest-bearing demand deposits as well as an increase in the
Company's average shareholders' equity from the sale of Series A Preferred Stock
in July 1995 and through retention of earnings. Interest income for 1996 was
$64.7 million, up from $55.0 million in 1995 primarily as a result of growth in
interest-earning assets, which offset the slight decline in yields. Yields on
total interest-earning assets were 8.78% in 1996 and 8.80% in 1995. Loan
interest and fee income increased $9.6 million because the greater volume of
loans outstanding more than offset the effect of the 14 basis point decline in
loan yields. The Company generated growth of $107.5 million in average loans to
$580.6 million in 1996 from $473.1 million in 1995, a 23% increase. Interest
income on investment securities increased by $186,000 despite lower yields
earned, due to an increase in the size of the investment portfolio. The yield on
the investment portfolio declined 8 basis points. A decrease in interest income
on federal funds sold and other short-term investments was caused by slightly
lower volumes in those areas. The increase in interest-earning assets was funded
by growth in deposits at the Company's existing branches, the proceeds from the
July 1995 offering of preferred stock and retention of earnings. Total interest
expense for 1996 was $32.8 million, a $4.3 million increase from $28.5 million
in 1995. The increase in interest expense was primarily due to a $93.5 million,
or 18%, increase in average interest-bearing deposits from $527.4 million for
the year ended December 31, 1995 to $620.9 million for the year ended December
31, 1996. Growth in average time deposits of $85.7 million, or 21%, accounted
for most of the increase in average interest-bearing deposits, although average
NOW and money market accounts also increased. Use of federal funds declined
significantly for the year. Rates paid on interest-bearing liabilities declined
to 5.27% in 1996 from 5.37% in 1995.
     

                                       23
<PAGE>
 
    
                             RATE/VOLUME ANALYSIS

         The following table sets forth certain information regarding changes in
interest income and interest expense of the Company for the periods indicated.
For each category of interest-earning asset and interest-bearing liability,
information is provided on changes attributable to: (i) changes in volume
(changes in volume multiplied by the prior period's rate); and (ii) changes in
rates (change in rate multiplied by the prior period's volume). Changes in
rate-volume (changes in rate multiplied by the changes in volume) are allocated
between changes in rate and changes in volume in proportion to the relative
contribution of each.

<TABLE> 
<CAPTION> 
                                                       Nine Months ended               Year ended                   Year ended    
                                                      September 30, 1998            December 31, 1997           December 31, 1996
                                                          Compared to                  Compared to                 Compared to   
                                                      September 30, 1997            December 31, 1996           December 31, 1995
                                                 ---------------------------- ---------------------------- ------------------------
                                                                     Increase (decrease) attributable to change in:                
                                                           Yield/    Net              Yield/     Net              Yield/     Net
                                                  Volume    Rate    Change   Volume    Rate     Change   Volume    Rate     Change
                                                 --------- -------- ------- --------  -------- --------- -------- -------- -------
                                                                                (dollars in thousands)
<S>                                              <C>       <C>      <C>     <C>       <C>      <C>       <C>      <C>      <C> 
Interest earned on:
     Loans receivable (1).....................   $ 4,119   $ (957)   $ 3,162  $11,182   $ (799)   $10,383  $10,201  $ (615)  $9,586
     Investment securities....................       980      (42)       938    1,534       49      1,583      243     (57)     186
     Federal funds sold.......................      (385)      (1)      (386)     199       16        215      (46)    (58)    (104)
                                                 -------   -------   -------  -------   -------   -------  -------  ------   ------ 
         Total interest income................     4,714   (1,000)     3,714   12,915     (734)    12,181   10,398    (730)   9,668
                                                 -------   -------   -------  -------   -------   -------  -------  ------   ------ 
Interest paid on:
     NOW accounts.............................      (520)      (5)      (525)      38       18         56       90     (16)      74
     Money market accounts (2)................       631     (326)       305      449      258        707      332    (364)     (32)
     Savings accounts.........................        (8)      (8)       (16)     (18)       -        (18)     (22)      3      (19)
     Time deposits............................      (277)    (895)    (1,172)   6,222     (126)     6,096    4,916    (477)   4,439
     Short-term borrowings....................     1,943       (6)     1,937      240       (5)       235     (143)    (30)    (173)
     Long-term debt...........................       988        -        988    1,338        -      1,338        -       0        0
                                                 -------   -------   -------  -------   -------   -------  -------  ------   ------ 
         Total interest expense...............     2,757   (1,240)     1,517    8,269      145      8,414    5,173    (884)   4,289
                                                 -------   -------   -------  -------   -------   -------  -------  ------   ------ 
         Net interest income..................   $ 1,957   $  240    $ 2,197  $ 4,646   $ (879)   $ 3,767  $ 5,225  $  154   $5,379
                                                 =======   =======   =======  =======   =======   =======  =======  =======  ======
</TABLE> 

(1)  Average balances include nonaccrual loans. Fees included in interest income
     on loans receivable are not considered material. Interest on tax-exempt
     loans and securities is not shown on a tax-equivalent basis because it is
     not considered material.
(2)  Includes interest-bearing money market accounts only.
     

                                       24
<PAGE>
 
    
CONSOLIDATED AVERAGE BALANCE SHEETS, INTEREST, YIELDS AND RATES

         The following table provides certain information relating to the
Company's average consolidated statements of financial condition and reflects
the interest income on interest-earning assets and interest expense of interest-
bearing liabilities for the periods indicated and the average yields earned and
rates paid for the periods indicated. These yields and costs are derived by
dividing income or expense by the average daily balance of the related assets or
liabilities for the periods presented. Nonaccrual loans have been included in
the average balances of loans receivable.

<TABLE>
<CAPTION>
                                                                     For the Nine Months Ended September 30, (1)
                                                       --------------------------------------------------------------------
                                                                     1998                                1997
                                                       -------------------------------     --------------------------------
                                                                   Interest                            Interest
                                                         Average    Income/    Yield/        Average    Income/    Yield/
                                                         Balance    Expense     Rate         Balance    Expense     Rate
                                                       ----------  ---------  --------     ----------  ---------  ---------
                                                                                 (dollars in thousands)
<S>                                                    <C>         <C>        <C>          <C>         <C>        <C>
ASSETS
Interest-earning assets:
    Loans receivable...............................    $  752,785  $  51,886     9.22%     $  692,554  $  48,724       9.41%
    Investment securities..........................       185,500      8,588     6.17         164,754      7,650       6.21
    Other interest-earning assets..................         1,883         56     5.47          10,763        442       5.49
                                                       ----------  ---------               ----------  ---------
      Total interest-earning assets................       940,168     60,530     8.61         868,071     56,816       8.75
                                                                   ---------                           ---------
Noninterest-earning assets:
    Other assets...................................        43,273                              45,266
                                                       ==========                          ==========
      Total assets.................................       983,441                             913,337
                                                       ==========                          ==========
LIABILITIES AND
SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
    Interest-bearing demand (2)....................    $    7,915  $     139     2.35%     $   37,437  $     664       2.37
    Money market accounts (2)......................       124,554      3,137     3.37          91,029      2,832       4.16
    Savings accounts...............................         3,454         58     2.25           3,947         74       2.51
    Time deposits..................................       599,219     24,733     5.52         604,522     25,905       5.73
                                                       ----------  ---------               ----------  ---------
      Total interest-bearing deposits..............       735,142     28,067     5.10         736,935     29,475       5.35
    Short-term borrowings (3)......................        51,826      2,045     5.28           2,571        108       5.62
    Long-term debt.................................        25,013      1,744     9.30          10,902        756       9.30
                                                       ----------  ---------               ----------  ---------
      Total interest-bearing liabilities...........       811,981     31,856     5.25         750,408     30,339       5.41
                                                       ----------  ---------               ----------  ---------
Noninterest-bearing liabilities:
    Noninterest-bearing demand (2).................        24,160                              86,776
    Noninterest-bearing money market accounts (2)..        64,256                                   -
    Other noninterest-bearing liabilities..........        14,740                              10,560
    Shareholders' equity...........................        68,304                              65,593
                                                       ----------                          ----------
      Total liabilities and
        Shareholders' equity.......................       983,441                             913,337
                                                       ==========                          ==========
      Net interest income..........................                   28,674                              26,477
                                                                   =========                           =========
      Interest rate spread.........................                              3.36%                                 3.34%
      Net interest margin (4)......................                              4.08                                  4.08
      Ratio of average interest-earning
        Assets to average
        Interest-bearing liabilities...............                            115.79                                115.68
</TABLE>

(1)  Ratios for the nine month periods are annualized.

(2)  Non-interest-bearing demand and money market accounts and interest-bearing
     demand and money market accounts reflect the Company's program of
     reclassifying excess demand deposits into money market accounts. The effect
     is to reduce the reserve amount required to be maintained on deposit at the
     Federal Reserve Bank.

(3)  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.

(4)  Net interest margin = net interest income/total interest-earning assets.
     

                                       25
<PAGE>
 
<TABLE>     
<CAPTION> 
                             For the Year Ended December 31,
- -------------------------------------------------------------------------------------------
              1997                          1996                          1995
- ------------------------------  -----------------------------   -----------------------------
            Interest                      Interest                        Interest
 Average    Income/   Yield/    Average   Income/    Yield/     Average    Income/   Yield/
 Balance    Expense    Rate     Balance   Expense     Rate      Balance    Expense    Rate
- ----------- --------- --------  --------- --------- ---------   ---------  --------- --------
                                  (dollars in thousands)
<S>         <C>       <C>       <C>       <C>       <C>         <C>        <C>       <C> 
  $700,129  $ 65,560    9.36%   $580,590  $ 55,177      9.50%   $473,080   $ 45,591     9.64%
   170,635    10,582    6.20     146,973     8,999      6.12     142,254      8,813     6.20
    12,819       707    5.53       9,200       492      5.35      10,007        596     5.96
- ----------  --------            --------  --------              --------   --------
   883,583    76,849    8.70     736,763    64,668      8.78     625,341     55,000     8.80
            --------                      --------                         -------- 

    44,672                        35,019                          29,145
==========                      ========                        ======== 
  $928,255                      $771,782                        $654,486
==========                      ========                        ======== 
                                                                                           
  $ 37,740   $   894    2.37%   $ 36,088   $   838      2.32%   $ 32,261   $    764     2.37%
    93,118     3,836    4.12      81,939     3,129      3.82      77,147      3,161     4.10
     3,860        96    2.49       4,580       114      2.49       5,441        133     2.44
   607,710    34,743    5.72     498,283    28,647      5.75     412,570     24,208     5.87
- ----------  --------            --------  --------              --------   -------- 
   742,428    39,569    5.33     620,890    32,728      5.27     527,419     28,266     5.36
     6,605       340    5.15       1,940       105      5.41       4,527        278     6.14
    14,459     1,338    9.30           -         -         -           -          -        -
- ----------  --------            --------  --------              --------   -------- 
   763,492    41,247    5.40     622,830    32,833      5.27     531,946     28,544     5.37
- ----------  --------            --------  --------              --------   -------- 

    88,575                        79,739                          68,540
    -                                  -                               -
    10,099                         7,066                           6,437
    66,089                        62,147                          47,563
- ----------                      --------                        -------- 

  $928,255                      $771,782                        $654,486
==========                      ========                        ======== 
            $ 35,602                      $ 31,835                         $ 26,456          
            ========                      ========                         ========
                        3.30%                           3.51%                           3.43%
                        4.03                            4.32                            4.23

                      115.73                          118.29                          117.56
</TABLE>
     

                                       26
<PAGE>
 
    
PROVISION FOR LOAN LOSSES

         The Company makes provisions for loan losses in amounts necessary to
maintain the allowance for loan losses at the level the Company deems
appropriate. Provisions for loan losses and recoveries of loans charged off
increase the allowance for loan losses.
Loan charge-offs decrease the allowance.

         Management established an allowance of $9.7 million, or 1.29% of total
loans, at September 30, 1998 compared to an allowance of $8.3 million, or 1.15%
of total loans at December 31, 1997 and $7.1 million, or 1.11% of total loans,
at December 31, 1996. The Company recorded a provision for loan losses of $2.7
in the first nine months of 1998 to increase the allowance. This provision was
$6.2 million less than the $8.9 million provision recorded in the first nine
months of 1997. The main reason for the decrease in the provision for loan
losses was the significant reduction in the level of charge-offs for the 1998
period compared to the unusually high levels of 1997. The provision for loan
losses was $12.1 million in 1997, compared with $3.1 million for 1996. See
"Allowance for Loan Losses" (page 36) and the "Summary of Earnings" (page 21).

OTHER INCOME

         The following table shows the Company's other income by category.

<TABLE> 
<CAPTION> 
                                              For the Nine Months                                     
                                                     Ended                                            
                                                 September 30,      For the Year Ended December 31,   
                                              ------------------    -------------------------------   
                                                1998       1997       1997       1996       1995      
                                              ---------  -------    -------   --------    ---------   
                                                             (dollars in thousands)                   
         <S>                                  <C>        <C>        <C>       <C>         <C>        
         Service charges and fees.........      $ 2,610  $ 2,342    $ 3,177   $  2,985     $ 2,574    
         Credit cards.....................           66      568        659        869         901    
         Other noninterest income.........          320      277        360        268         374    
         Gain on sale of credit card                                                                  
         portfolio........................            -      (26)     3,745          -           -    
         Gain on sales of loans receivable        1,959    1,407      1,936      1,768       1,033    
         Gain (loss) on sales of                                                                      
         investment                                                                                   
             Securities...................          185        7         18        459          (8)   
                                                -------  -------    -------   --------     -------    
              Total other income..........      $ 5,140  $ 4,575    $ 9,895   $  6,349     $ 4,874    
                                                =======  =======    =======   ========     =======     
</TABLE> 

         Nine months ended September 30, 1998 and 1997. Other income increased
by $565,000 for the first nine months of 1998 compared to the first nine months
of 1997 primarily as a result of a $672,000 increase in gains on sales of
residential mortgages and student loans. Other increases were $268,000 in
service charges and fees, $178,000 in gains on sales of securities and $43,000
in other noninterest income. These increases were offset by a $502,000 reduction
in credit card income that resulted from the sale of the Company's credit card
portfolio in 1997. The gains on sales of securities in 1998 occurred when
"available for sale" securities were called prior to their stated maturity date
or were sold to fund the redemption of the Company's Series A Preferred Stock.

         Years ended December 31, 1997 and 1996. Total other income increased by
$3.5 million for 1997 compared to 1996 primarily as a result of the gain on sale
of the credit card portfolio. The gain on sale of investment securities of
$18,000 occurred when $1.0 million in "held to maturity" and $5.0 million in
"available for sale" Agency securities, originally purchased at a discount, were
called prior to their stated maturity date.

         Years ended December 31, 1996 and 1995.Total other income increased by
$1.5 million for 1996 compared to 1995 primarily due to increased gains on sales
of student loans and residential mortgage loans, increased gains on sales of
investment securities and increased service charges attributable to its higher
deposit base. During 1996, the Company sold $46.7 million in student loans
compared to $40.2 million in such sales during 1995. The Company also was able
to increase its gain on sales of student loans by packaging its loans in a
manner that allowed it to obtain a higher premium from the Student Loan
     

                                       27
<PAGE>
 
    
Marketing Association ("SLMA"). The principal balance of residential mortgage
loans sold was $45.1 million during 1996 compared to $33.6 million during 1995.
The gain on sales of investment securities during 1996 occurred when $4.6
million in agency securities classified as "held to maturity", and $11.2 million
in agency securities classified as "available for sale", originally purchased at
a discount, were called prior to their stated maturity date, and $150,000 in
corporate stock classified as "available for sale" was sold. During 1995, a loss
on sales of investment securities occurred when the Company sold securities
classified as "held to maturity". The Company concluded that these securities
were sold at a time near enough to their maturity dates that interest rate risk
was substantially eliminated as a pricing factor in conformity with SFAS No.
115.

         The Company offers trust services through its relationship with the
Trust Company of Oklahoma, (the "Trust Company"). In December 1996, the Company
sold its investment in the capital stock of the parent corporation of the Trust
Company for a pre-tax gain of approximately $287,000, but continues to offer
trust services through the Trust Company.

OTHER EXPENSES

         The following table shows the Company's other expenses by category.

<TABLE> 
<CAPTION> 
                                              For the Nine Months                                       
                                                     Ended                                              
                                                 September 30,      For the Year Ended December 31,     
                                              --------------------- --------------------------------    
                                                1998       1997       1997       1996       1995        
                                              ---------- ---------- ---------- ---------- ----------    
                                                             (dollars in thousands)                     
         <S>                                  <C>        <C>        <C>        <C>        <C>           
         Salaries and employee benefits.....  $  10,510  $  10,559  $  13,808  $  12,164  $  10,057     
         Occupancy..........................      3,673      3,393      4,681      3,671      3,080     
         FDIC and other insurance...........        190        190        254        859        856     
         Credit cards.......................          5        247        313        411        547     
         General and administrative.........      5,564      4,951      6,690      6,121      5,362     
                                              ---------- ---------- ---------- ---------- ----------    
              Total other expenses..........  $  19,942  $  19,340  $  25,746  $  23,226   $ 19,902     
                                              ========== ========== ========== ========== ==========    
</TABLE>

         Nine months ended September 30, 1998 and 1997. The Company's other
expenses increased $602,000 for the first nine months of 1998 compared to the
first nine months of 1997. This increase was primarily the result of a $613,000
increase in general and administrative expense. In addition, occupancy expenses
increased $280,000. These increases were offset by reductions in salaries and
employee benefits ($49,000) and credit card expense ($242,000). 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. The Company's salaries and employee benefits expense decreased by
$49,000 as a result of the Company's efforts to reduce staffing levels in
selected areas and improve efficiency. The Company reduced staffing to 325
full-time equivalent employees at September 30, 1998 from 348 at year end 1997
and 357 at year end 1996.

         Years ended December 31, 1997 and 1996. The Company's other expenses
increased to $25.7 million for 1997 compared to $23.2 million for 1996. This
$2.5 million increase was primarily the result of an increase in salaries and
employee benefits, which increased $1.6 million as a result of a 3% increase in
staffing in selected areas from year-end 1996 to mid-year 1997 and salary
increases for current staff, the majority of which are effective at the first of
each year. Staffing levels declined 6% during the third and fourth quarters of
1997. In addition, occupancy expense increased $1.0 million and general and
administrative expense increased $569,000 compared to 1996. The increase in
occupancy expense was due primarily to increased data processing, depreciation
and equipment costs as systems, facilities and equipment were upgraded beginning
in November 1996 and continuing through 1997. These increases were partially
offset by a $605,000 reduction in FDIC and other insurance.
     

                                       28
<PAGE>
 
    
         Years ended December 31, 1996 and 1995.The Company's other expenses
increased $3.3 million, or 17%, for fiscal year 1996 compared to fiscal year
1995. This increase was primarily the result of an increase in salaries and
employee benefits, which increased $2.1 million, or 21%, as a result of a 20%
increase in staffing. The increase in staffing is related to the expansion of
the Company's asset and deposit bases. In addition, occupancy expense increased
$591,000, due primarily to the leasing of additional office space and the
depreciation on furniture and equipment purchased to furnish those new offices,
and general and administrative expense increased $759,000. Included in general
and administrative expense was $139,000 in expenses related to an unsuccessful
effort to establish additional branches. Despite the increase in the Company's
deposit base, FDIC and other insurance for 1996 increased only $3,000 compared
to 1995. Regular deposit insurance premium rates decreased beginning July 1,
1995 as the Bank Insurance Fund ("BIF"), of which the Bank is a member, achieved
its statutory reserve ratio. However, legislation enacted by Congress required
that the Bank pay a one-time special assessment of $436,000 to the FDIC with
respect to deposits it acquired from a savings association in 1991. After the
payment of this special assessment, the insurance premiums related to these
acquired deposits were also reduced.

INCOME TAXES

         The Company's income tax expense for the first nine months of 1998 and
1997 was $4.0 million and $886,000. The Company's effective tax rates have been
lower than the Federal and State statutory rates primarily because of tax-exempt
income on municipal obligations and loans. The Company's income tax expense for
fiscal years 1997, 1996 and 1995 was $2.7 million, $4.3 million and $3.3
million.

FINANCIAL CONDITION, CAPITAL RESOURCES AND LIQUIDITY

LENDING

         The Company's loan portfolio is its main source of income, and has been
the main cause of its revenue growth. The Company offers commercial real estate
mortgage and construction loans, commercial loans, residential mortgage and
construction loans, student loans and other consumer loans. The Company
emphasizes commercial lending to professionals and businesses. Commercial loans
and loans secured by commercial real estate accounted for 65.4% of total loans
at September 30, 1998, and represented over 60% of total loans at year end 1997,
1996, 1995, and 1994. These loans increased at more than a 25% compound annual
growth to September 30, 1998 from year-end 1993, although annual growth rates
have declined over this period. Commercial and commercial mortgage loans grew
$29.3 million, or 6.3%, in the first nine months of 1998, $50.0 million, or
12.1%, in 1997, and $73.5 million, or 21.5%, in 1996. Most of the growth in
loans, and in commercial loans, originated in the Tulsa and Oklahoma City
markets.

         The Company sold its credit card portfolio in 1997 for a $3.7 million
pre-tax gain. See "Summary of Earnings" (page 21). Total loans increased $35.9
million, or 5%, in the first nine months of 1998, but have increased at a 19.9%
annual compound growth rate from year-end 1993 through September 30, 1998.
Because of the Company's increased base, the Company expects that the percentage
growth of loans may moderate in the future.

         Loans were $755.1 million at September 30, 1998, an increase of $35.9
million, or 5%, compared to December 31, 1997. The Company experienced increases
in the categories of commercial mortgages ($30.2 million, or 14%), real estate
construction loans ($3.1 million, or 4%), residential mortgages ($3.0 million,
or 4%) and other consumer loans ($1.0 million, or 3%). These increases were
offset by a slight reduction in commercial loans ($929,000, or less than 1%) and
government-guaranteed student loans ($416,000, or less than 1%).
     

                                       29
<PAGE>
 
    
                                LOAN PORTFOLIO

  Composition of Loan Portfolio. The following table presents the composition of
the Company's loan portfolio, net of unearned interest:
     
<TABLE>    
<CAPTION>
                                               At September 30,                                              At December 31,
                                                                       -----------------------------------------------------------
                                                   1998                        1997                 1996             1995
                                             -------------------       -------------------- ------------------ -------------------
                                                                                                         Total              Total
                                             Amount         %           Amount       %       Amount      Loans    Amount    Loans
                                             --------- ---------       ---------- ---------  --------- -------- --------- ---------
                                                                                            (dollars in thousands)
<S>                                          <C>       <C>             <C>        <C>        <C>       <C>      <C>       <C>
Real estate mortgage:
  Residential............................       82,848     10.97           79,843     11.10     61,175     9.49    42,988     8.08
  Commercial.............................      253,859     33.62          223,672     31.10    196,163    30.43   160,126    30.10
Real estate construction.................       75,594     10.01           72,454     10.08     54,369     8.43    33,159     6.23
Commercial...............................      240,078     31.80          241,007     33.52    218,515    33.90   181,081    34.04
Installment and consumer
  Guaranteed student loans...............       63,974      8.47           64,390      8.95     61,959     9.61    67,388    12.67
  Credit cards...........................            -      0.00               73      0.01     20,839     3.23    21,869     4.11
  Other consumer.........................       38,703      5.13           37,674      5.24     31,626     4.91    25,377     4.77
                                             ---------   -------       ----------   -------  ---------   ------ ---------  -------
                                               755,056    100.00          719,113    100.00    644,646   100.00   531,988   100.00
                                                         =======                    =======              ======            =======
Less:
Allowance for loan losses................       (9,709)                    (8,282)              (7,139)            (5,813)
                                             =========                 ==========            =========          =========
      Total..............................      745,347                    710,831              637,507            526,175
                                             =========                 ==========            =========          =========

<CAPTION>
                                            --------------------------------------------
                                                    1994                   1993
                                            --------------------    --------------------
                                                          Total
                                               Amount     Loans       Amount        %
                                            ----------   -------    ---------    -------
<S>                                         <C>          <C>        <C>          <C>
Real estate mortgage:
  Residential............................   $   33,882      8.21    $  31,864       9.98
  Commercial.............................      132,297     32.06       88,953      27.87
Real estate construction.................       20,725      5.02        9,844       3.08
Commercial...............................      120,781     29.27       80,732      25.29
Installment and consumer
  Guaranteed student loans...............       61,752     14.97       69,739      21.84
  Credit cards...........................       20,958      5.08       19,189       6.01
  Other consumer.........................       22,219      5.39       18,939       5.93
                                            ----------   -------    ---------    -------
                                               412,614    100.00      319,260     100.00
                                                         =======                 =======
Less:
Allowance for loan losses................       (4,959)                (3,960)
                                            ==========              =========
      Total..............................   $  407,655              $ 315,300
                                            ==========              =========
</TABLE>    

                                       30
<PAGE>
 
    
         Collateral and Concentration. At September 30, 1998 and at December 31,
1997 and 1996, substantially all of the Company's loans were collateralized with
real estate, inventory, accounts receivable and/or other assets or were
guaranteed by federal government agencies. Loans to individuals and businesses
in the healthcare industry totaled $81.3 million, or 11% of total loans, at
September 30, 1998. The Company does not have any other concentrations of loans
to individuals or businesses involved in a single industry totaling 5% of total
loans. At September 30, 1998, approximately $10.0 million in outstanding loans
were directly related to the petroleum or natural gas industry. The Bank's
lending limit under federal law to any one borrower was $13.2 million at
September 30, 1998, but lending policy generally limits loans to any one
borrower to 90% of the Bank's legal lending limit. Exceptions to this policy are
made from time to time. The Bank's largest single borrower, net of
participations, at September 30, 1998 had outstanding loans of $8.5 million.

         Loan Portfolio Maturity. The following table shows the remaining
maturities of loans at September 30, 1998. Student loans, which do not have
stated maturities, are shown as due in one year or less.

<TABLE>  
<CAPTION> 
                                 One year    One to        Over
                                 or less   five years    five years    Total
                                ---------- ---------- ----------- ----------
                                          (dollars in thousands)
Real estate mortgage:
<S>                             <C>        <C>        <C>         <C>        
     Commercial................. $ 16,855  $  47,640   $ 189,364    253,859
     One-to-four family                                            
     residential................   12,492     33,795      36,561     82,848
Real estate construction........   55,273      9,943      10,378     75,594
Commercial......................   95,919    101,565      42,594    240,078
Installment and consumer:
     Guaranteed student loans...   63,974          -           -     63,974
     Credit Cards...............        -          -           -          -
     Other......................   11,884     25,436       1,383     38,703
                                ---------- ---------- ----------- ----------
          Total.................  256,397    218,379   $ 280,280    755,056
                                ========== ========== =========== ==========
</TABLE>  

         Loan Portfolio Sensitivity. The following table shows the sensitivity
of loans due after September 30, 1999 by dollar amount outstanding.

<TABLE> 
<CAPTION> 
                                       Fixed       Variable     Total
                                    -----------   ---------- -----------
                                          (dollars in thousands)
Real estate mortgage:
<S>                                 <C>           <C>        <C> 
     Commercial...................  $  64,261      $172,743    $237,004
     One-to-four family                                       
     residential..................     21,748        48,608      70,356
Real estate construction..........      5,116        15,205      20,321
Commercial........................     23,450       120,709     144,159
Installment and consumer:
     Guaranteed student loans.....          -             -           -
     Credit Cards.................          -             -           -
     Other........................     24,653         2,166      26,819
                                   -----------    ---------- -----------
          Total...................   $139,228      $359,431    $498,659
                                   ===========    ========== ===========
</TABLE>     

                                       31
<PAGE>
 
    
NONPERFORMING ASSETS

         Nonperforming loans consist of loans on a nonaccrual basis, loans
contractually past due 90 days or more, and loans with restructured terms. At
September 30, 1998, approximately $177,000, or 12% of the total loans reported
as nonperforming, are guaranteed by the federal government, a government agency,
or a government sponsored corporation. The following table shows the amounts of
nonperforming loans:

<TABLE> 
<CAPTION> 
                                               At                                                                 
                                          September 30,                    At December 31,                       
                                                        ------------------------------------------------------  
                                             1998         1997       1996       1995        1994       1993     
                                          ----------    --------  ----------  ---------  ---------   ---------  
                                                                      (dollars in thousands)                     
<S>                                     <C>          <C>         <C>        <C>         <C>       <C>     
Real estate mortgage:
     Commercial:
         Nonaccrual.................... $    186     $   3,938   $    191   $    107    $    179  $    261
         Past due 90 days or more......      297           179        614         88           -         -
         Restructured terms............        -             -        577        608         639       676
     One-to-four family residential:                            
         Nonaccrual....................      595           110        265         18          58        95
         Past due 90 days or more......       69           700        363        251          72        37
         Restructured terms............        -             -          -          -           -         -
Real estate construction:                                       
     Nonaccrual........................        -             -          -          -          86       101
     Past due 90 days or more..........        -           603        119          -           -         -
     Restructured terms................        -             -          -          -           -         -
Commercial:                                                     
     Nonaccrual........................      258         1,403      4,149        567         805     1,473
     Past due 90 days or more..........        -           195         71        435         241        32
     Restructured terms................        -             -          -      2,996           -       195
Installment and consumer:                                       
     Guaranteed student loans:                                  
         Nonaccrual....................        -             -          -          -           -         -
         Past due 90 days or more......        -             -          -          -           -        17
         Restructured terms............        -             -          -          -           -         -
     Credit cards:                                              
         Nonaccrual....................        -             -          -          -           -         -
         Past due 90 days or more......        -             -         82         63         138        52
         Restructured terms............        -             -          -          -           -         -
     Other consumer:                                            
         Nonaccrual....................       16             7         30         32         210        28
         Past due 90 days or more......       10             -        188        114          62       174
         Restructured terms............        -             -          -          -           -         -
                                       ----------      --------  --------- ---------- ----------- ---------
              Total nonperforming                                                                          
              loans....................    1,431         7,135      6,649      5,279       2,490     3,141
Other real estate owned................    3,788           362         64        195         264       472
                                       ==========      ========  ========= ========== =========== =========
              Total nonperforming                      
              assets................... $  5,219     $   7,497   $  6,713   $  5,474    $  2,754  $  3,613
                                       ==========      ========  ========= ========== =========== =========
Loans receivable....................... $755,056     $ 719,113   $644,646   $531,988    $412,614  $319,260
Summary:                                                        
     Total nonaccrual.................. $  1,055     $   5,458   $  4,635   $    724    $  1,338  $  1,958
     Total past due 90 days or more....      376         1,677      1,437        951         513       312
     Total restructured................        -             -        577      3,604         639       871
                                       ----------      --------  --------- ---------- ----------- ---------
         Total nonperforming loans.....    1,431         7,135      6,649      5,279       2,490     3,141
     Other real estate owned...........    3,788           362         64        195         264       472
                                       ==========      ========  ========= ========== =========== =========
                                                      
         Total nonperforming assets     $  5,219     $   7,497   $  6,713   $  5,474    $  2,754  $  3,613
                                       ==========      ========  ========= ========== =========== =========
Allowance for loan losses to loans.....     1.29%         1.15%      1.11%      1.09%       1.20%     1.24%
Nonperforming loans to loans...........     0.19          0.99       1.03       0.99        0.60      0.98
Allowance for loan losses to                                                                               
     nonperforming loans...............   678.48        116.08     107.37     110.12      199.16    126.07 
Nonperforming assets to loans and                                                                          
     other real estate owned...........     0.69          1.04       1.04       1.03        0.67      1.13
</TABLE>      

                                       32
<PAGE>
 
    
         Other Nonperforming Assets. The Company does not have any material
amounts of interest-earning assets which would have been classified as
nonperforming if such assets were loans, or which were recognized by management
as potential problem assets based upon known information about possible credit
problems of the borrower or issuer.

         Nonaccrual Loans. The recognition of interest income on loans is
discontinued when management believes that interest will not be collectible in
the normal course of business. Generally, the Company does not accrue interest
on any asset (i) that is maintained on a cash basis because of deterioration in
the financial condition of the borrower, (ii) for which payment in full of
principal or interest is not expected, or (iii) upon which principal or interest
has been in default for a period of 90 days or more, unless the asset is both
well secured and in the process of collection. During the first nine months of
1998, $92,000 in interest income was received on nonaccrual loans. If interest
on those loans had been accrued, total interest income of $497,000 would have
been recorded. During the years ended December 31, 1997 and 1996 gross interest
income of $144,000 and $398,000 would have been recorded on loans accounted for
on a nonaccrual or restructured basis if such loans had been current throughout
the period. Interest on such loans included in income during such periods
amounted to approximately $30,000 and $37,000.

         Potential Nonperforming Loans. 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 cause management to be uncertain as to the ability of
the borrowers to comply with the present loan repayment terms over the next six
months, amounted to approximately $24.0 million at September 30, 1998, compared
to $27.0 million at December 31, 1997. 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.

         Allowance For Loan Losses. The allowance for loan losses is a valuation
reserve established by management in an amount it deems adequate to provide for
losses in the loan portfolio. Management assesses the adequacy of the allowance
for loan losses based upon a number of factors including, among others:
analytical reviews of loan loss experience in relationship 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; appraisals of the value of collateral; and management's
judgment with respect to current and expected economic conditions and their
impact on the existing loan portfolio.

         The allowance for loan losses is increased by provisions for loan
losses charged to expense. Charge-offs of loan amounts determined by management
to be uncollectible or impaired decrease the allowance, and recoveries of
previous charge-offs are added to the allowance. The allowance for loan losses
increased by $1.4 million, or 17%, from December 31, 1997 to September 30, 1998.
At September 30, 1998, the allowance for loan losses was $9.7 million, or 1.29%
of total loans, compared to $8.3 million, or 1.15% of total loans, at December
31, 1997.     

                                       33
<PAGE>
 
<TABLE>     
<CAPTION> 
                                                        SUMMARY OF LOAN LOSS EXPERIENCE

                                         For the Nine Months                                                              
                                                Ended                                                                     
                                            September 30,                    For the Year Ended December 31,
                                        ----------------------  ---------------------------------------------------------
                                             1998      1997        1997       1996        1995        1994        1993
                                        -----------  -------    ---------  ----------  ----------  ----------  ----------
                                                                     (dollars in thousands)
<S>                                     <C>          <C>        <C>        <C>         <C>         <C>         <C>  
Balance at beginning of period........    $  8,282    7,139        7,139    $  5,813    $  4,959    $  3,960    $  3,393   
Loans charged-off:                                                                                                         
     Real estate mortgage:                                                                                                 
         Commercial...................         325       37        1,150          68           -         156          14   
         One-to-four family                                                                                                
         residential..................          93      153          155          80           7          16          58   
     Real estate construction.........           -        -            -           -           1           -          13   
     Commercial.......................       1,140    7,016        8,691       1,064       1,101         461         675   
     Installment and consumer:........                                                                                     
         Guaranteed student loans.....           -        1            1           -           -           1           8   
         Credit cards.................          11      746          829         803         528         370         519   
         Other consumer...............         440      395          702         286         166         199         129   
                                        ----------- --------    ---------  ----------  ----------  ----------  ----------  
Total charge-offs.....................       2,009    8,348       11,528       2,301       1,803       1,203       1,416   
                                        ----------- --------    ---------  ----------  ----------  ----------  ----------  
Recoveries:                                                                                                                
     Real estate mortgage:                                                                                                 
         Commercial...................          66        4            6          10         119          34         251   
         One-to-four family                                                                                                
         residential..................           6       77           79          15          33          23          15   
     Real estate construction.........           -        -            -           -           -           -           -   
     Commercial.......................         318      248          300         288         334          94          76   
     Installment and consumer:........                                                                                     
         Guaranteed student loans.....           -        2            2           -           1           -           3   
         Credit cards.................          46       87          108         106         111         139         130   
         Other consumer...............         295       30           72         108          59         112         108   
                                        ----------- --------    ---------  ----------  ----------  ----------  ----------  
Total recoveries......................         731      448          567         527         657         402         583   
                                        ----------- --------    ---------  ----------  ----------  ----------  ----------  
Net loans charged-off.................       1,278    7,900       10,961       1,774       1,146         801         833   
Provision for loan losses.............       2,705    8,903       12,104       3,100       2,000       1,800       1,400   
                                        =========== ========    =========  ==========  ==========  ==========  ==========  
Balance at end of period..............    $  9,709    8,142     $  8,282    $  7,139    $  5,813    $  4,959    $  3,960   
                                        =========== ========    =========  ==========  ==========  ==========  ==========  
Loans outstanding:                                                                                                         
     Average..........................    $752,785  692,554     $700,129    $580,590    $473,080    $356,323    $277,099   
     End of period....................     755,056  723,971      719,113     644,646     531,988     412,614     319,260   
Ratio of allowance for loan losses to                                                                                      
loans outstanding:                                                                                    
         Average......................        1.29%    1.18%        1.18%       1.23%       1.23%       1.39%       1.43%   
         End of period................        1.29     1.12         1.15        1.11        1.09        1.20        1.24   
Ratio of net charge-offs to average                                                                                        
loans.................................                                                                                     
     outstanding during the period 
     (1)..............................        0.23     1.53         1.57        0.31        0.24        0.22        0.30    
</TABLE> 

         (1)  Ratios for the nine-month periods are annualized.

         In establishing the level of the allowance for September 30, 1998,
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. At September
30, 1998, total nonperforming loans were $1.4 million, or 0.19% of total loans,
compared to $7.1 million, or 0.99% of total loans, at December 31, 1997. The
Company determined the level of the allowance for loan losses at September 30,
1998 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, 1997.

         Based upon its year-end 1997 review, management established an
allowance of $8.3 million, or 1.15% of total loans, at December 31, 1997
compared to an allowance of $7.1 million, or 1.11% of total loans, at December
31, 1996. In establishing this level of allowance for December 31, 1997,
management considered a number of     

                                       34
<PAGE>
 
    
factors that tended to indicate a potential need for an increased allowance
level, including the continued growth in the loan portfolio, the increased risk
associated with the level of real estate construction loans (10% of the loan
portfolio at December 31, 1997 and 8% of the portfolio at December 31, 1996),
which are viewed as entailing greater risk than certain other categories of
loans, and the increased level of one-to-four family residential mortgage loans
(11% of the loan portfolio at December 31, 1997 versus 9% at December 31, 1996),
which are viewed as entailing less risk than certain other categories of loans.
Government-guaranteed student loans, which are viewed as entailing relatively
low risk, comprised 9% of the portfolio at December 31, 1997 versus 10% at
year-end 1996. The level of commercial loans, which comprise the largest
category in the portfolio, remained unchanged at approximately 34% of the total
portfolio at December 31, 1997 and 1996. The level of commercial mortgage loans
increased slightly to 31% of the total loan portfolio at year-end 1997 from 30%
at the previous year-end. Overall, the loan portfolio, before deduction of the
allowance for loan losses, increased by $74.5 million, or 12%, from year-end
1996 to year-end 1997, while the allowance grew by $1.1 million, or 16%.

         At December 31, 1997, nonperforming loans were $7.1 million, or 0.99%
of the portfolio, compared with $6.6 million, or 1.03% of the portfolio, at
December 31, 1996. The allowance for loan losses equaled 116.08% of
nonperforming loans at December 31, 1997, and 107.37% of nonperforming loans at
December 31, 1996. Large changes in the ratio of the allowance to nonperforming
loans may occur from period to period because of variations in the amounts of
nonperforming loans, which depend largely on the condition of a small number of
individual loans and borrowers relative to the total loan portfolio.

         At December 31, 1997 and 1996, impaired loans totaled $5.5 million and
$4.8 million, and had been allocated a related allowance for loan losses of
$707,000 in 1997 and $2.0 million in 1996.

         The amount of the allowance deemed appropriate by management, and the
levels of loan charge-offs and nonperforming loans, are affected by changing
economic conditions and economic prospects and the financial positions of
borrowers. 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 any time, however, there are loans included in the portfolio
that will result in losses to the Company, but that 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 lead to a
material increase in charge-offs and the provision for loan losses. Since
problems with commercial and commercial real estate loans do not necessarily
appear early in their lives, the Company may experience increased levels of
nonperforming loans and loan charge-offs as the relatively large volume of
recently originated loans mature. In addition, the United States Comptroller of
the Currency, as an integral part of its examination process, periodically
reviews the Bank's allowance for loan losses. The Comptroller of the Currency
may require the Bank to recognize additions to its allowance based upon
judgments of bank examiners about information available to them at the time of
their examination.

         The allowance for loan losses related to loans that are identified for
evaluation in accordance with Statement of Financial Accounting Standards No.
114 Accounting by Creditors for Impairment of a Loan ("SFAS No. 114") as
superseded by Statement of Financial Accounting Standards No. 118, Accounting by
Creditors for Impairment of a Loan-Income Recognition and Disclosures is based
on discounted cash flows using the loan's initial effective interest rate or the
fair value of the collateral for certain collateral dependent loans. This
evaluation is inherently subjective as it requires material estimates including
the amounts and timing of future cash flows expected to be received on impaired
loans that may be susceptible to significant change. The allowance for loan
losses is established through a provision for loan losses charged to expense. A
loan is considered to be impaired when, based on current information and events,
it is probable that the Company will be unable to collect all amounts due
according to the contractual terms of the loan agreement. All of the Company's
nonaccrual loans have been defined as impaired loans.     

                                       35
<PAGE>
 

     
                           ALLOWANCE FOR LOAN LOSSES

     Allocation of the Allowance for Loan Losses. The following table allocates
the allowance for loan losses by loan category. The allocation of the allowance
to each category is not necessarily indicative of future losses and does not
restrict the use of the allowance to absorb losses in any category.




<TABLE>
<CAPTION>
                                                     At September 30,                     At December 31,
                                                                           -----------------------------------------------
                                                            1998                      1997                  1996
                                                  ----------------------   ----------------------   ----------------------
                                                           Percentage of            Percentage of            Percentage of
                                                           Loans in Each            Loans in Each            Loans in Each
                                                            Category to              Category to              Category to
                                                  Amount    Total Loans    Amount    Total Loans    Amount    Total Loans
                                                  ------    -----------    ------    -----------    ------    -----------
                                                                                         (dollars in thousands)
<S>                                               <C>       <C>            <C>       <C>            <C>       <C>
Real estate mortgage:
  Residential..............................       $  464       10.97%      $  488       11.10%      $  294        9.49%
  Commercial...............................          679       33.62        1,073       31.10          584       30.43
Real estate construction...................          971       10.01          732       10.08          457        8.43
Commercial.................................        4,659       31.80        4,477       33.52        4,597       33.90
Installment and consumer:
  Guaranteed student loans.................            -        8.47            -        8.95            -        9.61
  Credit cards.............................            -           -            1        0.01          670        3.23
  Other consumer...........................          654        5.13          573        5.24          263        4.91
Unallocated................................        2,282                      938           -          274           -         
                                                  ------      ------       ------      ------       ------      ------
Total allowance for
  loan losses..............................       $9,709      100.00%      $8,282      100.00%      $7,139      100.00%
                                                  ======      ======       ======      ======       ======      ======

<CAPTION> 
                                                                                   At December 31,
                                                  -------------------------------------------------------------------------
                                                          1995                     1994                      1993                   
                                                  ----------------------   -----------------------  -----------------------
                                                          Percentage of             Percentage of            Percentage of
                                                           Loans in Each             Loans in Each            Loans in Each
                                                            Category to               Category to              Category to 
                                                  Amount    Total Loans    Amount    Total Loans    Amount    Total Loans           
                                                  ------    -----------    ------    -----------    ------    -----------
                                                                            (dollars in thousands)   
<S>                                               <C>       <C>            <C>       <C>            <C>       <C> 
Real estate mortgage:                       
  Residential..............................       $  176        8.08%      $  178        8.21 %     $  103        9.98%     
  Commercial...............................          538       30.10          941       32.06          519       27.87 
Real estate construction...................          310        6.23          195        5.02           32        3.08
Commercial.................................        3,688       34.04        2,616       29.27        1,302       25.29 
Installment and consumer:                                                                                                    
  Guaranteed student loans.................            9       12.67            6       14.97           65       21.84 
  Credit cards.............................          456        4.11          247        5.08          747        6.01         
  Other consumer...........................           83        4.77          137        5.39           88        5.93         
Unallocated................................          553           -          639           -        1,104           -        
                                                  ------      ------       ------      ------       ------      ------ 
Total allowance for                           
  loan losses..............................       $5,813      100.00%       4,959      100.00%      $3,960      100.00%     
                                                  ======      ======       ======      ======       ======      ======
</TABLE>       

                                       36
<PAGE>
 

     
INVESTMENT ACTIVITIES

     The objectives of the investment portfolio are to provide the Company with
a source of liquidity (from scheduled maturities) as well as a source of
earnings. Investment securities were $170.7 million at September 30, 1998, a
reduction of $17.0 million, or 9%, compared to December 31, 1997. This large
reduction was due primarily to the sale of available for sale securities in
connection with the redemption of the Company's Series A Preferred Stock on
September 1, 1998.


                             INVESTMENT PORTFOLIO

<TABLE> 
<CAPTION> 
                                                       September 30,                 December 31,          
                                                                      ---------------------------------------
                                                           1998          1997          1996            1995    
                                                        ---------     ---------      --------       ---------
                                                                      (dollars in thousands)            
     <S>                                                <C>           <C>            <C>           <C> 
     U.S. Government and agency securities.......       $ 124,266     $ 154,209      $109,989       $ 110,785     
     State and municipal obligations.............          15,045        10,953        13,153          11,579     
     Mortgage-backed securities..................          24,952        16,427        23,060          24,222     
     Other securities............................           6,435         6,151         1,149           1,102     
                                                        =========     =========      ========       =========     
                                                                                                 
         Total investment securities.............       $ 170,698     $ 187,740      $ 147,351      $ 147,688                    
                                                       ==========     =========      ========       =========     
    
     Available for sale (fair value).............       $  89,219     $ 100,746      $ 63,762       $  73,044     
     Held to maturity (amortized cost)...........          81,479        86,994        83,589          74,644     
                                                       ==========     =========      ========       =========     
         Total investment securities.............       $ 170,698     $ 187,740      $147,351       $ 147,688     
                                                       ==========     =========      ========       =========      
</TABLE>      

                                       37
<PAGE>
 
    
                         INVESTMENT PORTFOLIO MATURITY

         The following table shows the maturities, carrying value (amortized
cost in the case of investment securities being held to maturity or estimated
fair value in the case of investment securities available for sale), estimated
fair market values and average yields for the Company's investment portfolio at
September 30, 1998. Yields are not presented on a tax-equivalent basis.
Maturities of mortgage-backed securities are based on expected maturities.
Expected maturities will differ from contractual maturities due to scheduled
repayments and because borrowers on the underlying mortgages may have the right
to call or prepay obligations with or without prepayment penalties. The
securities of no single issuer (other than the United States or its agencies),
or in the case of securities issued by state and political subdivisions, no
source or group of sources of repayment, accounted for more than 10% of
shareholders' equity of the Company at September 30, 1998.

<TABLE> 
<CAPTION>                                                                                                    
                                        One Year or Less       One to Five Years         Five to Ten Years      More than Ten Years 
                                     ---------------------- -----------------------   ----------------------  ----------------------
                                     Amortized     Average   Amortized     Average     Amortized    Average    Amortized   Average
                                        Cost        Yield       Cost        Yield        Cost        Yield      Cost       Yield    
                                     ----------  ---------- -----------  -----------  ------------ ---------  ---------- ----------
                                                                      (dollars in thousands)    
<S>                                  <C>         <C>        <C>          <C>          <C>          <C>         <C>        <C> 
Held to Maturity:                                                                                                                  
U.S. government and agency                                                                                                         
   securities.......................  $ 18,048     6.31 %   $    50,062       6.15 %  $        -         - %  $        -        -  %
State and municipal                                                                           
   obligations......................     1,894     4.08          11,475       4.01             -         -             -        -   
Mortgage-backed securities..........         -        -               -          -             -         -             -        -   
Other securities....................         -        -               -          -             -         -             -        -   
                                     ---------              -----------               ----------              ----------            
   Total held to maturity...........    19,942     6.10          61,537       5.75             -         -             -        -   
                                     ---------              -----------               ----------              ----------            
Available for Sale:                                                                                                                
U.S. government and agency                                                                                                         
   securities.......................     1,500     7.05          48,489       6.32         4,885      7.05             -        -   
State and municipal                                                                                                                
   obligations......................     1,229     5.07             440       3.98             -         -             -        -   
Mortgage-backed securities..........     6,120     6.39          17,323       6.16         1,277      5.79             -        -   
Other securities....................         -        -           4,122       6.89             -         -         2,000     6.81   
                                     ---------              -----------               ----------              ----------            
   Total available for sale.........     8,849     6.32          70,374       6.30         6,162      6.79         2,000     6.81   
                                     ---------              -----------               ----------              ----------            
   Total investment securities...... $  28,791     6.17 %   $   131.911       6.05 %  $    6,162      6.79 %  $    2,000     6.81 % 
                                     =========              ===========               ==========              ==========           
                                                                                                                                  
<CAPTION> 
                                           Total Investment Securities                               
                                     -------------------------------------      
                                      Amortized       Market      Average                              
                                         Cost         Value        Yield                               
                                     ------------- ----------- -----------                    
<S>                                  <C>           <C>         <C>                            
Held to Maturity:                                                                             
U.S. government and agency                                                                    
   securities.......................  $  68,110     $  69,671       6.20 %                    
State and municipal                                                                           
   obligations......................     13,369        13,247       4.02                      
Mortgage-backed securities..........          -             -          -                      
Other securities....................          -             -          -                      
                                      ---------     ---------                                 
   Total held to maturity...........     81,479        82,918       5.84                     
                                      ---------     ---------                                 
Available for Sale:                                                                           
U.S. government and agency                                                                    
   securities.......................     54,874        56,156       6.41                     
State and municipal                                                                           
   obligations......................      1,669         1,676       4.78                       
Mortgage-backed securities..........     24,720        24,952       6.20                       
Other securities....................      6,122         6,435       6.86                       
                                      ---------     ---------                                 
   Total available for sale.........     87,385        89,219       6.35                     
                                      ---------     ---------                                 
   Total investment securities......  $ 168,864     $ 172,137       6.10 %                   
                                      =========     =========                                  
</TABLE> 
     

                                       38
<PAGE>
 
    
         At September 30, 1998, the Company held mortgage-backed securities with
a book value of $25.0 million, all of which were collateralized by single-family
mortgage loans. It is the Company's policy to purchase mortgage-backed
securities issued by the Federal Home Loan Mortgage Corporation ("FHLMC" or
Freddie Mac), Federal National Mortgage Association ("FNMA" or Fannie Mae), or
the Government National Mortgage Association ("GNMA" or Ginnie Mae), when such
securities can be acquired at attractive yields, and where the investment
characteristics of the securities complement the Company's asset/liability
management objectives, primarily as to interest rate adjustments and terms to
maturity. FHLMC, FNMA and GNMA mortgage-backed securities have lower risk
weightings, and therefore require less capital, than residential mortgage loans.
Mortgage-backed securities also may be used as collateral for borrowings and,
through repayments, as a source of liquidity. At September 30, 1998 and at
December 31, 1997, 1996, and 1995, the Company had no investments in privately
issued mortgage-backed securities, and had no mortgage-related securities that
were rated "high risk" under regulatory guidelines.

DEPOSIT ACTIVITY

         The principal sources of funds for the Company are core deposits
(demand deposits, NOW accounts, money market accounts, savings accounts and
certificates of deposit of less than $100,000) from the local market areas
surrounding each of the Company's offices. The Company's deposit base includes
transaction accounts, time and savings accounts and accounts which customers use
for cash management and which provide the Company with a source of fee income
and cross-marketing opportunities as well as a low-cost source of funds. Time
and savings accounts, including money market deposit accounts, also provide a
relatively stable and low-cost source of funding. The largest source of funds
for the Company remains certificates of deposit. The Company also obtains
deposit funds through its retail certificate of deposit programs with brokerage
companies. Certificates of deposit issued through these programs totaled $35.0
million at September 30, 1998.

         In February 1998, the Company began a new program that reclassifies
excess funds in transaction accounts as money market accounts for regulatory
purposes. At September 30, 1998, $66.7 million and $36.3 million of demand and
NOW account balances had been reclassified as money market accounts. Without
these reclassifications, demand deposits would have increased $8.5 million, or
9%, NOW accounts would have increased $8.3 million, or 22%, and money market
deposits would have decreased $8.5 million, or 9%, as compared to December 31,
1997. This reclassification has no effect on the customer, but reduces the
amount of reserve funds the Company is required to keep on deposit at the
Federal Reserve Bank. The freed funds can then be used to support the Company's
lending and investment operations.
     

                                       39
<PAGE>
 
    
<TABLE> 
<CAPTION> 
                                                                                         At December 31,
                                                       ----------------------------------------------------------------------------
                          At September 30, 1998 (1)                 1997                        1996                         1995
                         ----------------------------  --------------------------- ------------------------------------------------
                                       Percent                    Percent                Percent                    Percent         
                                         of                        of                       of                         of
                               Amount   Deposits  Rate   Amount  Deposits  Rate  Amount  Deposits  Rate   Amount    Deposits  Rate
                              --------  --------  ----   ------  --------  ----  ------  --------  ----   --------- --------- ------
                                                                      (dollars in thousands)
<S>                           <C>       <C>       <C>    <C>     <C>       <C>   <C>     <C>       <C>    <C>       <C>       <C>

 Demand deposits............  $ 38,322   4.61%     N/A    96,560   11.48%   N/A   $83,729  11.11%   N/A    $ 78,308  12.34%   N/A
 Noninterest-bearing                                                                                                  
  money market accounts.....    66,746   8.03      N/A         -       -    N/A         -      -    N/A           -      -    N/A
                                                                                                                    
 NOW accounts...............     9,473   1.14     2.35%   37,447    4.45   2.37%   34,309   4.55   2.32%     33,762   5.32   2.37%

 Money market accounts......   122,314  14.72     3.37    94,496   11.23   4.12    86,910  11.53   3.82      75,330  11.87   4.10
 Savings accounts...........     3,492   0.42     2.25     3,655    0.43   2.49     4,086   0.54   2.49       4,788   0.76   2.44
 Time deposits..............   590,464  71.08     5.52   609,267   72.41   5.72   544,911  72.27   5.75     442,199  69.71   5.87
      Total deposits........  $830,811 100.00%          $841,425  100.00%       $ 753,945 100.00%         $ 634,387 100.00%        
</TABLE> 

(1)  Without the effects of the reserve reclassification program, deposits at
     September 30, 1998 would have been as follows:

<TABLE> 
<CAPTION> 
                                                  Percent
                                                    of
                                Amount            Deposits
                                -------          ---------
<S>                             <C>              <C>     
Demand deposits.............   $105,068            12.65%
NOW accounts................     45,755             5.51
Noninterest-bearing money
   market accounts..........          -                -
Money market accounts            86,032            10.34
Savings accounts............      3,492              .42
Time deposits...............    590,464            71.08    
                                -------          -------
   Total deposits$..........    830,811           100.00%
</TABLE> 

         The Company offers a variety of cash management services to its
commercial deposit customers including lockbox collections, imaging, deposit
reconciliation and verification. Commercial customers in Tulsa and Oklahoma City
frequently use third-party courier services to deliver deposits which has
allowed the Company to effectively service these metropolitan areas from its
current branch locations.
     

                                       40
<PAGE>
 
    
         The following table indicates the amount of the Company's certificates
of deposit of $100,000 or more by time remaining until maturity as of September
30, 1998:

<TABLE> 
<CAPTION>            
                  Maturity    
                   Period                       Amount
     ------------------------------------     ---------- 
               (dollars in thousands)
     <S>                                      <C>               
     Three months or less(1).............     $   51,746
     Over three through six months (1)...         36,395
     Over six through 12 months (1)......         59,370
     Over 12 months......................         25,343
                                              ==========
          Total.........................      $  172,854
                                              ==========
</TABLE> 

(1)  The amount of certificates of deposit that mature within 12 months is
     $147.5 million. The Company does not have any liquidity concerns as a
     result of the volume of these maturities.
     

                                       41
<PAGE>
 
    
BORROWINGS

     The Company uses various forms of short-term borrowings for cash management
and liquidity purposes on a limited basis. These forms of borrowings include
federal funds purchased, securities sold under agreements to repurchase, and
borrowings from the Federal Reserve Bank, the Federal Home Loan Bank of Topeka
("FHLB") and the Student Loan Marketing Association ("SLMA"). The Company also
carries interest-bearing demand notes issued to the U.S. Treasury in connection
with the Treasury Tax and Loan note program. The Sweep Repurchase Agreement
product introduced by the Company in 1998 caused most of the large increase in
federal funds purchased and securities sold under repurchase agreements. At
September 30, 1998, repurchase agreements were $33.2 million and federal funds
purchased were $2.4 million.

<TABLE>
<CAPTION>
                                                                       At September 30,           At December 31,
                                                                     --------------------  ------------------------------
                                                                        1998      1997       1997       1996      1995
                                                                     ---------- ---------  --------- ---------- ---------
                                                                                     (dollars in thousands)
 <S>                                                                 <C>        <C>        <C>       <C>        <C> 
 Amounts outstanding at end of period
      Treasury, tax and loan note option.............................   $ 1,494   $ 1,500    $ 1,595    $ 1,185     $ 471
      Federal funds purchased and securities
          sold under repurchase agreements...........................    35,620     1,546     18,953      1,800     2,800
      Borrowed from the Federal Home Loan Bank.......................    20,000
                                                                                        -          -          -         -
      Other short-term borrowings....................................         -         -          -          -     7,500

 Weighted average rate outstanding
      Treasury, tax and loan note option.............................      5.41%     5.41%      5.25%      4.99%     5.15%
      Federal funds purchased and securities
          sold under repurchase agreements...........................      5.05      4.97       4.94       6.70      5.75
      Borrowed from the Federal Home Loan Bank.......................      5.45         -          -          -         -
      Other short-term borrowings....................................         -         -          -          -      5.55

 Maximum amount of borrowings outstanding at any month-end:
      Treasury, tax and loan note option.............................   $ 2,500   $ 1,843    $ 1,843    $ 1,500   $ 1,710
      Federal funds purchased and securities
          sold under repurchase agreements...........................    47,570     2,546     19,953      2,300    11,200
      Borrowed from the Federal Home Loan Bank.......................    37,000         -          -          -         -
      Other short-term borrowings....................................         -     5,000      5,000          -    12,500

 Approximate average short-term borrowings 
 outstanding with respect to:
      Treasury, tax and loan note option.............................     1,543     1,181      1,205      1,135     1,152
      Federal funds purchased and securities
          sold under repurchase agreements...........................    29,957       397      4,657        251     1,536
      Borrowed from the Federal Home Loan Bank.......................    20,292         -          -          -         -
      Other short-term borrowings....................................         -       988        739        554     1,839

 Approximate weighted average rate paid on:
      Treasury, tax and loan note option.............................      5.15%     5.50%      5.36%      4.96%     5.79%
      Federal funds purchased and securities
          sold under repurchase agreements...........................      5.11      5.52       4.98       5.78      6.05
      Borrowed from the Federal Home Loan Bank.......................      5.53         -          -          -         -
      Other short-term borrowings....................................         -      5.84       5.84       5.59      6.41
</TABLE>    

                                       42
<PAGE>
 
    
CAPITAL RESOURCES

     The Company effected its planned redemption of the Series A Preferred
Stock on September 1, 1998, at the cash redemption price of $17.25 million.
Funds for this redemption came from the sale of securities purchased with
proceeds from the Trust Preferred issued in 1997. The Trust Preferred is less
expensive to the Company, on an after tax basis, than the Series A Preferred
Stock. The redeemed Preferred Stock exceeded the amount of Trust Preferred that
may be included in Tier 1 capital for regulatory purposes, so the redemption did
not cause a decrease in the Company's Tier 1 or Leverage Capital ratios. At
September 30, 1998, total shareholders' equity was $56.5 million, compared to
$68.0 million at December 31, 1997.

     In the first nine months of 1998, earnings, net of common and preferred
stock dividend payments, contributed $4.9 million to common shareholders'
equity. In addition, net unrealized gains on investment securities available for
sale (net of tax) increased to $1.1 million at September 30, 1998 compared to
$580,000 at December 31, 1997. Sale of common stock through the dividend
reinvestment plan, the employee stock purchase plan and the employee stock
option plan contributed an additional $209,000 to shareholders' equity in the
first nine months of 1998. As a result, common shareholders' equity increased
$5.8 million, or 11%, in the first nine months of 1998.

     Shareholders' equity increased to $68.0 million at December 31, 1997 from
$65.0 million a year earlier. The increase was primarily attributable to
earnings retained after common and preferred stock dividend payments. Net
unrealized gains on investment securities available for sale (net of tax)
increased to $580,000 at December 31, 1997 compared to $205,000 at December 31,
1996. The Company also increased common stock and related surplus by $456,000
through the issuance of common stock through the dividend reinvestment plan, the
employee stock purchase plan, and the employee stock option plan.

     During the second quarter of 1997, SBI Capital Trust ("SBI Capital"), a
statutory business trust and subsidiary of the Company, sold 1,000,500 Trust
Preferred, having a liquidation amount of $25 per security, for a total price of
$25,012,500. The distributions payable on the Trust Preferred are based on a
9.30% fixed annual rate. The Trust Preferred meet the regulatory criteria for
Tier I capital, subject to Federal Reserve guidelines that limit the amount of
the Trust Preferred and cumulative perpetual preferred stock to an aggregate of
25% of Tier I capital for the calculation of Tier I capital. Proceeds from the
Trust Preferred were invested in 9.30% Subordinated Debentures of the Company.
For accounting purposes, the Trust Preferred are presented on the Consolidated
Statements of Financial Condition as a separate category of long-term debt
entitled "Guaranteed Preferred Beneficial Interests in the Company's
Subordinated Debentures." The net proceeds to the Company from the sale of the
Subordinated Debentures were used for general corporate purposes, including use
in investment activities and the Company's lending activities, and, on September
1, 1998, redemption of the Company's Series A Preferred Stock.

     Bank holding companies are required to maintain capital ratios in
accordance with guidelines adopted by the Federal Reserve Board. The guidelines
are commonly known as Risk-Based Capital Guidelines. On September 30, 1998, the
Company exceeded all applicable capital requirements, having a total risk-based
capital ratio of 11.47%, a Tier I risk-based capital ratio of 9.37%, and a
leverage ratio of 7.46%. As of September 30, 1998, the Bank 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 the Company or the Bank by Federal
bank regulators.     

                                       43
<PAGE>
 
    
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. The Company'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 of less than
$100,000 were 71% and 84% of total deposits at September 30, 1998 and 1997.

     The Company uses various forms of short-term borrowings for cash management
and liquidity purposes. 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"). The Company also carries 
interest-bearing demand notes issued to the U.S. Treasury in connection with the
Treasury Tax and Loan note program. The Company has approved federal funds
purchase lines with three other banks. The Company has available a $35.0 million
line of credit from the SLMA and a $195.6 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 unpledged securities and other loans.
The Company also has available unsecured brokered certificate of deposit lines
of credit in connection with its retail certificate of deposit program from
Merrill Lynch & Co., Morgan Stanley Dean Witter, and Salomon Smith Barney that
total $260 million. During the first nine months and third quarter of 1998, the
only categories of short-term borrowings whose averages exceeded 30% of ending
shareholders' equity were repurchase agreements and funds borrowed from the
FHLB.

     During 1997 and 1996, no category of borrowings averaged more than 30%
of ending shareholders' equity. During 1997, the Company began selling
securities under agreements to repurchase with the Company retaining custody of
the collateral. Collateral consists of direct obligations of the U.S. Government
or U.S. Government Agency issues and the Company retains custody of the
security, which is designated as pledged with the Company's safekeeping agent.
The type of collateral required, and the retention of the collateral and the
security sold minimize the Company's risk of exposure to loss.

ASSET/LIABILITY MANAGEMENT AND QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
MARKET RISK

     The Company's net income is largely dependent on its net interest income.
The Company seeks to maximize its net interest margin within an acceptable level
of interest rate risk. Interest rate risk can be defined as the amount of
forecasted net interest income that may be gained or lost due to favorable or
unfavorable movements in interest rates. Interest rate risk, or sensitivity,
arises when the maturity or repricing characteristics of assets differ
significantly from the maturity or repricing characteristics of liabilities. Net
Interest income is also affected by changes in the portion of interest-earning
assets that are funded by interest-bearing liabilities rather than by other
sources of funds, such as noninterest-bearing deposits and shareholders' equity.

     The Company attempts to manage interest rate risk while enhancing net
interest margin by adjusting its asset/liability position. At times, depending
on the level of general interest rates, the relationship between long- and
short-term interest rates, market conditions and competitive factors, the
Company may determine to increase its interest rate risk position somewhat in
order to increase its net interest margin. The Company monitors interest rate
risk and adjusts the composition of its interest- related assets and liabilities
in order to limit its exposure to changes in interest rates on net interest
income over time. The Company's asset/liability committee reviews its interest
rate risk position and profitability, and recommends adjustments. The Company
also reviews the securities portfolio, formulates investment strategies, and
oversees the timing and implementation of transactions. Notwithstanding the
Company's interest rate risk management activities, the potential for changing
interest rates is an uncertainty that can have an adverse effect on net income.
The Company's results of operations and portfolio market values remain     

                                       44
<PAGE>
 
    
vulnerable to changes in interest rates and to fluctuations in the difference
between long- and short-term interest rates.

          "Gap analysis" is a measure of interest rate sensitivity traditionally
used in the banking industry. Gap analysis measures the cumulative differences
between the amount of assets and liabilities maturing or repricing within
various time periods. The following table shows the Company's interest rate
sensitivity gaps for selected maturity periods at September 30, 1998.

<TABLE> 
<CAPTION> 
                                             0 to 3       4 to 12     Over 1 to        Over
                                             Months       Months       5 Years       5 Years        Total
                                            ----------  ------------  -----------   -----------  ------------
                                                                 (dollars in thousands)
<S>                                         <C>         <C>           <C>           <C>          <C> 
Interest-earning assets:
     Loans receivable....................... $383,297    $  216,413    $  99,959     $  55,387    $  755,056
     Investment securities..................   10,186        23,095      129,080         8,337       170,698
     Federal funds sold.....................        -             -            -             -             -
     Due from banks.........................    1,851             -            -             -         1,851
                                            ----------  ------------  -----------   -----------  ------------
         Total..............................  395,334       239,508      229,039        63,724       927,605

Interest-bearing liabilities:
     Money market accounts..................  122,314             -            -             -       122,314
     Time deposits..........................  144,046       353,599       92,810             9       590,464
     Savings accounts.......................    3,492             -            -             -         3,492
     NOW accounts...........................    9,473             -            -             -         9,473
     Short-term borrowings..................   57,114             -            -             -        57,114
     Long-term debt.........................        -             -            -        25,013        25,013
                                            ----------  ------------  -----------   -----------  ------------
         Total..............................  336,439       353,599       92,810        25,022       807,870
                                            ----------  ------------  -----------   -----------  ------------
Interest sensitivity gap.................... $ 58,895    $ (114,091)   $ 136,229     $  38,702    $  119,735
                                            ==========  ============  ===========   ===========  ============
                                            
Cumulative interest sensitivity gap......... $ 58,895    $  (55,196)   $  81,033     $ 119,735    $  119,735
                                            ==========  ============  ===========   ===========  ============
Percentage of interest-earning assets
     to interest-bearing liabilities........   117.51%        67.73%      246.78%       254.67%       114.82%   
Percentage of cumulative gap to total                                                                           
     assets.................................     6.02%        (5.64)%       8.29%        12.25%        12.25%   
</TABLE>     

                                       45
<PAGE>
 
     
          It is the Company's goal to maintain a total percentage of rate-
sensitive assets to rate-sensitive liabilities of between 75% and 125%. This
percentage of rate-sensitive assets to rate-sensitive liabilities presents a
static position as of a single day and is not necessarily indicative of the
Company's position at any other point in time and does not take into account the
sensitivity of yields and costs of specific assets and liabilities to changes in
market rates. The foregoing analysis assumes that the Company's mortgage-backed
securities mature during the period in which they are estimated to prepay. No
other prepayment or repricing assumptions have been applied to the Company's
interest-earning assets.

          Quantitative and Qualitative Disclosures about Market Risk. A
principal objective of the Company's asset/liability management effort is to
balance the various factors that generate interest rate risk, thereby
maintaining the interest rate sensitivity of the Company within acceptable risk
levels. To measure its interest rate sensitivity position, the Company utilizes
a simulation model that facilitates the forecasting of net interest income under
a variety of interest rate and growth scenarios. At December 31, 1997, the model
projected net income would increase by 1.15% if interest rates would immediately
fall by 200 basis points. It projects a decrease in net income of 0.94% if
interest would immediately rise by 200 basis points. The earnings simulation
model includes assumptions about how the various components of the balance sheet
and rate structure are likely to react through time in different interest rate
environments. These assumptions are derived from historical analysis and
Management's outlook. Management has determined that no additional disclosures
are necessary to assess changes in information about market risk that have
occurred from December 31, 1997 through September 30, 1998.

YEAR 2000

          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 the Company
does business such as vendors, suppliers, utility companies, and customers.

          Risks Related To Year 2000. The Y2K issue poses certain risks to the
Company and its operations. Some of these risks are present because the Company
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 the Company 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 the Company's Y2K compliance efforts.

          The Company 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 the Company'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 does not reply,
the loan officer will personally contact the customer. The Company has purchased
software to assist it in interpreting the responses, and is in the process of
analyzing the results and any risks identified. The Company has also modified
its loan underwriting controls to ensure that potential borrowers are carefully
evaluated for Y2K compliance before any new loan is approved.
     

                                      46
<PAGE>
 
     
         The Company'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 the Company relies for processing transactions. The Company
has identified all critical third-party service providers and vendors and is
monitoring their Y2K compliance programs. The Company'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 Y2K. That
supplier has provided written assurances to the Company regarding its progress
toward Y2K compliance and has been examined for Y2K readiness by federal bank
examiners.

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

         The Company's State of Readiness. The Company has created a task force
to establish a Y2K plan to prevent or mitigate the adverse effects of the Y2K
issue on the Company and its customers. Goals of the Y2K plan include
identifying Y2K risks, information systems and equipment used by the Company,
informing customers of Y2K issues and risks, establishing a contingency plan for
operating if Y2K issues cause important systems or equipment to fail,
implementing changes necessary to achieve Y2K compliance, and verifying that
these changes are effective. The Comptroller of Currency has examined the
Company's Y2K compliance plan and the Company's progress in implementation. In
addition, the Board of Directors is carefully monitoring progress under the plan
on a monthly basis.

         The Company's plan to address the Y2K issues involves several phases,
described below:

         .    Awareness - In this phase, the Company'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 is 100% complete.
         
         .    Assessment - During this phase, the Company 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 the Company'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. The
              tasks to be performed in this phase are 70% complete. All system
              renovations are expected to be completed by March 31, 1999.
         
         .    Validation - During the validation phase, the Company 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. Thirty percent of system validation has been performed and
              the remainder is expected to be completed by June 30, 1999.
         
         .    Implementation - In this phase all new and revised systems will
              be implemented, data exchange issues will be resolved, and back
              up and recovery plans will be developed. This phase will begin
              once the validation phase is complete and will be fully executed
              by December 31, 1999.

         Based on information developed to date, Company management believes
that the cost of remediation will not be material to the Company's business,
operations, liquidity, capital resources, or financial condition. The Company
estimates that total cash outlays in connection with Y2K compliance will be less
than $500,000, excluding costs of Company employees involved in Y2K compliance
activities. Less than one half of this amount had been expended as of September
30, 1998. The Company is funding Y2K expenditures through continuing operations.
     

                                       47
<PAGE>
 
    
         All 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,
the Company has developed a detailed contingency plan. This plan calls for
manual processing of bank transactions at designated locations supported by
backup power systems. Delays in processing transactions would result in the
event that the Company is forced to process transactions manually. These delays
could disrupt normal business activities of the Company and its customers.

         Forward Looking Statements. The discussion above regarding issues
associated with Y2K includes certain "forward looking statements". The Company'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;

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

         .     Unexpected costs;

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

         .     The general economy.

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 that
require the measurement of financial position and operating results in terms of
historical dollars without considering the 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.

RECENTLY ADOPTED ACCOUNTING STANDARDS

         In February 1997, the Financial Accounting Standards Board (the "FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 129, Disclosure
of Information About Capital Structure. SFAS No. 129 establishes standards for
disclosure of information regarding an entity's capital structure. The adoption
of SFAS No. 129 did not affect the Company.

         In February 1997, the FASB issued SFAS No. 128, Earnings Per Share,
which establishes standards for computing and presenting earnings per share. The
Company adopted SFAS No. 128 as of December 31, 1997, and restated all per share
data as reflected in the consolidated financial statements in accordance with
SFAS No. 128.

         In June 1996, the FASB issued SFAS No. 125, Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of Liabilities. SFAS No.
125 requires the Company to recognize the financial and servicing assets it
controls and liabilities it has incurred, remove financial assets from its
statement of condition when control has been surrendered, and remove liabilities
when they are extinguished. The adoption of SFAS No. 125 did not affect the
Company's consolidated financial position or results of operations. In December
of 1996, the FASB issued SFAS No. 127, Deferral of the Effective Date of Certain
Provisions of FASB Statement No. 125. The Company adopted SFAS No. 127 on
January 1, 1998 as required; the adoption did not affect the Company.
     

                                       48
<PAGE>
 
     
         In June 1997, the FASB issued SFAS No. 130, Reporting Comprehensive
Income, which establishes standards for reporting and displaying comprehensive
income and its components (revenues, expenses, gains and losses) in financial
statements. Comprehensive income includes gains or losses based upon changes in
the market values of certain assets. In addition, SFAS No. 130 requires the
Company to classify items of other comprehensive income by their nature in a
separate financial statement or as a component of the statement of operations or
the statement of shareholders' equity and display the accumulated balance of
other comprehensive income separately in the shareholders' equity section of the
statement of financial condition. The Company adopted SFAS No. 130 on January 1,
1998 as required.

         Also in June 1997, the FASB issued SFAS No. 131, Disclosures about
Segments of an Enterprise and Related Information. SFAS No. 131 establishes
reporting standards for public companies concerning annual and interim financial
statements of their operating segments and related information. Operating
segments are components of a company about which separate financial information
is available that is regularly evaluated by the chief operating decision
maker(s) in deciding how to allocate resources and assess performance. SFAS No.
131 sets criteria for reporting disclosures about a company's products and
services, geographic areas and major customers. The Company adopted SFAS No. 131
on January 1, 1998 as required; the Company has only one segment, as that term
is defined in SFAS No. 131.

ACCOUNTING STANDARDS ISSUED BUT NOT YET ADOPTED

         In February 1998, the FASB issued SFAS No. 132, Employers' Disclosures
about Pensions and Other Postretirement Benefits-an amendment of FASB Statements
No. 87, 88, and 106. SFAS No. 132 revises employers' disclosures about pension
and other postretirement benefit plans. It does not change the measurement of
recognition of those plans. It standardizes the disclosure requirements for
pensions and other postretirement benefits to the extent practicable, requires
additional information on changes in the benefit obligations and fair values of
plan assets that will facilitate financial analysis, and eliminates certain
disclosures that are no longer considered useful. SFAS No. 132 is effective for
fiscal years beginning after December 15, 1998. The Company does not offer
defined benefit plans or other postretirement benefit plans to its employees;
therefore, the adoption of SFAS No. 132 will not affect the Company's financial
statement disclosures.

         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 the Company 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. The Company
will adopt SFAS No. 133 on January 1, 2000, as required. Management of the
Company believes that adoption of SFAS No. 133 will not have a material impact
on the Company's consolidated financial condition or results of operations.
     

                                      49
<PAGE>
 
    
                                  MANAGEMENT

         The Company has assembled a management team of experienced bankers. The
Company's executive officers are listed below.

Name                           Age      Position
- ----                           ---      --------

Robert L. McCormick............ 64      Chairman of the Board of Directors of
                                        the Company and the Bank
                                        
Rick J. Green.................. 51      Chief Executive Officer of the Company
                                        and the Bank; Director of the Company
                                        and the Bank
                                        
Stanley R. White............... 52      Chief Lending Officer of the Bank;
                                        Director of the Company and the Bank
                                        
Kerby E. Crowell............... 49      Executive Vice President, Treasurer and
                                        Chief Financial Officer of the Company
                                        and the Bank
                                        
Kimberly G. Sinclair........... 43      Executive Vice President and Chief
                                        Administrative Officer of the Bank
                                        
Mark A. Poole.................. 39      President, Tulsa division of the Bank
                                        
Joseph P. Root................. 34      President, Central Oklahoma division of
                                        the Bank
                                        
Patrick E. Zimmerman........... 37      President, Stillwater division of the
                                        Bank
                                        
Terry M. Almon................. 43      Senior Vice President and Director of
                                        Corporate Marketing, Retail Sales,
                                        Electronic Banking and Training
                                        
Jerry L. Lanier................ 50      Senior Vice President, Credit
                                        Administration of the Bank
                                        
Charles H. Westerheide......... 50      Senior Vice President and Treasury
                                        Manager of the Bank

         The principal occupations and business experience of each executive
officer of the Company are shown below.

         Robert L. McCormick is Chairman of the Board of Directors of the
Company and the Bank, and has been a director of the Company since its inception
in 1981. He served as Chief Executive Officer of the Company from its inception
until December 31, 1998, and as President, Chief Executive Officer and a
director of the Bank from 1970 until December 31, 1998. He is a Regent, Oklahoma
State Regents for Higher Education. He has served as President of the
Independent Bankers Association of America; President of the Independent Bankers
Association of Oklahoma; President of the Board of Directors Stillwater Chamber
of Commerce; Chairman of the State Chamber, Oklahoma's Association of Business
and Industry; Chairman and President of the Board of Directors for the Oklahoma
Academy for State Goals; Chairman of the Board of Trustees of the Oklahoma State
University Foundation; 1991 Drive Chairman for the Stillwater United Way; and
was named 1990 Citizen of the Year by the Stillwater Chamber of Commerce.
     

                                       50
<PAGE>
 
    
          Rick J. Green was appointed the Chief Executive Officer of the Company
and the Bank effective in January 1999. Previously, Mr. Green has served as
Chief Operating Officer, President of the Central Oklahoma division of the Bank,
and Executive Vice President of the Bank. Mr. Green was appointed to the Boards
of Directors of the Company and the Bank in November 1998. Mr. Green joined the
Bank in 1972. He is a member of the Oklahoma City and Edmond Chambers of
Commerce and has served as Chair/Ambassador of the Stillwater Chamber of
Commerce, on the Oklahoma State University Alumni Association Homecoming and
Honor Students Committees, as Chairman of the Payne County Youth Services, as 
Co-Chairman of the United Way of Stillwater Fund Drive and as a member of the
Advisory Board of the Oklahoma State University Technical Institute. He is a
member of the Commercial Real Estate Association of Oklahoma City, the Oklahoma
and Oklahoma City Homebuilders Associations, and past member of the Stillwater
Medical Center Committee on Physician Recruitment. Mr. Green is also a member of
Leadership Stillwater and Leadership Oklahoma City.

          Stanley R. White was appointed Chief Lending Officer in December 1995
and elected to the Boards of Directors of the Company and the Bank in November
1998. Prior to this appointment as Chief Lending Officer, he had been President
of the Stillwater division of the Bank since 1991. Mr. White joined the Bank in
1974. He is a past member and past Chairman of the Board of Trustees of the
Stillwater Medical Center, past Director of the Stillwater Public Education
Foundation, the Judith Karman Hospice, United Way, March of Dimes, and the
Stillwater Rotary, and past President of the Stillwater Chamber of Commerce and
the Stillwater Industrial Foundation. Mr. White has also served as past Director
of the Oklahoma State University Alumni Association and the Oklahoma State
Chamber of Commerce, past Board Member of the Oklahoma Law Enforcement
Retirement Board, and currently serves as Director of the Oklahoma Medical
Research Foundation, Director of Leadership Oklahoma, Vice President of
Leadership Oklahoma Alumni, past Chairman and Trustee of the Board of Governors
of the Oklahoma State University Foundation, and is a Director of Oklahoma
Academy for State Goals. Mr. White is also past Chairman of the Oklahoma Bankers
Association, past Chairman of the Oklahoma Bankers Association Government
Relations Council and past Chairman of the Education Committee of this
organization, and a member of the American Bankers Association Government
Relations Council. Mr. White is also Director of the Texas Chapter and Senior
Member of the Robert Morris Association.

          Kerby E. Crowell has served as Executive Vice President, Treasurer and
Chief Financial Officer of the Company and the Bank since 1986. Mr. Crowell
joined the Bank in 1969. He is a Past President and Board member of the Oklahoma
City Chapter of the Financial Executives Institute, and a member of the Bank
Operations Committee of the Independent Bankers Association of America and the
Federal Reserve's Industry Advisory Group on Electronic Check Presentment. He is
past President and Director of the Oklahoma 4-H Foundation, Inc., Director and
past President of the Payne County Affiliate of the American Diabetes
Association, past President of the Stillwater Breakfast Kiwanis Club, the Bank
Administration Institute's Northern Oklahoma Chapter, and the North Central
Chapter of Certified Public Accountants, and past Vice Chairman of the
Independent Bankers Association of America's Bank Services Committee. Mr.
Crowell is also a graduate of the Leadership Stillwater Class XI.

          Kimberly G. Sinclair was appointed Chief Administrative Officer in
1995 and has been Executive Vice President of the Bank since 1991. Prior to
1991, she had been Senior Vice President and Chief Operations Officer of the
Bank since 1985. Ms. Sinclair joined the Bank in 1975. She is a member of the
Stillwater Junior Service League, Treasurer of the Board of Trustees of the
Stillwater Public Education Foundation, and a graduate of the Leadership
Stillwater Class IX. She has been an Ambassador with the Stillwater Chamber of
Commerce and active with the Pioneer Booster Club and Stillwater PTA.

          Mark A. Poole was appointed President of the Tulsa division of the
Bank in December 1998. Prior to joining the Bank in 1998, Mr. Poole was Senior
Vice President/Sales Manager of Bank One, Oklahoma in Tulsa from 1996 to 1998;
and served as commercial lending officer for BankIV in Oklahoma City from 1994
to 1996; Bank of Oklahoma in Oklahoma City from 1991 to 1994; and Security
Pacific Bank of Arizona from 1987 to 1991. In 1981, Mr. Poole was drafted by the
Toronto Blue Jays and played professional baseball in the A, AA and AAA leagues
until 1986. Mr. Poole is a board member of the Tulsa Area United Way Allocations
Committee and Downtown Tulsa Unlimited. He is a former board member of Citizens
Caring for Children, was chairman of the 1996 OBA Basic Banking School, and a
member of the Advisory Board for the 1994 OBA Commercial Lending School.
     

                                       51
<PAGE>
 
    
          Joseph P. Root was appointed President of the Central Oklahoma
division of the Bank in November 1997. Previously, Mr. Root was Senior Vice
President in the Central Oklahoma division. Mr. Root joined the Bank in 1992. He
is a member of the Oklahoma City Chamber of Commerce and the State Chamber of
Commerce of Oklahoma, and of Robert Morris Associates. In addition, he is a
member of the Oklahoma City Men's Dinner Club.

          Patrick E. Zimmerman has been President of the Stillwater division
since July 1996. Prior to becoming President, Mr. Zimmerman served as Executive
Vice President and Stillwater division Manager from December 1995 to July 1996,
as Senior Vice President of Commercial Lending of the Bank from January 1995 to
December 1995, as Vice President of Commercial Lending of the Bank from January
1992 to January 1995, and as the Administrative Vice President and Branch
Manager of Farm Credit Services in Stillwater, an agricultural lending
institution, from February 1987 to January 1992. Mr. Zimmerman is a member of
the Stillwater Chamber of Commerce and a 1995 Graduate of Leadership Oklahoma.
He currently serves as a board member of the Oklahoma State University Alumni
Association. Mr. Zimmerman has also served as a board member of the Stillwater
Chamber of Commerce, Stillwater Area United Way, and as a Director of the
Stillwater Industrial Foundation. He was the Campaign Chairman for the 1996
Stillwater Area United Way Campaign and is past Chairman of the Board of the
Stillwater Chamber of Commerce. Mr. Zimmerman is past president of the
Stillwater Frontier Rotary Club and is past Chairman of the Banking Leadership
Oklahoma Committee for the Oklahoma Bankers Association. Mr. Zimmerman is also a
member of the Robert Morris Association.

          Terry M. Almon is a Senior Vice President and was appointed Director
of Corporate Marketing, Retail Sales, Electronic Banking and Training in
September 1998. Prior to September 1998, she was Senior Vice President and
manager of Electronic Banking from 1996, and was responsible for the management
of the Tulsa division's Marketing, Operations and Retail Sales from 1990 to
1996. Ms. Almon joined the Bank in 1990. She is a member of the Oklahoma
Commission for Teacher Preparation, a member of the American Bank Marketing
Association and a director of the Southwest Education Development Laboratory.
She is past Chairman of the Oklahoma Commission for Teacher Preparation, former
board member of the Magic Empire Council of the Girl Scouts of America, a
charter founding member of the Juliette Lowe Leadership Society and a former
Chairman of the Tulsa Women's Foundation. Ms. Almon was awarded the Oklahoma
Education Association's "Friend of Education" award in 1992. She was elected to
the Board of Education of the Jenks Public Schools in 1992, and has served
actively on numerous education committees for public schools.

          Jerry L. Lanier was appointed Senior Vice President in Credit
Administration in 1998, supervising this area Company-wide. From 1992 until
joining the Bank in 1998, Mr. Lanier was a consultant specializing in loan
review. During this same period he also served as court-appointed receiver for a
number of Oklahoma-based insurance companies. From 1982-1992, Mr. Lanier served
as President of American National Bank and Trust Co. of Shawnee, Oklahoma
including service as Chief Executive Officer from 1987-92. From 1970-1981, he
was a National Bank Examiner for the Comptroller of the Currency in Oklahoma
City and Dallas, Texas, and, while an examiner, served as Regional Director of
Special Surveillance from 1979 to 1981, and conducted bank examinations in
Europe. Mr. Lanier has served as United Way Drive Chairman and President;
Chairman of the Shawnee Advisory Board of Oklahoma Baptist University; Director
of the Shawnee Chamber of Commerce; Director and Chairman of the Youth and
Family Resource Center; and President and Trustee of the Shawnee Educational
Foundation.

          Charles H. Westerheide is Senior Vice President and Treasury Manager
of the Bank. He joined the Bank in 1997 coming from NationsBank, Wichita, Kansas
(previously BankIV) where he served as Treasury/Funding Manager. Prior to
joining BankIV, Mr. Westerheide served as Executive Vice President and Chief
Financial Officer of Security Bank and Trust Co., Ponca City, OK. Mr.
Westerheide has held a number of community leadership positions including
Chairman of the Ponca City Chamber of Commerce, President of the Ponca City
Foundation for Progress, Inc., and a director and officer of numerous community
foundations and clubs. Mr. Westerheide is a graduate of Leadership Oklahoma,
Class II.
     

                                       52
<PAGE>
 
    
                SELLING SHAREHOLDERS; OWNERSHIP OF COMMON STOCK

SELLING SHAREHOLDERS

          The following shareholders are selling common stock in this offering.
Percentage ownership is based upon the 3,799,065 common shares outstanding at
December 31, 1998. The selling shareholders will sell all of the shares of
common stock that they own in the offering.

<TABLE> 
<CAPTION> 

                                                                                              -------------------------------
                                                                                                               Percentage of
Selling Shareholder                             Position with the Company                     Number        Outstanding Shares
- -----------------------    ---------------------------------------------------------------    ------        ----------------
<S>                        <C>                                                                <C>           <C> 
Estate of Paul C. Wise     Paul C. Wise was an officer and director of the Company and the 
                           Bank until his death in February 1998.
                           James B. Wise, M.D. is a co-executor of the Estate.                696,311              18.33%

James B. Wise, M.D.        Director of the Company and the Bank                               114,920               3.02
                                                                                              -------              -----
    Total                                                                                     811,231              21.35%
                                                                                              =======              =====
</TABLE> 

BENEFICIAL OWNERSHIP OF SECURITIES

     The following table shows the common stock owned by directors and executive
officers of the Company and persons known by the Company to beneficially own
more than 5% of the Company's outstanding common stock as of December 31, 1998.
The table includes the numbers and percentages of shares owned after the
offering is completed. This information has been prepared based upon the SEC's
"beneficial ownership" rules. Under these rules a person is deemed to be a
beneficial owner of a security if that person has or shares voting power, which
includes the power to vote or to direct the voting of a security, or investment
power, which includes the power to dispose or to direct the disposition of a
security. More than one person may be deemed to be a beneficial owner of the
same securities. A person is deemed to be a beneficial owner of any security
that the person has the right to acquire within 60 days. The shares of common
stock issuable upon exercise of options exercisable within 60 days from the
record date are assumed to be outstanding for the purpose of determining the
percentage of shares beneficially owned by that person. The SEC's rules
sometimes cause the total percentage ownership disclosed to be less than the sum
of the individual ownership percentages. The table does not reflect up to 53,000
shares that American Fidelity Corporation has indicated it may purchase in the 
offering, which would bring its ownership to 9.90% of outstanding shares.

<TABLE> 
<CAPTION> 
                                                         Ownership Prior                    Ownership After
                                                          to the Offering     Shares to      the Offering
                                                    ------------------------             ----------------------
                 Beneficial Owner                      Shares     Percentage   Be Sold    Shares    Percentage
- --------------------------------------------------- ------------- ----------  ---------- ---------- -----------
<S>                                                 <C>           <C>         <C>        <C>        <C> 
Selling Shareholders:
    Estate of Paul C. Wise                               696,311     18.33 %    696,311          -        -
    James B. Wise, M.D. (1)                              114,920      3.02      114,920          -        - 
                                                    ------------  --------    --------- 
          Total Selling Shareholders                     811,231     21.35      811,231          -        -
All Directors (15 persons) (2) (3)                     1,333,064     34.41      811,231    521,833     12.65% 
Executive officers (11 persons) (4)                      191,211      4.88            -    191,211      4.58
All directors and executive officers (2) (4)           1,388,721     35.41      811,231    577,490     13.84
Known holders of more than 5% of the Company's
    outstanding common stock (2) (5)                   1,660,430     43.71      811,231    849,199     20.97
Directors, officers and known holders of more than
    5% of the Company's common stock (2) (4) (5)       2,017,019     51.43      811,231  1,205,788     28.90 
</TABLE> 

(1)  James B. Wise, M.D. is a director of the Company. The shares of common
     stock held in the Estate of Paul C. Wise are deemed to be owned by Dr. Wise
     because he is co-executor of the estate.
(2)  Includes shares to be sold by the Selling Shareholders, all of which are
     deemed to be owned by Dr. Wise.
(3)  Also includes 75,000 shares of common stock issuable upon exercise of
     options that were exercisable at December 31, 1998, or that become
     exercisable by February 28, 1999. These options are held by three executive
     officers who are directors of the Company.
(4)  Includes 122,000 shares of common stock issuable upon exercise of options
     that were exercisable at December 31, 1998, or that become exercisable by
     February 28, 1999. Includes shares owned by executive officers who are
     directors of the Company and other executive officers.
(5)  Includes shares owned by Joyce P. Berry, a director of the Company, which
     will represent 5.46% of outstanding shares after the offering. Also
     includes 234,380 shares owned by George M. Berry, which will represent
     5.79% of outstanding shares after the offering, and 347,918 shares owned by
     American Fidelity Corporation, which will represent 8.60% of outstanding
     shares after the offering (9.90% if it purchases 53,000 shares in the 
     offering). Mr. Berry is the retired Chairman of the Board of Directors of
     the Company. Mr. Alfred L. Litchenburg, who is a director of the Company,
     is an executive officer of the principal subsidiary of American Fidelity
     Corporation. The Bank holds 200,000 shares in trust that are beneficially
     owned by Mr. Berry, and 46,000 additional shares that are included above.
     

                                       53
<PAGE>
 
    
                         DESCRIPTION OF CAPITAL STOCK


         The Company has 12,000,000 shares of capital stock authorized, of which
10,000,000 are shares of common stock, 1,000,000 are shares of serial preferred
stock, and 1,000,000 are shares of Class B serial preferred stock. As of
September 30, 1998, 3,797,107 shares of common stock, and no shares of serial
preferred stock or Class B serial preferred stock were issued and outstanding.

COMMON STOCK

         Each share of common stock is entitled to one vote on all matters
submitted to shareholders, except that in the election of directors, cumulative
voting is permitted. Cumulative voting gives each shareholder the right to cast,
in the aggregate, a number of votes equal to the total number of the holder's
shares, multiplied by the number of directors to be elected, all of which may be
cast for any one or more candidates.

         Holders of shares of common stock do not have preemptive rights to
subscribe for shares of common stock or any other class of stock that may be
issued in the future. The shares of common stock are not subject to redemption
and, upon receipt by the Company of the full purchase price therefor, will be
fully paid and nonassessable.

         Each share of common stock participates equally in dividends which are
payable when, as and if declared by the Company's Board of Directors out of
funds legally available for such purpose, and is entitled to share equally in
the assets of the Company available for distribution to common shareholders in
the event of liquidation of the Company. If any shares of preferred stock are
outstanding, such shares may have priority in dividends or liquidation over the
Shares.

PREFERRED STOCK

         The Board of Directors of the Company is authorized to issue serial
preferred stock and to fix and state voting powers, designations, preferences or
other special rights of such shares and the qualifications, limitations and
restrictions thereof. The serial preferred stock may rank prior to the shares as
to dividend rights or liquidation preferences, or both, and may have full or
limited voting rights. In 1995, the Board of Directors authorized the issuance
of the Series A Preferred Stock, all shares of which were redeemed on September
1, 1998. Upon redemption, shares of Series A Preferred Stock returned to the
status of authorized but unissued shares.

RESTRICTIONS ON CHANGES IN CONTROL

         The Company's Amended and Restated Certificate of Incorporation
requires the affirmative vote of not less than 80% of the outstanding voting
stock of the Company to authorize the merger or consolidation of the Company
with, or a sale, exchange or lease of more than 25% of the assets of the Company
to any person or entity unless approval of the transaction is recommended by at
least a majority of the entire Board of Directors.

         Under the Amended and Restated Certificate of Incorporation, the
holders of at least 80% of the Company's outstanding shares of voting stock and
at least a majority of the Company's outstanding shares of voting stock not
including shares held by a "Related Person," would be required to approve
certain "Business Combinations," as defined. The increased voting requirements
would apply in connection with Business Combinations involving a Related Person,
except in cases where the proposed transaction was approved in advance by two-
thirds of the members of the Board of Directors who are unaffiliated with the
Related Person and who were directors prior to the time when the Related Person
became a Related Person (the "Continuing Directors"). The term "Related Person"
is defined to include any individual, corporation, partnership, or other entity,
which owns beneficially or controls, directly or indirectly, more than 10% of
the outstanding shares of voting stock of the Company. A "Business Combination"
is defined to include: (i) any merger or consolidation of the Company with or
into any Related Person; (ii) any sale, lease, exchange, mortgage, transfer or
other disposition of all or a Substantial Part of the assets of the Company or a
subsidiary to any Related Person (the term "Substantial Part" is defined to
include more than 25% of the Company's total assets); (iii) any merger or
consolidation of a Related Person with or into the Company or a subsidiary of
the Company; (iv) any sale, lease, exchange, transfer, or other disposition of
all or any Substantial Part of the assets of a Related Person to the Company or
a subsidiary of the Company; (v) the issuance of any securities of the Company
or     

                                       54
<PAGE>
 
    
subsidiary of the Company to a Related Person; (vi) any reclassification of the
Company's common stock, or any recapitalization involving the Company's common
stock; (vii) the acquisition by the Company or any subsidiary of any securities
of the Related Person; and (viii) any agreement, contract or other arrangement
providing for any of the above transactions.

         Under the Oklahoma General Corporation Act, mergers, consolidations and
sales of substantially all of the assets of an Oklahoma corporation must
generally be approved by a vote of the holders of a majority of the outstanding
shares of stock entitled to vote thereon. Section 1090.3 of the Oklahoma General
Corporation Act, however, restricts certain transactions between an Oklahoma
corporation (or its majority owned subsidiaries), and a holder of 15% or more of
the corporation's outstanding voting stock, together with affiliates or
associates thereof (excluding persons who were 15% shareholders on September 1,
1991, or who become such by action of the corporation alone) (an "Interested
Shareholder"). For a period of three years following the date that a shareholder
became an Interested Shareholder, Section 1090.3 prohibits the following types
of transactions between the corporation and the Interested Shareholder (unless
certain conditions, described below, are met): (i) mergers or consolidations;
(ii) sales, leases, exchanges, mortgages, pledges, transfers, or other
dispositions of 10% or more of the aggregate assets of the corporation; (iii)
issuances or transfers by the corporation of any stock of the corporation that
would have the effect of increasing the Interested Shareholder's proportionate
share of the stock of any class or series of the corporation; (iv) receipt by
the Interested Shareholder of the benefit, except proportionately as a
shareholder of the corporation, of loans, advances, guarantees, pledges or other
financial benefits provided by the corporation; and (v) any other transaction
which has the effect of increasing the proportionate share of the stock of any
class or series of the corporation that is owned by the Interested Shareholder.
This restriction does not apply if: (1) before such person became an Interested
Shareholder, the Board of Directors approved the transaction in which the
Interested Shareholder becomes an Interested Shareholder or approved the
business combination; or (2) upon consummation of the transaction which resulted
in the shareholder's becoming an Interested Shareholder, the Interested
Shareholder owned at least 85% of the voting stock of the Company outstanding at
the time the transaction commenced, excluding for purposes of determining the
number of shares outstanding, those shares owned by (i) persons who are
directors and also officers, and (ii) employee stock plans in which employee
participants do not have the right to determine confidentially whether shares
held subject to the plan will be tendered in a tender or exchange offer; or (3)
on or subsequent to such date, the business combination is approved by the Board
of Directors and authorized at an annual or special meeting of shareholders, and
not by written consent, by the affirmative vote of at least 66-2/3% of the
outstanding voting stock which is not owned by the Interested Shareholder. An
Oklahoma corporation may exempt itself from the requirements of the statute by
adopting an amendment to its certificate of incorporation.

         The Amended and Restated Certificate of Incorporation and Bylaws of the
Company provide that the Board of Directors of the Company shall be divided into
three classes which shall be as nearly equal in number as possible. The
directors of each class hold office following their election for a period of
three years, with only one-third (1/3) of the directors coming up for re-
election each year. Each director serves until his or her successor is elected
and qualified. Although such provisions may have the effect of making it more
difficult and time consuming for a shareholder to gain control of the Company,
the Board of Directors believes these provisions provide greater continuity and
stability in the management of the Company and provide the Board with greater
ability to negotiate with respect to any proposal for a business combination,
corporate restructuring or other significant transaction in order to help assure
that favorable terms are made available to all of the Company's shareholders.

         Under the Amended and Restated Certificate of Incorporation and Bylaws
of the Company any director or the entire Board 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 Company entitled to vote
generally in the election of directors, cast at a meeting of shareholders called
for that purpose. Additionally, the number of directors may be increased to as
many as 21 (exclusive of directors, if any, to be elected by holders of
preferred stock of the Company, voting separately as a class) or decreased to as
few as three by the Board of Directors, but no decrease shall result in the
shortening of the term of any incumbent director. Vacancies in the Board of the
Company, however caused, and newly created directorships shall be filled by a
vote of two-thirds (2/3) of the directors then in office, whether or not a
quorum.

         The Amended and Restated Certificate of Incorporation and Bylaws of the
Company provide that special meetings of shareholders for any purpose can only
be called by the Board of Directors of the Company, or by a      

                                       55
<PAGE>
 
    
committee of the Board of Directors which has been duly designated by the Board.
Neither shareholders nor any other person or persons may call a special meeting.

         The Amended and Restated Certificate of Incorporation of the Company
provides that the affirmative vote of not less than 80% of the outstanding
shares of the Company is required to amend the provisions regarding election and
removal of directors, amendment of the Certificate of Incorporation and Bylaws,
indemnification, directors liability and certain business combinations and other
transactions. The Bylaws may be repealed, altered, amended or rescinded by a
vote of a majority of the Board of Directors or by the holders of at least 80%
of the outstanding shares of capital stock of the Company entitled to vote
generally in the election of directors at a meeting of the shareholders called
for that purpose.

         The Amended and Restated Certificate of Incorporation authorizes the
Company to issue 10,000,000 shares of Common stock, 1,000,000 shares of serial
preferred stock, and 1,000,000 shares of Class B serial preferred stock, from
time to time as approved by the Board of Directors of the Company without the
approval of the shareholders. The ability of the Company to issue additional
shares could be construed as having an anti-takeover effect because it can
dilute the voting or other rights of the proposed acquiror or create a
substantial voting block in institutional or other hands.

         The Amended and Restated Certificate of Incorporation of the Company
provides that nominations for the election of directors and proposals for any
new business to be taken up at an annual or special meeting of shareholders may
be made by the board of directors or by any shareholder of the Company entitled
to vote generally in the election of directors. However, in order for a
shareholder to make any such nominations or proposals, he or she must give
notice in writing of such nomination or proposal to the Secretary of the Company
not less than 30 nor more than 60 days prior to any such meeting unless less
than 40 days notice of the meeting has been given to shareholders in which case
notice may be given up to the tenth day following notice to the shareholders.
    

                                       56
<PAGE>
 
    
                                 UNDERWRITING

         The Underwriters named below, have severally agreed, subject to the
terms and conditions set forth in the Underwriting Agreement to purchase from
the Company and the Selling Shareholders the total number of shares of common
stock set forth opposite their respective names. The Underwriters have agreed,
subject to the terms and conditions set forth in the Underwriting Agreement
(including, without limitation, the approval of certain legal matters by counsel
to the Underwriters), to purchase all of the shares offered hereby (other than
the shares subject to the over-allotment option described below) if any of the
shares are purchased. In the event of a default by an Underwriter, the
Underwriting Agreement provides that, in certain circumstances, purchase
commitments of the Underwriters which do not default may be increased, or the
Underwriting Agreement may be terminated.

<TABLE> 
<CAPTION> 
                                                                                 Number
        Underwriters                                                           of Shares
      ------------------------------------------------------------------      -----------
      <S>                                                                     <C> 
       Stifel, Nicolaus & Company, Incorporated.........................
       Dain Rauscher Wessels, a division of Dain Rauscher Incorporated..

                                                                              ============
          Total.........................................................        1,061,231
                                                                              ============
</TABLE> 

CONCESSIONS AND DISCOUNTS

         The Underwriters have advised the Company and the selling shareholders
that they propose initially to offer the shares to the public at the public
offering price set forth on the cover page of this Prospectus, and to certain
dealers at such price less a concession not in excess of $   per share. The
underwriters may allow, and such dealers may reallow, a discount not in excess
of $   per share to certain other dealers.

         The following table shows the per share and total offering price of the
shares offered hereby, the underwriting discount to be paid by the Company and
the selling shareholders, and the proceeds of the offering to the Company and
the selling shareholders, before expenses of the offering, assuming that the
over-allotment option is not exercised, and assuming the exercise in full of the
over-allotment option.

<TABLE> 
<CAPTION>                                                                             
                                                                   Total if the Over-          Total if the Over-               
                                                                   Allotment Option             Allotment Option       
                                                  Per Share         Is Not Exercised           Is Fully Exercised      
                                                  -----------    ---------------------        ---------------------    
          <S>                                     <C>            <C>                          <C>                   
          Offering price.....................                                                                        
          Underwriting discount                                                                                      
              Company........................                                                                        
              Selling shareholders...........                                                                        
              Company portion of selling                                                                        
              shareholders underwriting
              discount.......................
          Net Proceeds (before expenses)                                                                             
              Company........................                                                                        
              Selling shareholders...........                                                                         
</TABLE> 

         The Company's expenses of the offering (exclusive of the underwriting
discount) are estimated at $245,904.

OVER-ALLOTMENT OPTION

         The Company has granted the Underwriters an option to purchase up to an
additional 159,185 shares of common stock at the initial offering price, less
underwriting discounts and commissions. Such option, which expires 30 days from
the date of this Prospectus, may be exercised solely to cover over-allotments
incurred in connection with the     

                                       57
<PAGE>
 
    
sale of the shares offered hereby. To the extent that the Underwriters exercise
their option to purchase additional shares, each Underwriter will, subject to
certain conditions, become obligated to purchase approximately the same
percentage of additional shares as the number of shares set forth opposite such
Underwriter's name bears to the total number of shares listed in the table.

PRICE STABILIZATION AND SHORT POSITIONS

         In connection with the offering of the shares, the Underwriters and any
selling group members may engage in transactions (effected in accordance with
Rule 104 of the Securities and Exchange Commission's Regulation M) that are
intended to stabilize, maintain or otherwise affect the market price of the
common stock. Such transactions may include over-allotment transactions in which
the Underwriters create a short position for their own account by selling more
shares than they are committed to purchase. In such case, to cover all or part
of the short position, the Underwriters may exercise the over-allotment option
described above or may purchase common stock in the open market following
completion of the offering of the shares. The Underwriters may also engage in
stabilizing transactions in which they bid for and purchase common stock at a
level above that which might otherwise prevail in the open market, for the
purpose of preventing or retarding a decline in the market price of the common
stock. The Underwriters also may reclaim any selling concession allowed to an
Underwriter or dealer if the Underwriters repurchase shares distributed by that
Underwriter or dealer. Any of the foregoing transactions may cause the price for
the common stock to be maintained at a level above that which might otherwise
prevail in the open market. Neither the Company, the selling shareholders nor
any of the Underwriters make any representation or prediction as to the
direction or magnitude of any effect that such transactions may have on the
price of the common stock. The Underwriters are not required to engage in the
foregoing transactions and, if commenced, such transactions may be discontinued
without notice.

RESTRICTIONS ON AFFILIATES ON SALE OF SIMILAR SECURITIES

         During a period of 180 days from the date of this Prospectus, the
Company, its directors or executive officers or the persons known to the Company
to own more than 5% of the Company's outstanding common stock will not, subject
to certain exceptions, without the prior written consent of Stifel, Nicolaus &
Company, Incorporated, directly or indirectly, issue, sell, offer to sell, grant
any option for sale of, or otherwise dispose of, any shares of common stock, or
any security convertible into or exchangeable into or exercisable for common
stock.

INDEMNIFICATION

         The Company and the Selling Shareholders have agreed to indemnify the
Underwriters against, or contribute to payments that the Underwriters may be
required to make in respect of, certain liabilities, including liabilities under
the Securities Act.

OTHER SERVICES

         The Underwriters engage in transactions with, and, from time to time,
have performed services for, the Company and its subsidiaries in the ordinary
course of business.

                                 LEGAL MATTERS

         The validity of the Shares offered hereby and certain other legal
matters will be passed upon for the Company by the law firm of Kennedy, Baris &
Lundy, L.L.P., Bethesda, Maryland. Certain legal matters will be passed upon for
the Underwriters by Bryan Cave LLP, St. Louis, Missouri.

                                    EXPERTS

         The consolidated financial statements at December 31, 1997 and 1996 and
for each of the three years in the period ended December 31, 1997 included and
incorporated by reference in this Prospectus have been audited by Deloitte &
Touche LLP, independent auditors, as stated in their reports, which are included
and incorporated by     

                                       58
<PAGE>
 
    
reference herein, and have been so included and incorporated in reliance upon
the report of such firm given upon their authority as experts in accounting and
auditing.

                            ADDITIONAL INFORMATION

         The Company files annual, quarterly and special reports, proxy
statements and other information with the SEC. You may read and copy any
reports, statements or other information that the Company files with the SEC at
the SEC's public reference room at 450 Fifth Street, NW, Washington, D.C. 20549.
Please call the SEC at 1-800-SEC-0330 for further information on the public
reference room. The SEC maintains a World Wide Web site on the Internet at
"http://www.sec.gov" that contains reports, proxy and information statements,
and other information regarding companies that file electronically with the SEC,
including the Company.

         The Company filed a Registration Statement on Form S-2 (the
"Registration Statement") to register the common stock to be sold in the
offering. This Prospectus is a part of that Registration Statement. As allowed
by SEC rules, this Prospectus does not contain all the information you can find
in the Registration Statement or the exhibits to that Registration Statement.

         SEC regulations allow the Company to "incorporate by reference"
information into this Prospectus, which means that the Company can disclose
important information to you by referring you to another document filed
separately with the SEC. The information incorporated by reference is considered
part of this Prospectus. Information incorporated by reference from earlier
documents is superceded by information that has been incorporated by reference
from more recent documents.

         This Prospectus incorporates by reference the documents listed below
that the Company has previously filed with the SEC (file no. 0-23064). These
documents contain important information about the Company and its finances. Some
of these filings have been amended by later filings, which are also listed.

         1.  Annual Report on Form 10-K for the Year ended December 31, 1997;

         2.  Quarterly Report on Form 10-Q for the Quarter ended March 31, 1998;

         3.  Current Report on Form 8-K dated June 8, 1998;

         4.  Quarterly Report on Form 10-Q for the Quarter ended June 30, 1998;

         5.  Form 15-12G dated September 3, 1998;

         6.  Quarterly Report on Form 10-Q/A for the Quarter ended September 30,
1998;

         7.  Current Report on Form 8-K dated January 6, 1999.

         The Company also incorporates by reference additional documents that
may be filed with the SEC after the date of this Prospectus and before the
termination of the offering. These additional documents shall be deemed to be
incorporated by reference in this Prospectus and to be a part hereof from the
date of filing of such documents. These include periodic reports, such as Annual
Reports on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on
Form 8-K, as well as proxy statements.

         The Company has supplied all information contained or incorporated by
reference in this Prospectus relating to the Company, and the Selling
Shareholders have supplied all such information relating to them.

         You can obtain any of the documents incorporated by reference through
the Company, the SEC or the SEC's Internet web site as described above.
Documents incorporated by reference are available from the Company without
charge, including any exhibits, specifically incorporated by reference therein.
You may obtain documents      

                                       59
<PAGE>
 
    
incorporated by reference in this Prospectus by requesting them in writing or by
telephone from the Company at the following address:

                  Deborah T. Bradley
                  Corporate Secretary
                  Southwest Bancorp, Inc.
                  608 South Main Street
                  Stillwater, Oklahoma  74074.

                  Telephone: (405) 372-2230.

         You should rely only on the information contained or incorporated by
reference in this Prospectus. The Company has not authorized anyone to provide
you with information that is different from what is contained in this
Prospectus. This Prospectus is dated    , 1999. You should not assume that the
information contained in this Prospectus is accurate as of any date other than
that date.     

                                       60
<PAGE>
 
                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



<TABLE> 
<CAPTION> 
                                                                                                               PAGE
                                                                                                               ---- 
<S>                                                                                                            <C> 
UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998

         Unaudited Consolidated Statements of Financial Condition at September 30, 1998 and
            December 31, 1997.............................................................................      F-2

         Unaudited Consolidated Statements of Operations for the
            Nine Months Ended September 30, 1998 and 1997.................................................      F-3

         Unaudited Consolidated Statements of Shareholders' Equity for the
            Nine Months Ended September 30, 1998 and 1997.................................................      F-4

         Unaudited Consolidated Statements of Cash Flows for the
            Nine Months Ended September 30, 1998 and 1997.................................................      F-5

         Unaudited Consolidated Statements of Comprehensive Income........................................      F-6

         Notes to Consolidated Financial Statements.......................................................      F-7

AUDITED CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 1997

         Independent Auditors' Report.....................................................................     F-13

         Consolidated Statements of Financial Condition at December 31, 1997 and 1996.....................     F-14

         Consolidated Statements of Operations for the Years Ended
            December 31, 1997, 1996 and 1995..............................................................     F-15

         Consolidated Statements of Shareholders' Equity for the Years Ended
            December 31, 1997, 1996 and 1995..............................................................     F-16

         Consolidated Statements of Cash Flows for the Years Ended
            December 31, 1997, 1996 and 1995..............................................................     F-17

         Notes to Consolidated Financial Statements.......................................................     F-18
</TABLE> 

                                      F-1
<PAGE>
 
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in thousands except share data)

<TABLE> 
<CAPTION> 
                                                                                  SEPTEMBER 30,     DECEMBER 31,
                                                                                     1998               1997
                                                                                 --------------   -----------------
<S>                                                                              <C>              <C> 
ASSETS
Cash and due from banks                                                              $  25,020           $  26,259
Federal funds sold                                                                           -              10,000
                                                                                 --------------   -----------------
     Cash and cash equivalents                                                          25,020              36,259
Investment securities:
     Held to maturity, fair value $82,918 (1998) and $87,592 (1997)                     81,479              86,994
     Available for sale, amortized cost $87,385 (1998) and $99,778 (1997)               89,219             100,746
Loans receivable, net of allowance for loan losses
     of $9,709 (1998) and $8,282 (1997)                                                745,347             710,831
Accrued interest receivable                                                              9,102               8,883
Premises and equipment, net                                                             17,894              13,571
Other assets                                                                             9,726               6,002
                                                                                 --------------   ----------------- 
                Total assets                                                          $977,787            $963,286
                                                                                 ==============   =================

LIABILITIES & SHAREHOLDERS' EQUITY 
Deposits:
     Noninterest-bearing demand                                                       $ 38,322            $ 96,560
     Interest-bearing demand                                                             9,473              37,447
     Money market accounts                                                             189,060              94,496
     Savings accounts                                                                    3,492               3,655
     Time deposits                                                                     590,464             609,267
                                                                                 --------------   -----------------
        Total deposits                                                                 830,811             841,425
                                                                                 --------------   -----------------
Income taxes payable                                                                       108                 521
Accrued interest payable                                                                 5,508               6,504
Other liabilities                                                                        2,757               1,227
Short-term borrowings                                                                   57,114              20,548
Long-term debt:
     Guaranteed preferred beneficial interests in the Company's
        subordinated debentures                                                         25,013              25,013
                                                                                 --------------   -----------------
            Total liabilities                                                          921,311             895,238
                                                                                 --------------   -----------------
Commitments and contingencies                                                                -                   -
Shareholders' equity:
     Serial preferred stock -
        Series A, 9.20% Redeemable, Cumulative Preferred Stock; 
            $1 par value; 1,000,000 shares authorized; liquidation value
            $17,250,000; 690,000 shares issued and outstanding (1997)                        -                 690
        Class B, $1 par value; 1,000,000 shares authorized; none issued                      -                   -
     Common stock - $1 par value; 10,000,000 shares authorized; issued
        and outstanding 3,797,107 (1998) and 3,787,839 (1997)                            3,797               3,788
     Capital surplus (As restated.  See Note 10.)                                        9,332              24,764
     Retained earnings (As restated.  See Note 10.)                                     42,247              38,226
     Accumulated other comprehensive income:
        Unrealized gain (loss) on investment securities available for sale,
            net of tax                                                                   1,100                 580
                                                                                 --------------   ----------------- 
                Total shareholders' equity                                              56,476              68,048
                                                                                 --------------   ----------------- 
                Total liabilities & shareholders' equity                              $977,787            $963,286
                                                                                 ==============   =================
</TABLE> 

See notes to unaudited consolidated financial statements.

                                      F-2
<PAGE>
 
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands except share data)

<TABLE> 
<CAPTION> 
                                                                                  AS RESTATED. SEE NOTE 10.
                                                                                 -----------------------------
                                                                                     FOR THE NINE MONTHS
                                                                                     ENDED SEPTEMBER 30,
                                                                                     1998           1997
                                                                                 -------------- --------------
<S>                                                                              <C>            <C> 
Interest income:
     Interest and fees on loans                                                        $51,886        $48,724
     Investment securities:
        U.S. Government and agency obligations                                           6,980          6,213
        State and political subdivisions                                                   427            392
        Mortgage-backed securities                                                         836            962
        Other securities                                                                   345             83
     Federal funds sold                                                                     56            442
                                                                                 -------------- --------------
        Total interest income                                                           60,530         56,816

Interest expense:
     Interest-bearing demand                                                               139            664
     Money market accounts                                                               3,137          2,832
     Savings accounts                                                                       58             74
     Time deposits                                                                      24,733         25,905
     Short-term borrowings                                                               2,045            108
     Long-term debt                                                                      1,744            756
                                                                                 -------------- --------------
        Total interest expense                                                          31,856         30,339
                                                                                 -------------- --------------

Net interest income                                                                     28,674         26,477
     Provision for loan losses                                                           2,705          8,903
                                                                                 -------------- --------------
Net interest income after provision for loan losses                                     25,969         17,574

Other income:
     Service charges and fees                                                            2,610          2,342
     Credit cards                                                                           66            568
     Other noninterest income                                                              320            277
     Gain (loss) on sales of loans receivable                                            1,959          1,381
     Gain (loss) on sales of investment securities                                         185              7
                                                                                 -------------- --------------
        Total other income                                                               5,140          4,575

Other expenses:
     Salaries and employee benefits                                                     10,510         10,559
     Occupancy                                                                           3,673          3,393
     FDIC and other insurance                                                              190            190
     Credit cards                                                                            5            247
     General and administrative                                                          5,564          4,951
                                                                                 -------------- --------------
        Total other expenses                                                            19,942         19,340
                                                                                 -------------- --------------
Income before taxes                                                                     11,167          2,809
     Taxes on income                                                                     4,004            886
                                                                                 -------------- --------------

Net income                                                                            $  7,163       $  1,923
                                                                                 ============== ==============
Net income available to common shareholders                                           $  5,177      $     733
                                                                                 ============== ==============

Basic earnings per common share                                                      $    1.36      $    0.20
                                                                                 ============== ==============
Diluted earnings per common share                                                    $    1.32      $    0.19
                                                                                 ============== ==============
</TABLE> 

See notes to unaudited consolidated financial statements.

                                      F-3
<PAGE>
 
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(Dollars in thousands except share data)

<TABLE> 
<CAPTION> 
                                                                                                         ACCUMULATED     TOTAL
                                                                                                            OTHER        SHARE-
                                     PREFERRED STOCK         COMMON STOCK        CAPITAL    RETAINED    COMPREHENSIVE    HOLDERS'
                                    SHARES     AMOUNT      SHARES     AMOUNT     SURPLUS    EARNINGS        INCOME        EQUITY
                                  ------------------------------------------------------------------------------------------------ 
<S>                               <C>          <C>         <C>        <C>        <C>        <C>         <C>              <C> 
Balance, January 1, 1997             690,000       $690    3,764,216    $3,764     $24,332     $36,041        $205       $65,032   
                                                                                                                                
Cash dividends paid:                                                                                                            
     Preferred, $1.15 per share            -          -            -         -           -     (1,190)           -        (1,190)
     Common, $0.08 per share               -          -            -         -           -       (603)           -          (603)
Cash dividends declared:                                                                                                         
     Common, $0.08 per share               -          -            -         -           -       (302)           -          (302)
Common stock issued:                                                                                                            
     Employee Stock Option Plan            -          -            -         -           -           -           -             -
     Employee Stock Purchase Plan          -          -        2,886         3          58           -           -            61
     Dividend Reinvestment Plan            -          -        4,356         4          87           -           -            91
Change in unrealized gain                                                                                                       
     (loss) on available for sale                                                                                               
     securities, net of tax                -          -            -         -           -           -         416           416
Net income                                 -          -            -         -           -       1,923           -         1,923
                                  ------------------------------------------------------------------------------------------------
                                                                                                                                
Balance, September 30, 1997          690,000       $690    3,771,458    $3,771     $24,477     $35,869        $621       $65,428
                                  ================================================================================================
                                                                                                                                
                                                                                                                                
                                                                                                                                
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            -          -            -         -           -      (1,190)          -        (1,190)
     Common, $0.09 per share               -          -            -         -           -        (683)          -          (683)
Cash dividends declared:                                                                                                        
     Preferred, $0.575 per share           -          -            -         -           -           -           -             -
     Common, $0.09 per share               -          -            -         -           -        (341)          -          (341)
Common stock issued:                                                                                                            
     Employee Stock Option Plan            -          -        4,000         4          55           -           -            59
     Employee Stock Purchase Plan          -          -        1,913         2          52           -           -            54
     Dividend Reinvestment Plan            -          -        3,355         3          93           -           -            96
Preferred Stock Redeemed (1)        (690,000)      (690)           -         -     (15,632)       (928)          -       (17,250)
Change in unrealized gain                                                                                                       
     (loss) on available for sale                                                                                               
     securities, net of tax                -          -            -         -           -           -         520           520
Net income                                 -          -            -         -           -       7,163           -         7,163
                                  ------------------------------------------------------------------------------------------------

Balance, September 30, 1998 (1)            -          -    3,797,107    $3,797      $9,332     $42,247      $1,100       $56,476 
                                  ================================================================================================
</TABLE> 

See notes to unaudited consolidated financial statements.

(1)  As restated.  See Note 10.

                                      F-4
<PAGE>
 
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)

<TABLE> 
<CAPTION> 
                                                                                              FOR THE NINE MONTHS
                                                                                              ENDED SEPTEMBER 30,
                                                                                            1998                1997
                                                                                       --------------       -------------
<S>                                                                                    <C>                  <C>   
Operating activities:
     Net income                                                                         $       7,163        $      1,923
     Adjustments to reconcile net income to net
        cash (used in) provided from operating activities:
            Provision for loan losses                                                           2,705               8,903
            Depreciation and amortization expense                                               1,384               1,171
            Amortization of premiums and accretion of
                discount on securities, net                                                       117                 101
            Amortization of intangibles                                                           186                 157
            (Gain) Loss on sales of securities                                                   (185)                 (7)
            (Gain) Loss on sales of loans receivable                                           (1,959)             (1,381)
            (Gain) Loss on sales of premises/equipment                                             17                 (28)
            (Gain) Loss on other real estate owned, net                                            60                   2
            Proceeds from sales of residential mortgage loans                                  95,464              51,326
            Residential mortgage loans originated for resale                                  (94,453)            (48,842)
     Changes in assets and liabilities:
        Accrued interest receivable                                                              (219)             (3,592)
        Other assets                                                                             (831)             (1,285)
        Income taxes payable                                                                     (413)               (187)
        Accrued interest payable                                                                 (996)              1,229
        Other liabilities                                                                       1,491                 154
                                                                                       --------------       -------------
            Net cash (used in) provided from operating activities                               9,531               9,644
                                                                                       --------------       -------------
Investing activities:
     Proceeds from sales of held to maturity securities                                             -                   -
     Proceeds from sales of available for sale securities                                      13,968                   -
     Proceeds from principal repayments and maturities:
        Held to maturity securities                                                            24,521              13,812
        Available for sale securities                                                          25,112              13,795
     Purchases of held to maturity securities                                                 (19,105)            (21,245)
     Purchases of available for sale securities                                               (26,519)            (47,002)
     Loans originated and principal repayments, net                                           (65,332)           (119,769)
     Proceeds from sales of guaranteed student loans                                           25,186              30,992
     Purchases of premises and equipment                                                       (5,806)             (4,812)
     Proceeds from sales of premises and equipment                                                 82                 115
     Proceeds from sales of other real estate                                                     387                  17
                                                                                       --------------       -------------
            Net cash (used in) provided from investing activities                             (27,506)           (134,097)
                                                                                       --------------       -------------
Financing activities:
     Net increase (decrease) in deposits                                                      (10,614)            115,354
     Net increase (decrease) in short-term borrowings                                          36,566                  61
     Net proceeds from issuance of common stock                                                   209                 152
     Redemption of preferred stock                                                            (17,250)                  -
     Proceeds from issuance of subordinated debentures                                              -              25,013
     Common stock dividends paid                                                                 (985)               (866)
     Preferred stock dividends paid                                                            (1,190)             (1,190)
                                                                                       --------------       -------------
            Net cash (used in) provided from financing activities                               6,736             138,524
                                                                                       --------------       -------------
Net increase (decrease) in cash and cash equivalents                                          (11,239)             14,071
Cash and cash equivalents,
     Beginning of period                                                                       36,259              22,914
                                                                                       ==============       =============
     End of period                                                                      $      25,020        $     36,985
                                                                                       ==============       =============
</TABLE> 

See notes to unaudited consolidated financial statements.

                                      F-5
<PAGE>
 
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in thousands)

<TABLE> 
<CAPTION> 
                                                                        FOR THE NINE MONTHS
                                                                         ENDED SEPTEMBER 30,
                                                                        1998             1997
                                                                    -------------     ------------
<S>                                                                 <C>               <C> 
Net income                                                            $   7,163         $  1,923

Other comprehensive income, net of tax:
     Unrealized gain (loss) on investment
        securities available for sale                                       866              692
     Less: Tax (expense) benefit                                           (346)            (276)
                                                                    -------------     ------------

Comprehensive income                                                  $   7,683         $  2,339
                                                                    =============     ============
</TABLE> 

See notes to unaudited consolidated financial statements.

                                      F-6
<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 footnotes necessary for a complete presentation of financial
position, results of operations, changes in shareholders' equity, and cash flows
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 nine
months ended September 30, 1998 and 1997 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, 1997.

NOTE 2:  PRINCIPLES OF CONSOLIDATION

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

NOTE 3:  RECENTLY ADOPTED ACCOUNTING STANDARDS

In June 1996, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 125, Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.
SFAS No. 125 requires the Company to recognize the financial and servicing
assets it controls and liabilities it has incurred, derecognize financial assets
when control has been surrendered, and derecognize liabilities when
extinguished. The adoption of SFAS No. 125 did not affect the Company's
consolidated financial position or results of operations. In December of 1996,
the FASB issued SFAS No. 127, Deferral of the Effective Date of Certain
Provisions of FASB Statement No. 125. The Company adopted SFAS No. 127 on
January 1, 1998 as required; the adoption did not affect the Company's
consolidated position or results of operations.

In June 1997, the FASB issued SFAS No. 130, Reporting Comprehensive Income,
which establishes standards for reporting and displaying comprehensive income
and its components (revenues, expenses, gains and losses) in financial
statements. In addition, SFAS No. 130 requires the Company to classify items of
other comprehensive income by their nature in a separate financial statement or
as a component of the statement of operations or the statement of shareholders'
equity and display the accumulated balance of other comprehensive income
separately in the shareholders' equity section of the statement of financial
condition. The Company adopted SFAS No. 130 on January 1, 1998 as required.

Also in June 1997, the FASB issued SFAS No. 131, Disclosures about Segments of
an Enterprise and Related Information. SFAS No. 131 establishes reporting
standards for public companies concerning annual and interim financial
statements of their operating segments and related information. Operating
segments are components of a company about which separate financial information
is available that is regularly evaluated by the chief operating decision
maker(s) in deciding how to allocate resources and assess performance. SFAS No.
131 sets criteria for reporting disclosures about a company's products and
services, geographic areas and major customers. The Company adopted SFAS No. 131
on January 1, 1998 as required; the Company has only one segment, as that term
is defined in SFAS No. 131.

NOTE 4:  ACCOUNTING STANDARDS ISSUED BUT NOT YET ADOPTED

In February 1998, the FASB issued SFAS No. 132, Employers' Disclosures about
Pensions and Other Postretirement Benefits - an amendment of FASB Statements No.
87, 88, and 106. SFAS No. 132 revises employers' disclosures about pension and
other postretirement benefit plans. It does not change the measurement of

                                      F-7
<PAGE>
 
recognition of those plans. It standardizes the disclosure requirements for
pensions and other postretirement benefits to the extent practicable, requires
additional information on changes in the benefit obligations and fair values of
plan assets that will facilitate financial analysis, and eliminates certain
disclosures that are no longer considered useful. SFAS No. 132 is effective for
fiscal years beginning after December 15, 1998. The Company does not offer
defined benefit plans or other postretirement benefit plans to its employees;
therefore, the adoption of SFAS No. 132 will not affect the Company's financial
statement disclosures.

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 the Company 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. The Company
will adopt SFAS No. 133 on July 1, 1999, as required. Management of the Company
believes that adoption of SFAS No. 133 will not have a material impact on the
Company's consolidated financial condition or results of operations.

NOTE 5:  ALLOWANCE FOR LOAN LOSSES

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

                                            For the nine           For the
                                            months ended          years ended 
                                         September 30, 199?   December 31, 1997
                                         ------------------   -----------------
                                               (Dollars in thousands)
Balance at beginning of period           $     8,282          $    7,139
Loans charged-off:
  Real estate mortgage                           418               1,305
  Real estate construction                         -                   -
  Commercial                                   1,140               8,691
  Installment and consumer                       451               1,532
                                         -----------          ---------- 
         Total charge-offs                     2,009              11,528

Recoveries:
  Real estate mortgage                            72                  85
  Real estate construction                         -                   - 
  Commercial                                     318                 300      
  Installment and consumer                       341                 182  
                                         -----------          ----------
         Total recoveries                        731                 567 
                                         -----------          ---------- 
Net loans charged-offs                         1,278              10,961
Provision for loan losses                      2,705              12,104
                                         -----------          ----------
Balance at end of period                 $     9,709          $    8,202
                                         ===========          ========== 
Loans outstanding:
  Average                                $   752,785          $  700,129 
  End of period                              755,056             719,113
Net charge-offs to total average               
loans (annualized)                              0.23%               1.57%
Allowance for loan losses to total   
loans                                           1.29%               1.15% 

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

                                      F-8
<PAGE>
 
                                              At                   At
                                       September 30, 199?   December 31, 1997
                                       ------------------   -----------------
                                              (Dollars in thousand)
Nonaccrual loans (1)                       $ 1,055              $ 5,458     
Past due 90 days or more (2)                   376                1,677  
Restructured terms                               -                    -
                                        ------------         ------------
   Total nonperforming loans                 1,431                7,135
Other real estate owned                      3,788                  362
                                        ------------         ------------
   Total nonperforming assets              $ 5,219              $ 7,497 
                                        ============         ============ 

Nonperforming loans to loans receivable       0.19%                0.99% 
Allowance for loan losses to                
nonperforming loans                         678.48%              116.08% 
Nonperforming assets to loans receivable              
and other real estate owned                   0.69%                1.04% 


(1)  The government-guaranteed portion of loans includes in these total was $177
(1998) and $541 (1997).
(2)  The government-guaranteed portion of loans includes in these total was $0
(1998) and $2223 (1997).


In the first and third quarters of 1997, the Company recorded significant
increases in loan charge-offs and provisions for loan losses compared with
corresponding periods in earlier years. The large charge-offs during the first
quarter of 1997 were primarily the result of deterioration in the financial
position of a single commercial borrower. The higher provision recorded in the
third quarter of 1997 was the amount deemed necessary by management to restore
the allowance for loan losses to an appropriate level after charging-off
substantially the entire balance of a group of related loans, which totaled $4.8
million. These loans were not related to the loans that resulted in the larger
than normal provision for loan losses in the first quarter of 1997. As a result
of the unusually large charge-offs recorded in 1997, management revised the
Bank's credit and loan review policies and standards, revised individual and
committee loan authorities, and committed additional resources to the credit
administration and loan review function. Net charge-offs and the provision for
loan losses declined during the first nine months of 1998 to $1.3 million and
$2.7 million, respectively.

The Company 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 $9.7
million, or 1.29% of total loans, at September 30, 1998 compared to an allowance
of $8.3 million, or 1.15% of total loans, at December 31, 1997.

In establishing the level of the allowance for September 30, 1998, 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. At September
30, 1998, total nonperforming loans were $1.4 million, or 0.19% of total loans,
compared to $7.1 million, or 0.99% of total loans, at December 31, 1997. The
Company determined the level of the allowance for loan losses at September 30,
1998 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, 1997.

                                      F-9
<PAGE>
 
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 any time, however, there are loans included in the portfolio that will result
in losses to the Company, but that 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, as occurred in 1997, may lead
to a material increase in charge-offs and the provision for loan losses.

NOTE 6: LOANS RECEIVABLE

The Bank 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 September 30, 1998 and December 31, 1997,
substantially all of the Bank'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 September 30, 1998, loans to individuals and businesses in the healthcare
industry totaled approximately $81.3 million, or 11% of total loans. Other
notable concentrations of credit within the loan portfolio include $22.2
million, or 3% of total loans, in residential construction loans, $16.7 million,
or 2% of total loans, in hotel/motel loans, and $14.7 million, or 2% of total
loans, in restaurant loans. In the event of total nonperformance by the
borrowers, the Company's accounting loss would be limited to the recorded
investment in the loans receivable reduced by proceeds received from disposition
of the related collateral.

The principal balance of loans for which accrual of interest has been
discontinued totaled approximately $1.1 million at September 30, 1998.  During
the first nine months of 1998, $92,000 in interest income was received on
nonaccruing loans.  If interest on those loans had been accrued, total interest
income of $497,000 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 cause management to be
uncertain as to the ability of the borrowers to comply with the present loan
repayment terms over the next six months, amounted to approximately $24.0
million at September 30, 1998, compared to $27.0 million at December 31, 1997.
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 7: LONG-TERM DEBT

On June 4, 1997, SBI Capital Trust, a newly-formed subsidiary of the Company,
issued 1,000,500 of its 9.30% Cumulative Trust Preferred Securities (the
"Preferred Securities") in an underwritten public offering for an aggregate
price of $25,012,500. Proceeds of the Preferred Securities were invested in the
9.30% Subordinated Debentures (the "Subordinated Debentures") of the Company.
After deducting underwriter's compensation and other expenses of the offering,
the net proceeds were available to the Company to increase capital and for
general corporate purposes, including use in the Bank's lending and investment
activities, and, on September 1, 1998, redemption of all of the Company's 9.20%
Redeemable Cumulative Preferred Stock, Series A (the "Series A Preferred
Stock"). See "Capital Resources" at Management's Discussion and Analysis of
Financial Condition and Results of Operations ("MD&A"). Unlike interest payments
on the Subordinated Debentures, dividends paid on the Series A Preferred Stock
are not deductible for federal income tax purposes.

The Preferred Securities and the Subordinated Debentures each mature on July 31,
2027. If certain conditions are met, the maturity dates of the Preferred
Securities and the Subordinated Debentures may be shortened to a date not
earlier than July 31, 2002, or extended to a date not later than July 31, 2036.
The Preferred Securities and the Subordinated Debentures also may be redeemed
prior to maturity, if certain events occur. The Preferred Securities are subject
to mandatory redemption, in whole or in part, upon repayment of the Subordinated
Debentures at maturity or their earlier redemption. The Company also has the
right, if certain conditions are met, to defer payment

                                     F-10
<PAGE>
 
of interest on the Subordinated Debentures, which would result in a deferral of
dividend payments on the Preferred Securities, at any time or from time to time
for a period not to exceed 20 consecutive quarters in a deferral period.

The Company and SBI Capital believe that, taken together, the obligations of the
Company under the Preferred Securities Guarantee Agreement, the Amended and
Restated Trust Agreement, the Subordinated Debentures, the Indenture and the
Agreement As To Expenses and Liabilities, entered into in connection with the
offering of the Preferred Securities and the Subordinated Debentures, in the
aggregate constitute a full and unconditional guarantee by the Company of the
obligations of SBI Capital under the Preferred Securities.

SBI Capital is a Delaware business trust created for the purpose of issuing the
Preferred Securities and purchasing the Subordinated Debentures, which are its
sole assets. The Company owns all of the 30,960 outstanding common securities,
liquidation value $25, (the "Common Securities") of SBI Capital.

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.

For accounting purposes, the Preferred Securities and the Common Securities are
presented on the Consolidated Statements of Financial Condition as a separate
category of long-term debt entitled "Guaranteed Preferred Beneficial Interests
in the Company's Subordinated Debentures".

NOTE 8:  EARNINGS PER SHARE

Basic earnings per common share is computed based upon net income, after
deducting the dividend requirements of preferred stock and the excess of the
redemption price of preferred stock over its carrying value, 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
September 30, 1998 and 1997, there were no antidilutive options to purchase
common shares. 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:

                                                          For the nine months
                                                          ended September 30,
                                                            1998        1997
                                                        ----------    ----------
                                                         (dollars in thousands)
Net income                                                 $7,163        $1,923 
Less: preferred stock dividend requirement                 (1,058)       (1,190)
Redemption of preferred stock in excess of 
  the carrying amount                                        (928)            -
                                                        ----------    ----------
Net income available to common shareholders                $5,177        $  733
                                                        ==========    ==========

Weighted average common shares outstanding:
  Basic earnings per share                              3,794,043     3,768,663
Effect of dilutive securities:
  Stock options                                           122,857        95,893
                                                        ----------    ----------
Weighted average common shares outstanding:          
  Diluted earnings per share                            3,916,900     3,864,556 
                                                        ==========    ==========
                            
                                     F-11
<PAGE>
 
NOTE 9:  REDEMPTION OF PREFERRED STOCK

The Company redeemed all of the outstanding shares of its 9.20% Redeemable,
Cumulative Preferred Stock, Series A, on September 1, 1998, at the cash
redemption price of $17.25 million. Substantially all of the funds for this
redemption were obtained from maturities or sales of investment securities
acquired by the Company with proceeds from the 1997 issuance of Preferred
Securities. (See "Capital Resources" at MD&A.)

NOTE 10:  RESTATEMENT

Subsequent to the issuance of the Company's September 30, 1998 financial
statements, the Company's management determined that its calculation of net
income available to common shareholders was not in accordance with Emerging
Issues Task Force D-42, The Effect on the Calculation of Earnings per Share for
the Redemption or Induced Conversion of Preferred Stock ("EITF D-42"). The
Company redeemed its Series A, Redeemable, Cumulative Preferred Stock on
September 1, 1998. The redemption price was $928,000 in excess of the carrying
amount of the preferred stock; such excess represents original issue costs
charged to capital surplus. EITF D-42 requires that the excess of the fair value
of the consideration transferred to the preferred shareholders over the carrying
amount of the preferred stock should be subtracted from net income to arrive at
net income available to common shareholders in the calculation of earnings per
share. In addition, this excess should be reclassified to retained earnings. As
a result, the accompanying financial statements for the three month and nine
month periods ended September 30, 1998 have been restated as follows:

                                           At September 30, 1998
                                     As previously 
                                       reported             As restated
                                    ---------------      ----------------  
                                           (Dollars in thousands)
Capital surplus                       $ 8,404               $ 9,332
Retained earnings                      43,175                42,247


                                     Nine months ended September 30, 1998
                                     As previously 
                                       reported             As restated
                                    ---------------      ----------------  
                                   (Dollars in thousands except share data)
Net income available to common 
 shareholders                         $ 6,105               $ 5,177
Basic earnings per common share          1.61                  1.36
Diluted earning per common share         1.56                  1.32

                                     F-12
<PAGE>
 
INDEPENDENT AUDITORS' REPORT

TO THE BOARD OF DIRECTORS AND SHAREHOLDERS
OF SOUTHWEST BANCORP, INC.:

     We have audited the accompanying consolidated statements of financial
condition of Southwest Bancorp, Inc. and subsidiaries (the "Company") as of
December 31, 1997 and 1996, and the related consolidated statements of
operations, shareholders' equity and cash flows for each of the three years in
the period ended December 31, 1997. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

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

     In our opinion, such consolidated financial statements present fairly, in
all material respects, the financial position of Southwest Bancorp, Inc. and
subsidiaries at December 31, 1997 and 1996, and the results of their operations
and their cash flows for each of the three years in the period ended December
31, 1997 in conformity with generally accepted accounting principles.


/s/Deloitte & Touche LLP
Oklahoma City, Oklahoma
January 30, 1998

                                      F-13
<PAGE>
 
SOUTHWEST BANCORP, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
AT DECEMBER 31, 1997 AND 1996
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)                 
<TABLE> 
<CAPTION> 
                                                                                            1997        1996 
                                                                                        ----------  ----------
<S>                                                                                     <C>         <C>  
ASSETS                                                                                                        
Cash and due from banks                                                                   $ 26,259    $ 22,914
Federal funds sold                                                                          10,000           -
                                                                                        ----------  ----------
   Cash and cash equivalents                                                                36,259      22,914 
Investment securities:                                                                                        
   Held to maturity, fair value $87,592 (1997) and $83,963 (1996)                           86,994      83,589
   Available for sale, amortized cost $99,778 (1997) and $63,419 (1996)                    100,746      63,762
Loans receivable, net of allowance for loan losses                                                            
   of $8,282 (1997) and $7,139 (1996)                                                      710,831     637,507
Accrued interest receivable                                                                  8,883       7,400
Premises and equipment, net                                                                 13,571       9,649
Other assets                                                                                 6,002       4,296
                                                                                        ----------  ----------
         Total assets                                                                     $963,286    $829,117
                                                                                        ==========  ==========
                                                                                                              
LIABILITIES AND SHAREHOLDERS' EQUITY 
Deposits:                                                                
   Noninterest-bearing demand                                                             $ 96,560    $ 83,729 
   Interest-bearing demand                                                                  37,447      34,309
   Money market accounts                                                                    94,496      86,910 
   Savings accounts                                                                          3,655       4,086 
   Time deposits                                                                           609,267     544,911
                                                                                        ----------  ---------- 
         Total deposits                                                                    841,425     753,945
                                                                                        ----------  ----------  
Income taxes payable                                                                           521         187
Accrued interest payable                                                                     6,504       5,061 
Other liabilities                                                                            1,227       1,907 
Short-term borrowings                                                                       20,548       2,985  
Long-term debt:   
   Guaranteed preferred beneficial interests in the
     Company's subordinated debentures                                                      25,013           -
                                                                                        ----------  ----------
         Total liabilities                                                                 895,238     764,085
                                                                                        ----------  ---------- 
Commitments and contingencies                                                                    -           - 
Shareholders' equity:  
   Serial preferred stock - 
     Series A, 9.20% Redeemable, Cumulative Preferred Stock;
         $1 par value; 1,000,000 shares authorized; liquidation value
         $17,250,000; 690,000 shares issued and outstanding                                    690         690
     Series B, $1 par value; 1,000,000 shares authorized; none issued                            -           -
   Common stock - $1 par value; 10,000,000 shares authorized; issued 
     and outstanding 3,787,839 (1997) and 3,764,216  (1996)                                  3,788       3,764 
   Capital surplus                                                                          24,764      24,332 
   Retained earnings                                                                        38,226      36,041 
   Unrealized gain (loss) on investment securities available for sale, net of tax              580         205
                                                                                        ----------  ---------- 
         Total shareholders' equity                                                         68,048      65,032
                                                                                        ----------  ---------- 
         Total liabilities & shareholders' equity                                         $963,286    $829,117
                                                                                        ==========  ==========
</TABLE> 

See notes to consolidated financial statements.

                                     F-14


<PAGE>
 
SOUTHWEST BANCORP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
(Dollars in thousands, except share data)

<TABLE> 
<CAPTION> 
                                                                1997        1996          1995    
                                                             ---------    ---------     ---------  
<S>                                                          <C>          <C>           <C>      
Interest income:                                                                                  
     Interest and fees on loans                                $65,560      $ 55,177      $45,591 
     Investment securities:                                                                       
          U.S. Government and agency obligations                 8,667         6,815        6,737 
          State and political subdivisions                         508           577          477 
          Mortgage-backed securities                             1,234         1,531        1,535 
          Other securities                                         173            76           64 
     Federal funds sold                                            707           492          596 
                                                               -------      --------      -------     
          Total interest income                                 76,849        64,668       55,000 

Interest expense:                                                                                 
     Interest-bearing demand                                       894           838          764 
     Money market accounts                                       3,836         3,129        3,161 
     Savings accounts                                               96           114          133 
     Time deposits                                              34,743        28,647       24,208 
     Short-term borrowings                                         340           105          278 
     Long-term debt                                              1,338            -             -   
                                                               -------      --------      -------     
          Total interest expense                                41,247        32,833       28,544 
                                                               -------      --------      -------     

Net interest income                                             35,602        31,835       26,456 
     Provision for loan losses                                  12,104         3,100        2,000  
                                                               -------      --------      -------     
Net interest income after provision for loan losses             23,498        28,735       24,456  
                                                                                                  
Other income:                                                                                     
     Service charges and fees                                    3,177         2,985        2,574 
     Credit cards                                                  659           869          901 
     Other non interest income                                     360           268          374 
     Gain on sale of credit card portfolio                       3,745             -            -
     Gain on sales of loans receivable                           1,936         1,768        1,033 
     Gain (loss) on sales of investment securities                  18           459           (8)
                                                               -------      --------      -------     
          Total other income                                     9,895         6,349        4,874 
                                                                                                  
Other expenses:                                                                                    
     Salaries and employee benefits                             13,808        12,164       10,057    
     Occupancy                                                   4,681         3,671        3,080    
     FDIC and other insurance                                      254           859          856    
     Credit cards                                                  313           411          547    
     General and administrative                                  6,690         6,121        5,362    
                                                               -------      --------      -------     
          Total other expenses                                  25,746        23,226       19,902   
                                                               -------      --------      -------     
Income before taxes                                              7,647        11,858        9,428  
     Taxes on income                                             2,667         4,306        3,336   
                                                               -------      --------      -------     
Net income                                                     $ 4,980      $  7,552      $ 6,092  
                                                               =======      ========     ======== 
Net income available to common shareholders                    $ 3,393      $  5,965      $ 5,426  
                                                               =======      ========     ======== 
Basic earnings per common share                                $  0.90      $   1.59      $  1.44 
                                                               =======      ========     ======== 
Diluted earnings per common share                              $  0.88      $   1.56      $  1.43 
                                                               =======      ========     ========  
</TABLE> 

See notes to consolidated financial statements.

                                     F-15
<PAGE>
 
SOUTHWEST BANCORP, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)


<TABLE> 
<CAPTION>
                                                                                                         UNREALIZED
                                                                                                         GAIN (LOSS)     TOTAL
                                                                                                         ON AVAILABLE    SHARE-
                                         PREFERRED STOCK        COMMON STOCK      CAPITAL     RETAINED     FOR SALE     HOLDERS'
                                       SHARES         AMOUNT   SHARES   AMOUNT    SURPLUS     EARNINGS    SECURITIES     EQUITY
                                    ----------------------------------------------------------------------------------------------
<S>                                 <C>               <C>      <C>      <C>       <C>         <C>        <C>            <C> 
Balance, January 1, 1995                     -            -    3,755,228   $ 3,755  $ 8,539    $26,471       $ (877)     $37,888

Cash dividends paid:
    Common, $0.18 per share                  -            -            -         -        -       (676)           -         (676)
    Preferred, $0.7731 per share             -            -            -         -        -       (533)           -         (533)
Cash dividends declared:
    Common, $0.06 per share                  -            -            -         -        -       (225)           -         (225)
Issuance of preferred stock,
    net of offering costs              690,000        $ 690            -         -   15,632          -            -       16,322
Change in unrealized gain
    (loss) on available for sale
    securities, net of tax                   -            -            -         -        -          -        1,489        1,489
Net income                                   -            -            -         -        -      6,092            -        6,092
                                    ---------------------------------------------------------------------------------------------
Balance, December 31, 1995             690,000          690    3,755,228     3,755   24,171     31,129          612       60,357

Cash dividends paid:
    Common, $0.21 per share                  -            -            -         -        -       (790)           -         (790)
    Preferred, $2.30 per share               -            -            -         -        -     (1,587)           -       (1,587)
Cash dividends declared:
    Common, $0.07 per share                  -            -            -         -        -       (263)           -         (263)
Common stock issued:
     Employee Stock Purchase Plan            -            -        3,552        4        64          -            -           68
     Dividend Reinvestment Plan              -            -        5,436        5        97          -            -          102
Change in unrealized gain
    (loss) on available for sale
    securities, net of tax                   -            -            -        -         -          -         (407)        (407)
Net income                                   -            -            -        -         -      7,552            -        7,552
                                    ---------------------------------------------------------------------------------------------
Balance, December 31, 1996             690,000          690    3,764,216    3,764    24,332     36,041          205       65,032

Cash dividends paid:
    Common, $0.24 per share                  -            -            -        -         -       (905)           -         (905)
    Preferred, $2.30 per share               -            -            -        -         -     (1,587)           -       (1,587)
Cash dividends declared:
    Common, $0.08 per share                  -            -            -        -         -       (303)           -         (303)
Common stock issued:
    Employee Stock Purchase Plan             -            -        3,767        4        78          -            -           82
    Dividend Reinvestment Plan               -            -        5,856        6       117          -            -          123
    Stock Option Plan                        -            -       14,000       14       237          -            -          251
Change in unrealized gain
    (loss) on available for sale
    securities, net of tax                   -            -            -        -         -          -          375          375
Net income                                   -            -            -        -         -      4,980            -        4,980
                                    ---------------------------------------------------------------------------------------------
Balance, December 31, 1997             690,000        $ 690    3,787,839   $3,788   $24,764    $38,226       $  580      $68,048
                                    =============================================================================================  
</TABLE>

See notes to consolidated financial statements.
                                     
                                     F-16
<PAGE>
 
SOUTHWEST BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
(Dollars in thousands)

<TABLE> 
<CAPTION> 
                                                                        1997         1996           1995
                                                                    -----------  -----------    ------------
<S>                                                                 <C>          <C>            <C> 
Operating activities:
   Net income                                                        $   4,980   $     7,552    $     6,092    
   Adjustments to reconcile net income to net                                                                   
     cash (used in) provided from operating activities:                                                         
        Provision for loan losses                                       12,104         3,100          2,000  
        Depreciation and amortization expense                            1,577         1,254          1,026     
        Amortization of premiums and  accretion of                                                              
          discounts on securities, net                                     113           244            248      
        Amortization of intangibles                                        221           174            174     
        (Gain) Loss on sales of securities                                 (18)         (459)             8     
        (Gain) Loss on sales of loans receivable                        (1,936)       (1,768)        (1,033)     
        (Gain) Loss on sale of credit card portfolio                    (3,745)            -              -     
        (Gain) Loss on sales of premises/equipment                         (25)          (10)             3     
        (Gain) Loss on other real estate owned, net                         13            (2)           (52)     
        Proceeds from sales of residential mortgage loans               71,710        45,519         34,002     
        Residential mortgage loans originated for resale               (69,205)      (48,469)       (34,947)     
   Changes in assets and liabilities:
     Accrued interest receivable                                        (1,483)         (283)        (1,240)
     Other assets                                                       (1,879)       (1,188)          (986)
     Income taxes payable                                                  334           (84)            78
     Accrued interest payable                                            1,443           795          1,632
     Other liabilities                                                    (720)          786           (449)
                                                                    ----------   -----------    -----------    
        Net cash (used in) provided from operating activities           13,484         7,161          6,556
                                                                    ----------   -----------    -----------
Investing activities:  
   Proceeds from sales of held to maturity securities                        -             -          5,993 
   Proceeds from sales of available for sale  securities                     -           438              -
   Proceeds from principal repayments, calls and maturities:  
     Held to maturity securities                                        19,649        25,388         17,193  
     Available for sale securities                                      18,017        28,969          6,286  
   Purchases of held to maturity securities                            (23,178)      (34,538)       (23,363)  
   Purchases of available for sale securities                          (54,347)      (20,383)        (8,054) 
   Loans originated and principal repayments, net                     (145,116)     (157,501)      (159,227) 
   Proceeds from sale of credit card portfolio                          21,798             -              -
   Proceeds from sales of guaranteed student loans                      40,545        47,768         40,738  
   Purchases of premises and equipment                                  (5,603)       (4,693)        (1,936)
   Proceeds from sales of premises and equipment                           129            24             18 
   Proceeds from sales of other real estate                                210           152             68 
                                                                    ----------   -----------    -----------  
        Net cash (used in) provided from investing activities         (127,896)     (114,376)      (122,284) 
                                                                    ----------   -----------    -----------
Financing activities:  
   Net increase in deposits                                             87,480       119,558        108,827 
   Net increase (decrease) in short-term borrowings                     17,563        (7,786)        (3,629) 
   Net proceeds from issuance of common stock                              456           170              -
   Net proceeds from issuance of preferred  stock                            -             -         16,322  
   Proceeds from issuance of subordinated  debentures                   25,013             -              -
   Common stock dividends paid                                          (1,168)       (1,015)          (864)  
   Preferred stock dividends paid                                       (1,587)       (1,587)          (533) 
                                                                    ----------   -----------    -----------  
        Net cash (used in) provided from financing activities          127,757       109,340        120,123  
                                                                    ----------   -----------    ----------- 
Net increase (decrease) in cash and cash equivalents                    13,345         2,125          4,395  
Cash and cash equivalents,  
   Beginning of period                                                  22,914        20,789         16,394 
                                                                    ----------   -----------    -----------
   End of period                                                    $   36,259   $    22,914    $    20,789 
                                                                    ==========   ===========    ===========  
</TABLE> 

See notes to consolidated financial statements.

                                     F-17 
<PAGE>
 
SOUTHWEST BANCORP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

1.   SUMMARY OF SIGNIFICANT ACCOUNTING AND REPORTING POLICIES

     Organization and Nature of Operations - Southwest Bancorp, Inc. ("the
Company") was incorporated in 1981 as a bank holding company headquartered in
Stillwater, Oklahoma engaged primarily in commercial and consumer banking
services in the State of Oklahoma. The accompanying consolidated financial
statements include the accounts of Stillwater National Bank and Trust Company
(the "Bank"), a national bank established in 1894, and SBI Capital Trust, a
Delaware Business Trust established in 1997. The Bank and SBI Capital Trust are
wholly owned, direct subsidiaries of the Company. The Company has six full-
service banking offices, two of which are located in each of Stillwater and
Tulsa, Oklahoma, with one each in Oklahoma City and Chickasha, Oklahoma. The
Company pursues a decentralized community banking strategy and operates through
three regional divisions. All significant intercompany balances and transactions
have been eliminated.

     MANAGEMENT ESTIMATES - In preparing its financial statements, management is
required to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosures of contingent assets and liabilities as
of the dates shown on the consolidated statements of financial position and
revenues and expenses during the periods reported. Actual results could differ
significantly from those estimates. Changes in economic conditions could impact
the determination of material estimates such as the allowance for loan losses
and the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans.

     INVESTMENT SECURITIES - Investments in debt and equity securities are
identified as held to maturity, trading, and available for sale based on
management considerations of asset/liability strategy, changes in interest rates
and prepayment risk, the need to increase capital and other factors. Under
certain circumstances (including the deterioration of the issuer's
creditworthiness, a change in tax law, or statutory or regulatory requirements),
the Company may change the investment security classification. The
classifications the Company utilizes determines the related accounting treatment
for each category of investments. Investments classified as trading are
accounted for at fair value with unrealized gains and losses included in other
income. Available for sale securities are accounted for at fair value with
unrealized gains or losses, net of taxes, excluded from earnings and reported as
a separate component of shareholders' equity. Held to maturity securities are
accounted for at amortized cost.

     All investment securities are adjusted for amortization of premiums and
accretion of discounts. Amortization of premiums and accretion of discounts are
recorded to income over the contractual maturity or estimated life of the
individual investment on the level yield method. The Company has the ability and
intent to hold to maturity its investment securities classified as held to
maturity. Declines in the fair value of securities below their cost that are
other than temporary result in write-downs of the individual securities to their
fair value. The related write-down is included in earnings as realized losses.
Gain or loss on sale of investments is based upon the specific identification
method. Income earned on the Company's investments in state and political
subdivisions is not taxable.

     LOANS RECEIVABLE - Interest on loans is accrued and credited to income
based upon the principal amount outstanding. In general, accrued interest income
on impaired loans is written off after the loan is 90 days past due; subsequent
interest income is recorded when cash receipts are received from the borrower.
The Bank originates real estate mortgage loans and guaranteed student loans for
portfolio investment or sale in the secondary market. During the period of
origination, real estate mortgage loans are designated as held either for
investment purposes or sale. Mortgage loans held for sale are generally sold
within a one-month period from loan closing at amounts approximating par value
of the loans. Guaranteed student loans are generally sold after the Company has
been notified of the borrower's change from deferment status, which can range
from one to five years, or longer. Real estate mortgage loans held for sale and
guaranteed student loans are carried at cost, which does not exceed market.
Gains or losses recognized upon the sales of loans are determined on a specific
identification basis.

     ALLOWANCE FOR LOAN LOSSES - The allowance for loan losses is established
through a provision for loan losses charged to expense. Loans which are
determined to be impaired are charged against this allowance, to the extent of
the impairment, and recoveries, if any, are added to the allowance. A loan is
considered to be impaired when, based on current information and events, it is
probable that the Company will be unable to collect all amounts due according to
the contractual terms of the loan agreement. The allowance for loan losses
related to loans that are

                                      F-18
<PAGE>
 
identified for evaluation of impairment is based on discounted cash flows using
the loan's initial effective interest rate or the fair value of the collateral
for certain collateral dependent loans. Smaller balance, homogeneous loans,
including mortgage, student and consumer, are collectively evaluated for
impairment. This evaluation is inherently subjective as it requires material
estimates including the amounts and timing of future cash flows expected to be
received on impaired loans that may be susceptible to significant change. All of
the Company's nonaccrual loans have been defined as impaired loans.

     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 relationship 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 occur
because of changing economic conditions and economic prospects or financial
positions of borrowers. While there can be no assurance that the allowance for
loan losses will be adequate to cover all losses from all loans, management
believes that the allowance for loan losses is adequate. While management uses
all available information to estimate the adequacy of the allowance for loan
losses, the ultimate collectability of a substantial portion of the loan
portfolio and the need for future additions to the allowance will be based upon
changes in economic conditions and other relevant factors. Recovery of the
carrying value of such loans is dependent to a great extent on conditions that
may be beyond the Company's control. Actual future losses could differ
significantly from the amounts estimated by management adversely affecting net
income.

     DEPOSITS - The total amount of time deposits with a minimum denomination of
$100,000 was approximately $132.0 million and $123.1 million at December 31,
1997 and 1996, respectively. The total amount of overdrawn deposit accounts that
were reclassified as loans at December 31, 1997 and 1996 was $437,000 and
$952,000, respectively.

     LOAN SERVICING INCOME - The Company earns fees for servicing real estate
mortgages owned by others. These fees are generally calculated on the
outstanding principal balance of the loans serviced and are recorded as income
when received.

     PREMISES AND EQUIPMENT - Premises and equipment are stated at cost less
accumulated depreciation and amortization. Major additions or improvements are
charged to the asset account while normal maintenance and repairs are expensed
as incurred. Depreciation and amortization are computed using the straight-line
and declining-balance methods based on asset lives which vary from three to
forty years.

     OTHER REAL ESTATE OWNED - Other real estate owned is initially recorded at
the lesser of the fair value less the estimated costs to sell the asset or the
recorded amount of the related loan. Write-downs of carrying value required at
the time of foreclosure are recorded as a charge to the allowance for loan
losses. Costs related to the development of such real estate are capitalized
whereas those related to holding the property are expensed. Foreclosed property
is subject to periodic reevaluation based upon estimates of fair value. In
determining the valuation of other real estate owned, management obtains
independent appraisals for significant properties. Valuation adjustments are
provided, as necessary, by charges to operations. The net cost of operating
other real estate owned, including provision for losses, rental income, and
gains and losses on sales of real estate, is not significant.

     Profit from sales of foreclosed property by the Company is recognized in
accordance with the provisions of Statement of Financial Accounting Standards
("SFAS") No. 66, Accounting for Sales of Real Estate. Losses are recognized as
incurred.

     INTANGIBLES - Intangibles consist of a core deposit intangible, goodwill
and mortgage servicing rights. The core deposit intangible is amortized over the
estimated life of the assumed deposits, ranging from four to seven years using
the level yield method. Goodwill is amortized using the straight-line method
over 15 years. Mortgage servicing rights are capitalized using an allocated cost
of the observable market price at the point of origination. The servicing rights
are amortized on an individual loan by loan basis in proportion to, and over the
period of, estimated net servicing income. Impairment of mortgage servicing
rights is assessed based on the fair value of those rights. The capitalized
amounts and amortization of the mortgage servicing rights is not material. At
December 31, 1997 and 1996, the Bank had recorded cumulative amortization of
$1.2 million and $1.0 million, respectively.

     LONG-TERM DEBT - The long-term debt consists of the Guaranteed Preferred
Beneficial Interests in the Company's Subordinated Debentures purchased from SBI
Capital Trust. See Note 6.

     TAXES ON INCOME - The Company and its subsidiaries file consolidated income
tax returns. Deferred income taxes arise from temporary differences between
financial and tax bases of certain assets and liabilities. A

                                      F-19
<PAGE>
 
valuation allowance will be established if it is more likely than not that some
portion of the deferred tax asset will not be realized.

     EARNINGS PER COMMON SHARE - The Company has adopted Financial Accounting
Standards Board ("FASB") SFAS No. 128, Earnings Per Share, and has restated
earnings per share for all periods presented in accordance with that Statement.
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
preferred stock dividend requirements, 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 December
31, 1997 and 1996, the Company had 3,858 and 302 antidilutive options to
purchase common shares, respectively.  There were no antidilutive options at
December 31, 1995.  The following is a reconciliation of the common shares used
in the calculations of basic and diluted earnings per common share:

                                                  1997      1996      1995
                                               --------- --------- ---------    
Weighted average common shares outstanding:
   Basic earnings per share                    3,773,037 3,760,370 3,755,228
Effect of dilutive securities:
   Stock options                                  99,851    68,011    32,861
                                               --------- --------- ---------    
Weighted average common shares outstanding:
   Diluted earnings per share                  3,872,888 3,828,381 3,788,089
                                               ========= ========= =========  

     TRUST - The Company offers trust services to customers through its
relationship with the Trust Company of Oklahoma, a trust services company.
Property (other than cash on deposit) held by the Bank in a fiduciary or agency
capacity for its customers is not included in the consolidated statements of
financial condition as it is not an asset or liability of the Bank.

     CASH AND CASH EQUIVALENTS - For purposes of reporting cash flows, cash and
cash equivalents include cash on hand, amounts due from depository institutions,
and federal funds sold.  Federal funds sold are sold for one day periods.

     LIQUIDITY - The Bank is required by the Federal Reserve Bank to maintain
average reserve balances.  Cash and due from banks in the consolidated
statements of financial condition include restricted amounts of $4.6 million and
$5.1 million at December 31, 1997 and 1996, respectively.

     At December 31, 1997, the Bank had available unsecured lines of credit from
correspondent banks, the Student Loan Marketing Association ("SLMA"), and the
Federal Home Loan Bank of Topeka ("FHLB") totaling $20.0 million, $35.0 million,
and $177.0 million, respectively.  Short-term borrowings outstanding on these
lines of credit totaled $1.8 million, with weighted average rates of 6.70%, at
December 31, 1996; there were no borrowings outstanding on these lines of credit
at December 31, 1997.  The average balances outstanding on these lines of credit
were not material for either year.

     RECLASSIFICATIONS - Certain reclassifications have been made to the prior
year amounts to conform to the current year presentation.

                                     F-20
<PAGE>
 
2.  INVESTMENT SECURITIES

     A summary of the amortized cost and fair values of investment securities
follows:

<TABLE> 
<CAPTION> 
                                                                 At December 31, 1997
                                                       ------------------------------------------------
                                                       Amortized        Gross Unrealized         Fair
                                                         Cost           Gains     Losses        Value
                                                       ------------------------------------------------
                                                                     (dollars in thousands)
<S>                                                    <C>             <C>        <C>        <C>        
Held to Maturity:
U.S. Government and agency obligations                 $77,261         $   677    $ 30       $ 77,908
Obligations of state and political subdivisions          9,733              29      78          9,684
                                                       -------         -------    ----       --------
          
Total                                                  $86,994         $   706    $108       $ 87,592
                                                       =======         =======    ====       ========
Available for Sale:
U.S. Government and agency obligations                 $76,277         $   690    $ 19       $ 76,948
Obligations of state and political subdivisions          1,220               1       1          1,220
Mortgage-backed securities                              16,388              72      33         16,427
Other securities                                         5,893             268      10          6,151
                                                       -------         -------    ----       --------

Total                                                  $99,778         $ 1,031    $ 63       $100,746
                                                       =======         =======    ====       ========
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                 At December 31, 1996
                                                       --------------------------------------------------     
                                                       Amortized          Gross Unrealized         Fair
                                                          Cost            Gains     Losses        Value
                                                       --------------------------------------------------
                                                                       (dollars in thousands)
<S>                                                    <C>              <C>        <C>           <C>   
Held to Maturity:
U.S. Government and agency obligations                  $72,345         $   467    $   100       $ 72,712
Obligations of state and political subdivisions          11,244              52         45         11,251
                                                        -------         -------    -------       --------   

Total                                                   $83,589         $   519    $   145       $ 83,963
                                                        =======         =======    =======       ========
Available for Sale:
U.S. Government and agency obligations                  $37,440         $   253    $    50       $ 37,643
Obligations of state and political subdivisions           1,892              17          -          1,909
Mortgage-backed securities                               23,108              56        103         23,061
Other securities                                            979             170          -          1,149
                                                        -------         -------    -------       --------

Total                                                   $63,419         $   496    $   153       $ 63,762
                                                        =======         =======    =======       ========
</TABLE> 

     As required by law, investment securities are pledged to secure public and
trust deposits.  Securities with an amortized cost of $99.7 million and $134.9
million were pledged to meet such requirements of $34.9 million and $15.4
million at December 31, 1997 and 1996, respectively.  Any amount overpledged can
be released at any time.

                                     F-21
<PAGE>
 
     A comparison of the amortized cost and approximate fair value of the 
Company's investment securities by maturity date at December 31, 1997 follows. 
Mortgage-backed securities are included in the period in which they are 
estimated to prepay.

<TABLE> 
<CAPTION> 
                                                                Available for Sale                Held to Maturity
                                                      ----------------------------------------------------------------------
                                                            Amortized           Fair         Amortized            Fair
                                                             Cost              Value           Cost              Value
                                                      ----------------------------------------------------------------------
                                                                                     (dollars in thousands)
<S>                                                   <C>                     <C>            <C>               <C>     
One year or less                                           $13,633            $ 13,648         $27,920           $27,970       
Two years through five years                                72,396              72,973          59,074            59,622
Five years through ten years                                 7,856               7,974               -                 -
More than ten years                                          2,000               2,000               -                 -
Other securities not due at a single maturity date           3,893               4,151               -                 -   
                                                      -------------          ----------       ---------        -----------  

Total                                                      $99,778            $100,746         $86,994           $87,592
                                                      =============          ==========       =========        =========== 
</TABLE> 

Realized gross gains/(losses) on sales of investment securities were $18,000,
$459,000 and $(8,000) during 1997, 1996 and 1995, respectively. The gross
proceeds from such sales of investment securities totaled approximately $0,
$438,000 and $6.0 million during 1997, 1996 and 1995, respectively. All of the
gain on sales of investment securities during 1997 and a portion of the gain on
sales of investment securities during 1996 occurred when securities classified
as "held to maturity" and "available for sale", originally purchased at a
discount, were called prior to their stated maturity dates. During 1995, a loss
on sales of investment securities occurred when the Bank sold securities
classified as "held to maturity". The Company concluded that these securities
were sold at a time near enough to their maturity dates that interest rate risk
was substantially eliminated as a pricing factor.

 
3.  LOANS RECEIVABLE

     Major classifications of loans are as follows:

                                                   At December 31,
                                         ---------------------------------  
                                               1997              1996
                                         ---------------------------------
                                              (dollars in thousands)

Real estate mortgage:                         
     Commercial                          $  223,672         $ 196,163          
     One-to-four family residential          79,843            61,175
Real estate construction                     72,454            54,369     
Commercial                                  241,007           218,515
Installment and consumer:               
     Guaranteed student loans                64,390            61,959
     Credit cards                                73            20,839
     Other                                   37,674            31,626
                                         ----------         --------- 
                                            719,113           644,646
Allowance for loan losses                    (8,282)           (7,139) 
                                         ----------         ---------    

Loans receivable, net                    $  710,831         $ 637,507 
                                         ==========         =========
                                
     The Bank extends commercial and consumer credit primarily to customers in
the State of Oklahoma which subjects the loan portfolio to the general economic
conditions within this area. At December 31, 1997 and 1996, substantially all of
the Bank's loans, except for credit cards, are collateralized with real estate,
inventory, accounts receivable and/or other assets or guaranteed by agencies of
the United States Government.

     Loans to individuals and businesses in the healthcare industry totaled
approximately $71.1 million, or 10% of total loans. The loan portfolio also
includes $17.7 million, or 2% of total loans, in hotel/motel loans, $22.4
million, or 3% of total loans, in residential construction loans, and $14.8
million, or 2% of total loans, in restaurant

                                     F-22
<PAGE>
 
loans. In the event of total nonperformance by the borrowers, the Company's
accounting loss would be limited to the recorded investment in the loans
receivable reduced by proceeds received from disposition of the related
collateral.

     The Company had loans which were held for sale of $13.0 million and $12.3
million at December 31, 1997 and 1996, respectively. These loans are carried at
cost, which does not exceed market. Guaranteed student loans are generally sold
to a single servicer. A substantial portion of the one-to-four family
residential loans and loan servicing rights are sold to two servicers.

     The principal balance of loans for which accrual of interest has been
discontinued totaled approximately $5.5 million and $4.6 million at December 31,
1997 and 1996, respectively. If interest on those loans had been accrued, the
interest income as reported in the accompanying consolidated statements of
operations would have increased by approximately $144,000, $398,000 and $48,000
for 1997, 1996 and 1995, respectively.

     The unpaid principal balance of real estate mortgage loans serviced for
others totaled $132.8 million and $119.0 million at December 31, 1997 and 1996,
respectively.  The Bank maintained escrow accounts totaling $547,000 and
$366,000 for real estate mortgage loans serviced for others at December 31, 1997
and 1996, respectively.

     The following table sets forth the remaining maturities for certain loan
categories at December 31, 1997.  Credit card and student loans that do not have
stated maturities are treated as due in one year or less.

<TABLE> 
<CAPTION> 
                                            One year              One to               Over
                                            or less              five years         five years       Total
                                         ------------         ----------------     ------------   -----------   
                                                                     (dollars in thousands)       
<S>                                      <C>                  <C>                  <C>            <C>        
Real estate mortgage:                                                                             
     Commercial                          $   10,228            $   54,713           $ 158,731      $  223,672            
     One-to-four family residential          11,683                28,615              39,545          79,843
Real estate construction                     51,304                11,246               9,904          72,454
Commercial                                  104,690                87,273              49,044         241,007      
Installment and consumer:                                                                         
     Guaranteed student loans                64,390                     -                   -          64,390
     Credit Cards                                73                     -                   -              73    
     Other                                   11,332                25,415                 927          37,674
                                         ----------           -----------          ----------     ------------ 
          Total                          $  253,700            $  207,262           $ 258,151      $  719,113
                                         ==========           ===========          ==========     ============  
</TABLE> 

     The following table sets forth December 31, 1997 the dollar amount of all 
loans due more than one year after December 31, 1999.


<TABLE> 
<CAPTION> 
                                                                       Fixed           Variable             Total
                                                                    -----------     -------------       -------------
                                                                                (dollars in thousands)
<S>                                                                 <C>              <C>                <C>            
Real estate mortgage:
     Commercial                                                       $ 39,264         $ 174,180         $  213,444
     One-to-four family residential                                     18,857            49,303             68,160
Real estate construction                                                 3,178            17,972             21,150
Commercial                                                              24,921           111,396            136,317  
Installment and consumer:                     
     Guaranteed student loans                                                -                 -                  -
     Credit Cards                                                            -                 -                  -   
     Other                                                              24,134             2,208             26,342
                                                                    -----------        ----------      ------------
       Total                                                         $ 110,354         $ 355,059         $  465,413         
                                                                    ===========        ==========      ============
</TABLE> 
                                     

                                     F-23
<PAGE>
 
            The allowance for loan losses is summarized as follows:


<TABLE> 
<CAPTION> 
                                        For the Years Ended December 31,
                                     --------------------------------------- 
                                          1997         1996         1995
                                     ---------------------------------------    
                                               (dollars in thousands)
<S>                                  <C>            <C>          <C> 
Beginning balance                       $ 7,139      $ 5,813      $ 4,959
Provision for loan losses                12,104        3,100        2,000
Loans charged off                       (11,528)      (2,301)      (1,803)
Recoveries                                  567          527          657
                                     -----------    ----------   ---------
Total                                   $ 8,282       $7,139      $ 5,813
                                     ===========    ==========   =========
</TABLE> 

     As of December 31, 1997 and 1996, impaired loans totaled $5.5 million and
$4.8 million and had been allocated a related allowance for loan loss of
$707,000 and $2.0 million, respectively.  The average balance of impaired loans
totaled $4.1 million and $3.8 million and interest income recognized on impaired
loans totaled $187,000 and $37,000, respectively, for the years ended December
31, 1997 and 1996.

     Directors and officers of the Company and the Bank were customers of, and
had transactions with, the Bank in the ordinary course of business, and similar
transactions are expected in the future.  All loans included in such
transactions were made on substantially the same terms, including interest rates
and collateral, as those prevailing at the time for comparable transactions with
other persons and did not involve more than normal risk of loss or present other
unfavorable features.  Certain officers, directors, employees, and companies in
which they have partial ownership had indebtedness to the Bank totaling $2.1
million and $1.0 million at December 31, 1997 and 1996, respectively.  During
1997, $1.6 million of new loans were made to these persons and repayments
totaled $509,000.


4.  PREMISES AND EQUIPMENT

     These consist of the following:

<TABLE> 
<CAPTION> 
                                                        At December 31,
                                                    ---------------------- 
                                                       1997        1996
                                                    ----------------------
                                                    (dollars in thousands)
<S>                                                 <C>          <C> 
Land                                                 $ 4,397     $ 1,214
Buildings and improvements                             4,115       3,869
Furniture, fixtures, and equipment                    13,750      12,024
                                                    --------     -------
                                                      22,262      17,107
Accumulated depreciation and amortization             (8,691)     (7,458)
                                                    --------     -------

Premises and equipment, net                          $13,571     $ 9,649
                                                    ========     =======   
</TABLE> 


5.   OTHER BORROWED FUNDS

     During 1997, the Company began selling securities under agreements to
repurchase with the Company retaining custody of the collateral.  Collateral
consists of direct obligations of the U.S. Government or U.S. Government Agency
issues and the Company retains custody of the security which is designated as
pledged with the Company's safekeeping agent.  The type of collateral required,
and the retention of the collateral and the security sold, minimizes the
Company's risk of exposure to loss.  These transactions are for one-to-three day
periods and do not materially impact the Company's liquidity or operations.  As
of December 31, 1997, no material repurchase agreements exist with any one
customer.
 
                                     F-24
<PAGE>
 
     Information concerning securities sold under agreements to repurchase is
summarized as follows:

<TABLE> 
<CAPTION> 
                                        1997           1996           1995
                                      --------------------------------------
                                               (dollars in thousands)
<S>                                   <C>              <C>            <C> 
End of period balance                  $18,953             -             -
Average balance                          4,412             -             -
Maximum month-end balance               18,953             -             -
Average interest rate                     4.94%            -             -
</TABLE> 

6.   LONG-TERM DEBT

     On June 4, 1997, SBI Capital Trust, a newly-formed subsidiary of the
Company, issued 1,000,500 of its 9.30% Cumulative Trust Preferred Securities
(the "Preferred Securities") in an underwritten public offering for an aggregate
price of $25,012,500.  Proceeds of the Preferred Securities were invested in the
9.30% Subordinated Debentures (the "Subordinated Debentures") of the Company.
After deducting underwriter's compensation and other expenses of the offering,
the net proceeds were available to the Company to increase capital and for
general corporate purposes, including use in investment activities and the
Bank's lending activities, and, after September 1, 1998, possible redemption, in
whole or in part, of the Company's 9.20% Redeemable Cumulative Preferred Stock,
Series A (the "Series A Preferred Stock").  Unlike interest payments on the
Subordinated Debentures, dividends paid on the Series A Preferred Stock are not
deductible for federal income tax purposes.

     The Preferred Securities and the Subordinated Debentures each mature on
July 31, 2027.  If certain conditions are met, the maturity dates of the
Preferred Securities and the Subordinated Debentures may be shortened to a date
not earlier than July 31, 2002, or extended to a date not later than July 31,
2036.  The Preferred Securities and the Subordinated Debentures also may be
redeemed prior to maturity if certain events occur.  The Preferred Securities
are subject to mandatory redemption, in whole or in part, upon repayment of the
Subordinated Debentures at maturity or their earlier redemption.  The Company
also has the right, if certain conditions are met, to defer payment of interest
on the Subordinated Debentures, which would result in a deferral of dividend
payments on the Preferred Securities, at any time or from time to time for a
period not to exceed 20 consecutive quarters in a deferral period.

     The Company and SBI Capital Trust believe that, taken together, the
obligations of the Company under the Preferred Securities Guarantee Agreement,
the Amended and Restated Trust Agreement, the Subordinated Debentures, the
Indenture and the Agreement As To Expenses and Liabilities, entered into in
connection with the offering of the Preferred Securities and the Subordinated
Debentures, in the aggregate constitute a full and unconditional guarantee by
the Company of the obligations of  SBI Capital Trust under the Preferred
Securities.

     SBI Capital Trust is a Delaware business trust created for the purpose of
issuing the Preferred Securities and purchasing the Subordinated Debentures,
which are its sole assets.  The Company owns all of the 30,960 outstanding
common securities, liquidation value $25 per share, (the "Common Securities") of
SBI Capital Trust.

     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.  At December 31, 1997, all of the Company's Preferred Stock and
$580,000 of the Preferred Securities were included in Tier I Capital.

     For accounting purposes, the Preferred Securities are presented on the
Consolidated Statements of Financial Condition as a separate category of long-
term debt entitled "Guaranteed Preferred Beneficial Interests in the Company's
Subordinated Debentures".

                                     F-25
<PAGE>
 
7.  INCOME TAXES

     The components of taxes on income follow:

<TABLE> 
<CAPTION> 
                                   For the Years Ended December 31,
                                ------------------------------------- 
                                    1997        1996           1995
                                --------------------------------------   
                                        (dollars in thousands)
<S>                                <C>         <C>           <C>        
Current tax expense:
Federal                            $3,266      $4,275        $3,366
State                                 366         667           508
Deferred tax benefit:
Federal                              (820)       (543)         (458)
State                                (145)        (93)          (80)
                                 --------    --------      --------     
Taxes on income                    $2,667      $4,306        $3,336
                                 ========    ========      ========
</TABLE> 

     The taxes on income reflected in the accompanying consolidated statements
of operations differs from the expected U.S. Federal income tax rates for the
following reasons:


<TABLE> 
<CAPTION> 
                                   For the Years Ended December 31,
                               -------------------------------------
                                    1997        1996         1995
                               ------------------------------------- 
                                       (dollars in thousands)
<S>                               <C>          <C>          <C> 
Computed tax expense at 34%       $2,600       $4,032       $3,206
Increase (decrease) in income
taxes resulting from:
Benefit of income not subject to 
U.S. Federal income tax             (240)        (210)        (202)
State income taxes, net of Federal 
income tax benefit                   146          379          281
Other                                161          105           51
                                  ------       ------       ------
Taxes on income                   $2,667       $4,306       $3,336
                                  ======       ======       ======
</TABLE> 

     Deferred tax expense (benefit) relating to temporary differences includes
the following components:

<TABLE> 
<CAPTION> 
                                    For the Years Ended December 31,
                                   -----------------------------------          
                                     1997        1996          1995
                                   ------------------------------------
                                         (dollars in thousands)
<S>                                <C>         <C>             <C> 
Provision for loan losses          $ (772)     $ (754)         $ (494)
Accelerated depreciation              158         135              56
Intangibles                           (16)        (26)            (25)
Sales of other real estate owned        5         225               -
Other                                (340)       (216)            (75)
                                   -------     -------         -------
Total                              $ (965)     $ (636)         $ (538)
                                   =======     =======         ======= 
</TABLE> 

     Net deferred tax assets of $2.9 million and $2.2 million at December 31,
1997 and 1996, respectively, are reflected in the accompanying consolidated
statements of financial condition in other assets.  There were no valuation
allowances at December 31, 1997 or 1996.

                                     F-26
<PAGE>
 
     Temporary differences that give rise to the deferred tax assets and
(liabilities) include the following:

<TABLE> 
<CAPTION> 
                                               At December 31,
                                          ------------------------     
                                             1997           1996
                                          -------------------------
                                            (dollars in  thousands)  
<S>                                          <C>           <C>  
Allowance  for loan losses                    $3,125       $2,353  
Accumulated depreciation                        (834)        (676)  
Write-down  on other real estate owned            30           35 
Deferred compensation  accrual                   103           88  
Intangibles                                      178          162 
Other                                            726          401  
                                              ------       ------    
                                               3,328        2,363
Deferred taxes (payable) receivable on 
investment  securities available for sale       (387)        (137) 
                                              ------       ------    
Net deferred tax asset                        $2,941       $2,226
                                              ======       ======
</TABLE> 

8.  SHAREHOLDERS' EQUITY

     In 1996, the Company's shareholders increased the authorized shares of
capital stock from 7,000,000 to 12,000,000, consisting of 10,000,000 shares of
common stock, par value $1.00 per share ("Common Stock"), and an aggregate of
2,000,000 shares of serial preferred stock, par value $1.00 per share.  The
Company's Board of Directors can determine the voting powers, dividend rights,
liquidation preferences and other limitations on the preferred stock prior to
issuance.  On July 31, 1995, the Company issued 690,000 shares of 9.20%
Redeemable, Cumulative Preferred Stock, Series A (the "Shares"), and received
net proceeds of $16.3 million.  The liquidation preference of the Shares is $25
per share plus an amount equal to accrued and unpaid dividends.  The Shares may
not be redeemed by the Company prior to September 1, 1998.  Subject to prior
regulatory approval, the Shares may be redeemed at the option of the Company, in
whole or in part, on or after September 1, 1998, at a price equal to $25 per
share plus accumulated unpaid dividends to the redemption date.  Such dividends
are cumulative from the date of issuance and payable quarterly at the rate of
9.20% of the original liquidation preference, or $2.30 per annum per share.  For
the year ended December 31, 1997, the cumulative accrued dividend requirement
was $1.6 million, $1.5 million of which was declared and paid.

     In the first quarter of 1998, the Company adopted a policy which prohibits
the declaration of dividends on common stock while the Company is operating at a
loss.  Dividends on common stock were declared in the third quarter of 1997,
prior to the adoption of this policy, although a loss was incurred for that
quarter.

     The Company has reserved for issuance 200,000 shares of common stock
pursuant to the terms of Dividend Reinvestment and Employee Stock Purchase
Plans.  The Dividend Reinvestment Plan allows shareholders of record a
convenient and economical method of increasing their equity ownership of the
Company.  The Employee Stock Purchase Plan allows Company employees to acquire
additional common shares through payroll deductions.  At December 31, 1997,
18,611 shares had been issued by these plans.


9.   CAPITAL REQUIREMENTS

     The Company and the Bank are subject to various regulatory capital
requirements administered by the federal banking agencies.  Failure to meet
minimum capital requirements can initiate certain mandatory-and possibly
additional discretionary-actions by regulators, that if undertaken, could have a
direct material effect on the Company's and the Bank's financial statements.
Under capital adequacy guidelines and the regulatory framework for prompt
corrective action, the Company and the Bank must meet specific capital
guidelines that involve quantitative measures of the Company's and the Bank's
assets, liabilities, and certain off-balance sheet items as calculated under
regulatory accounting practices.  The Company's and the Bank's capital amounts
and classification are also subject to qualitative judgments by the regulators
about components, risk weightings and other factors.

                                     F-27
<PAGE>
 
     As of December 31, 1997 and 1996, the most recent notifications from the
Federal Deposit Insurance Corporation ("FDIC") categorized the Bank as well
capitalized under the regulatory framework for prompt corrective action.  To be
categorized as well capitalized, the Bank must maintain minimum Total Capital,
Tier I Capital, and Tier I Leverage ratios as set forth in the table below.
Since the notifications, management believes there are no conditions or events
that have changed the Bank's category.

     Quantitative measures established by regulation to ensure capital adequacy
require the Company and the Bank to maintain minimum amounts and ratios (set
forth in the table below) of total and Tier I capital (as defined in the
regulations) to risk-weighted assets and Tier I capital to average assets (all
as defined).  Management believes the Company and the Bank meet all capital
adequacy requirements to which they are subject as of December 31, 1997 and
1996.

     The Company's and Bank's actual capital amounts and ratios are presented
below.

<TABLE> 
<CAPTION>  
                                                                              To Be Well Capitalized                        
                                                                              Under Prompt Corrective       For Capital     
                                                                 Actual          Action Provisions       Adequacy Purposes  
                                                             --------------------------------------------------------------  
                                                             Amount   Ratio    Amount        Ratio       Amount      Ratio  
                                                             --------------------------------------------------------------- 
                                                                                (dollars in thousands)
<S>                                                          <C>       <C>      <C>          <C>          <C>          <C> 
As of December 31, 1997:  
Total Capital (to risk-weighted assets) Company              $100,322  13.30%     N/A          N/A        $60,331      8.00% 
  Bank                                                         80,631  10.72%   $75,182      10.00%        60,145      8.00%
Tier I Capital (to risk-weighted assets) Company               67,607   8.96%     N/A          N/A         30,165      4.00% 
  Bank                                                         72,349   9.62%    45,109       6.00%        30,073      4.00% 
Tier I Leverage (to average assets) Company                    67,607   6.95%     N/A          N/A         38,901      4.00% 
  Bank                                                         72,349   7.57%    47,756       5.00%        38,205      4.00%  
As of December 31, 1996:   
Total Capital (to risk-weighted assets) Company              $ 71,376  11.40%     N/A          N/A        $50,077      8.00% 
  Bank                                                         69,139  11.06%   $62,490      10.00%        49,992      8.00% 
Tier I Capital (to risk-weighted assets) Company               63,886  10.21%     N/A          N/A         25,039      4.00% 
  Bank                                                         62,000   9.92%    37,494       6.00%        24,996      4.00%
Tier I Leverage (to average assets) Company                    63,886   7.77%     N/A          N/A         32,894      4.00% 
  Bank                                                         62,000   7.56%    41,026       5.00%        32,821      4.00%
</TABLE> 

     The approval of the Comptroller of the Currency is required if the total of
all dividends declared by the Bank in any calendar year exceeds the total of its
net profits of that year combined with its retained net profits of the preceding
two years.  In addition, the Bank may not pay a dividend if, after paying the
dividend, the Bank would be under capitalized.  The Bank's maximum amount of
dividends available for payment totaled approximately $13.2 million at December
31, 1997.  Dividends declared by the Bank for the years ended December 31, 1997,
1996 and 1995 did not exceed the threshold requiring regulatory approval.

                                     F-28
<PAGE>
 
10.  STOCK OPTION PLAN

     The Southwest Bancorp, Inc. 1994 Stock Option Plan (the "Stock Plan")
provides selected key employees with the opportunity to acquire common stock.
The exercise price of all options granted under the Stock Plan is the fair
market value on the grant date  The Company applies Accounting Principles Board
Opinion No. 25 and related interpretations in accounting for the Stock Plan;
accordingly, no compensation expense has been recorded in the accompanying
consolidated statements of operations.  Had compensation cost for the Stock Plan
been determined based upon the fair value of the options at their grant date as
prescribed in SFAS No. 123, Accounting for Stock-Based Compensation, the
Company's proforma data would have been as follows:

<TABLE> 
<CAPTION> 
                                                                                 For the Years Ended December 31,
                                                                           ------------------------------------------
                                                                                1997           1996         1995
                                                                           ------------------------------------------     
<S>                                                                        <C>               <C>           <C>      
Proforma net income                                                        $4,778,707        $7,382,355    $5,986,700
Proforma net income available to common shareholders                       $3,191,707        $5,795,355    $5,320,700
Basic earnings per common share                                            $     0.85        $     1.54    $     1.42
Diluted earnings per common share                                          $     0.82        $     1.51    $     1.40
Weighted average fair value at grant date                                  $     9.24        $     7.57    $     5.40
</TABLE> 

     The compensation cost is calculated using the Black-Scholes option pricing
model with the following weighted average assumptions:

<TABLE> 
<CAPTION> 
                                                                                 For the Years Ended December 31,
                                                                           ------------------------------------------
                                                                               1997           1996          1995
                                                                           ------------------------------------------
<S>                                                                           <C>            <C>           <C>        
Expected dividend yield                                                        1.30%          1.47%         1.79%
Expected volatility                                                           17.87%         20.66%        25.20%
Risk-free interest rate                                                        5.89%          6.90%         6.61%
Expected option term (in years)                                                  10             10            10
</TABLE> 

       The Stock Plan's activity follows:

<TABLE> 
<CAPTION> 
                                                                                                   Weighted
                                                                                  Number of         Average
                                                                                   Options       Exercise Price
                                                                       -----------------------------------------    
<S>                                                                                <C>               <C>                
Outstanding at January 1, 1995                                                     182,000           $12.75
   Granted                                                                          30,000            13.38
   Exercised                                                                             -                - 
   Canceled/expired                                                                      -                -  
                                                                       ---------------------------------------
Outstanding at December 31, 1995                                                   212,000            12.84
   Granted                                                                          35,000            18.82
   Exercised                                                                             -                - 
   Canceled/expired                                                                      -                -  
                                                                       --------------------------------------- 
Outstanding at December 31, 1996                                                   247,000            13.69
   Granted                                                                          35,000            25.47
   Exercised                                                                       (14,000)           17.95
   Canceled/expired                                                                 (7,500)           18.50
                                                                       ---------------------------------------
Outstanding at December 31, 1997                                                   260,500           $14.90
                                                                       =======================================
Total exercisable at December 31, 1995                                              72,000           $12.78
Total exercisable at December 31, 1996                                             116,500           $13.36
Total exercisable at December 31, 1997                                             126,000           $13.30
</TABLE> 

     At December 31, 1997, the Company had reserved 375,522 shares under the
Stock Plan, 260,500 shares of which are under option.  The following summarizes
the information concerning options outstanding and exercisable at December 31,
1997.

                                     F-29
<PAGE>
 
<TABLE> 
<CAPTION> 
   Number of        Range of         Weighted Average       Weighted                      Exercisable
    Options         Exercise            Remaining            Average         Number     Weighted Average
  Outstanding       Prices           Contractual Life    Exercise Price    Exercisable   Exercise Price
- ----------------------------------------------------------------------------------------------------------
<S>             <C>                  <C>                 <C>               <C>          <C>  
   210,500      $12-75-$13.38             6.51               $12.84         119,500          $12.79
    20,000      $19.25-$21.81             8.74               $19.89           3,500          $19.62
    30,000      $24.75-$26.75             9.91               $26.08           3,000          $26.08
</TABLE> 

11.  EMPLOYEE BENEFITS

     The Company sponsors a noncontributory, defined contribution profit sharing
plan intended to provide retirement benefits for employees of the Company.  The
plan covers all employees who have completed one year of service and have
attained the age of 21.  The plan is subject to the Employee Retirement Income
Security Act of 1974, as amended.  Company contributions are made at the
discretion of the Board of Directors; however, the annual contribution may not
exceed 15% of the total annual compensation of all participants.  The Company
made contributions of $588,000, $671,000 and $680,000 in 1997, 1996, and 1995,
respectively.


12.  OPERATING LEASES

     The Company leases certain equipment and facilities for its operations.
Future minimum annual rental payments required under operating leases that have
initial or remaining lease terms in excess of one year as of December 31, 1997
follow:

<TABLE>
    <S>      <C>
     1998    $1,001,620
     1999       746,070
     2000       613,093
     2001       519,967
     2002       368,313
</TABLE>

     The total rental expense was $1.2 million, $1.0 million and $803,000 in
1997, 1996 and 1995, respectively.

13.  FAIR VALUE DISCLOSURES OF FINANCIAL INSTRUMENTS

     The following disclosure of the estimated fair value of financial
instruments is made in accordance with the requirements of SFAS No. 107,
Disclosures About Fair Value of Financial Instruments.  The estimated fair value
amounts have been determined by the Company using available market information
and appropriate valuation methodologies.  However, considerable judgment is
necessarily required to interpret market data to develop the estimates of fair
value.  Accordingly, the estimates presented herein are not necessarily
indicative of the amounts the Company could realize in a current market
exchange.  The use of different market assumptions and/or estimation
methodologies may have a material effect on the estimated fair value amounts.

     CASH AND CASH EQUIVALENTS - For cash and cash equivalents, the carrying
amount is a reasonable estimate of fair value.

     INVESTMENT SECURITIES - The fair value of U.S. Government and agency
obligations, other securities and mortgage-backed securities is estimated based
on quoted market prices or dealer quotes.  The fair value for other investments
such as obligations of state and political subdivisions is estimated based on
quoted market prices.

     LOANS RECEIVABLE - Fair values are estimated for certain homogeneous
categories of loans adjusted for differences in loan characteristics.  The
Bank's loans have been aggregated by categories consisting of commercial, real
estate, student, credit card and other consumer.  The fair value estimate for
student loans is the current historical cost carrying value as such loans are
typically sold in the secondary market at par value.  The fair value of all
other loans is estimated by discounting the cash flows using credit and interest
rate risks inherent in the loan category and interest rates currently offered
for loans with similar terms and credit risks.

                                     F-30
<PAGE>
 
     ACCRUED INTEREST RECEIVABLE - The carrying amount is a reasonable estimate
of fair value for accrued interest receivable.

     DEPOSITS - The fair value of demand deposits, savings accounts, and certain
money market deposits is the amount payable on demand at the statement of
financial condition date.  The fair value of fixed-maturity certificates of
deposits is estimated using the rates currently offered for deposits of similar
remaining maturities.

     SHORT-TERM BORROWINGS - The fair values of short-term borrowings are the
amounts payable at the statement of financial condition date, as the carrying
amount is a reasonable estimate of fair value.  Included in short-term
borrowings are federal funds purchased, securities sold under agreements to
repurchase, and treasury tax and loan demand notes.

     LONG-TERM DEBT - The fair value of long-term debt, which consists of the
Subordinated Debentures, is estimated based on quoted market prices or dealer
quotes.

     OTHER LIABILITIES AND ACCRUED INTEREST PAYABLE - The estimated fair value
of other liabilities, which primarily include trade accounts payable, and
accrued interest payable approximates their carrying value.

     COMMITMENTS - Commitments to extend credit, standby letters of credit and
financial guarantees written or other items have short maturities and therefore
have no significant fair values.

     The carrying values and estimated fair values of the Company's financial
instruments follow:

<TABLE> 
<CAPTION> 
                                                  At December 31, 1997  At December 31, 1996                     
                                                 --------------------- ---------------------                     
                                                     Carrying    Fair     Carrying    Fair                       
                                                      Values    Values     Values    Values                      
                                                 -------------------------------------------                     
                                                             (dollars in thousands)                              
<S>                                              <C>          <C>        <C>        <C>                          
Cash and cash equivalents                          $ 36,259   $ 36,259   $ 22,914   $ 22,914                     
Investment securities:                                                                                           
   Held to maturity                                  86,994     87,592     83,589     83,963                     
   Available for sale                               100,746    100,746     63,762     63,762                     
Loans receivable                                    710,831    731,459    637,507    643,927                     
Accrued interest receivable                           8,883      8,883      7,400      7,400                     
Deposits                                            841,425    841,935    753,945    756,093                     
Accrued interest payable                              6,504      6,504      5,061      5,061                     
Other liabilities                                     1,227      1,227      1,907      1,907                     
Short-term borrowings                                20,548     20,548      2,985      2,985                     
Long-term debt                                       25,013     25,607          -          -                     
Commitments                                               -          -          -          -                      
</TABLE> 


14.  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

     In the normal course of business, the Company makes use of a number of
different financial instruments to help meet the financial needs of its
customers.  In accordance with generally accepted accounting principles, these
transactions are not presented in the accompanying consolidated financial
statements and are referred to as off-balance sheet instruments.  These
transactions and activities include commitments to extend lines of commercial
and real estate mortgage credit, standby and commercial letters of credit and
available credit card lines of credit.

                                     F-31
<PAGE>
 
     The following table provides a summary of the Company's off-balance sheet
financial instruments:

<TABLE> 
<CAPTION> 
                                                                                             At December 31,   
                                                                                       ------------------------
                                                                                           1997          1996
                                                                                       ------------------------
                                                                                         (dollars in thousands) 
<S>                                                                                    <C>            <C>  
Commitments to extend commercial and real estate mortgage credit                        $242,401      $154,041
Standby and commercial letters of credit                                                   4,505         4,214
Credit card lines of credit                                                              559,261       348,144
                                                                                        --------      --------
Total                                                                                   $806,167      $506,399
                                                                                        --------      --------  
</TABLE> 

     A loan commitment is a binding contract to lend up to a maximum amount for
a specified period of time provided there is no violation of any financial,
economic or other terms of the contract.  A standby letter of credit obligates
the Company to honor a financial commitment by issuing a guarantee to a third
party should the Company's customer fail to perform.  Many loan commitments and
most standby letters of credit expire unfunded, and, therefore, total
commitments do not represent future funding obligations of the Company.  Loan
commitments and letters of credit are made under normal credit terms, including
interest rates and collateral prevailing at the time, and usually require the
payment of a fee by the customer.  Commercial letters of credit are commitments
generally issued to finance the movement of goods between buyers and sellers.
The Bank's exposure to credit loss, assuming commitments are funded, in the
event of nonperformance by the other party to the financial instrument is
represented by the contractual amount of those instruments.  The Bank has an
agreement with other financial institutions to purchase $558.1 million and
$285.0 million of unadvanced credit card lines of credit at December 31, 1997
and 1996, respectively, if such credit card lines of credit are funded.  Such
commitments are made with the same terms as similarly funded extensions of
credit including collateral, rates and maturities.  The Bank does not anticipate
any material losses as a result of the commitments.


15.  COMMITMENTS AND CONTINGENCIES

     In the normal course of business, the Company is at all times subject to
various pending and threatened legal actions.  The relief or damages sought in
some of these actions may be substantial.  After reviewing pending and
threatened actions with counsel, management considers that the outcome of such
actions will not have a material adverse effect on the Company's financial
position; however, the Company is not able to predict whether the outcome of
such actions may or may not have a material adverse effect on results of
operations in a particular future period as the timing and amount of any
resolution of such actions and relationship to the future results of operations
are not known.

     At periodic intervals, the Federal Reserve Bank and the Office of the
Comptroller of the Currency routinely examine the Company's and the Bank's
financial statements as part of their legally prescribed oversight of the
banking industry.  Based on these examinations, the regulators can direct that
the Company's and the Bank's financial statements be adjusted in accordance with
their findings.

     The Bank has adopted a Severance Compensation Plan (the "Plan") for the
benefit of certain officers and key members of management.  The Plan's purpose
is to protect and retain certain qualified employees in the event of a change in
control (as defined) and to reward those qualified employees for loyal service
to the Bank by providing severance compensation to them upon their involuntary
termination of employment after a change in control of the Bank.  At December
31, 1997, the Bank has not recorded any amounts in the consolidated financial
statements relating to the Plan.  If a change of control were to occur, the
maximum amount payable to certain officers and key members of management would
approximate $1.1 million.

                                     F-32
<PAGE>
 
16.  SUPPLEMENTAL CASH FLOWS  INFORMATION

<TABLE> 
<CAPTION> 
                                                                                       For the Years Ended December 31,  
                                                                                 -----------------------------------------
                                                                                       1997        1996         1995     
                                                                                 -----------------------------------------  
                                                                                           (dollars in thousands)        
<S>                                                                                  <C>         <C>          <C>   
Cash paid for interest                                                               $39,804     $32,038      $26,913    
Cash paid for taxes on income                                                          2,333       4,390        3,600     
Loans originated to finance the
   sale of other real estate owned                                                         -           -           68 
Loans transferred to other real estate owned                                             521          21           15
Reclassification of investment securities
   from held to maturity to available for sale                                             -           -       32,672
Unrealized gain/(loss) on investment
   securities available for sale, net of tax                                             375        (407)       1,489
</TABLE> 

17.  ACCOUNTING STANDARDS ISSUED BUT NOT YET ADOPTED

     In December of 1996, the FASB issued SFAS No. 127, Deferral of the
Effective Date of Certain Provisions of FASB Statement No. 125.  The Company
will adopt SFAS No. 127 on January 1, 1998 as required.  Management believes the
adoption of SFAS No. 127 will not have a material impact on the Company's
consolidated financial position or results of operations.

     In June 1997, the FASB issued SFAS No. 130, Reporting Comprehensive Income,
which establishes standards for reporting and displaying comprehensive income
and its components (revenues, expenses, gains and losses) in financial
statements.  In addition, SFAS No. 130 requires the Company to classify items of
other comprehensive income by their nature in a financial statement and display
the accumulated balance of other comprehensive income separately in the
shareholders' equity section of the statement of financial condition.  The
Company will adopt SFAS No. 130 on January 1, 1998 as required.

     Also in June 1997, the FASB issued SFAS No. 131, Disclosures about Segments
of an Enterprise and Related Information.  SFAS No. 131 establishes reporting
standards for public companies concerning annual and interim financial
statements of their operating segments and related information.  Operating
segments are components of a company about which separate financial information
is available that is regularly evaluated by the chief operating decision
maker(s) in deciding how to allocate resources and assess performance.  The
Standard sets criteria for reporting disclosures about a company's products and
services, geographic areas and major customers.  The Company will adopt SFAS No.
131 on January 1, 1998 as required and believes the Company has only one
segment, as that term is defined in SFAS No. 131.

                                     F-33
<PAGE>
 
18.  PARENT COMPANY CONDENSED FINANCIAL INFORMATION

     Following are the condensed financial statements of Southwest Bancorp, Inc.
("Parent Company only") for the periods indicated:

<TABLE> 
<CAPTION> 
                                                                                                   At December 31,
                                                                                           ----------------------------------
                                                                                               1997                   1996
                                                                                           ----------------------------------
                                                                                                (dollars in thousands)
<S>                                                                                        <C>                 <C>  
STATEMENTS OF FINANCIAL CONDITION
 Assets:
     Cash and due from banks                                                                  $ 3,506          $    754
     Investment in subsidiary bank                                                             73,297            62,808
     Investment securities, available for sale                                                 15,408             1,446
     Other assets                                                                               1,603               423
                                                                                           ----------         ---------   
          Total                                                                               $93,814          $ 65,431
                                                                                           ==========         =========

Liabilities:
     Subordinated debentures                                                                  $25,013                 -
     Other liabilities                                                                            753          $    399
Shareholders' Equity:
     Preferred                                                                                 17,382            17,382
     Common                                                                                    50,666            47,650
                                                                                           ----------         ---------     
          Total                                                                               $93,814          $ 65,431
                                                                                           ==========         =========

<CAPTION>    
                                                                                     For the Years Ended December 31,
                                                            ------------------------------------------------------------------------
                                                                        1997                     1996                     1995
                                                            ------------------------------------------------------------------------
                                                                                          (dollars in thousands)  
<S>                                                         <C>                           <C>                     <C>     
STATEMENTS OF OPERATIONS               
Income:  
     Cash dividends from subsidiary bank                              $ 1,875                   $ 1,053                   $   901 
     Dividend income                                                        -                        22                        28 
     Investment income                                                    585                       116                        98
     Other income                                                           2                         -                         -
     Security gains/(losses)                                                -                       288                         -
                                                             ----------------             -------------           --------------- 
          Total income                                                  2,462                     1,479                     1,027
                           
 Expense: 
     Interest on subordinated debentures                                1,338                         -                         -
     General and administrative expense                                   227                       150                        95
                                                             ----------------             -------------           --------------- 
          Total expense                                                 1,565                       150                        95
                                                             ----------------             -------------           ---------------
          Total income before tax expense and equity in
            undistributed income of subsidiary bank                       897                     1,329                       932
     Taxes on income                                                     (383)                       99                         4
                                                             ----------------             -------------           ---------------
          Income before equity in undistributed
            income of subsidiary bank                                   1,280                     1,230                       928
     Equity in undistributed income of subsidiary bank                  3,700                     6,322                     5,164
                                                             ----------------             -------------           --------------- 
Net income                                                            $ 4,980                   $ 7,552                   $ 6,092
                                                             ================             =============           ===============
Net income available to common shareholders                           $ 3,393                   $ 5,965                   $ 5,426
                                                             ================             =============           ===============  
</TABLE> 
                                     F-34
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                                      For the Years Ended December 31,
                                                                 -----------------------------------------
                                                                 1997              1996            1995
                                                                 -----------------------------------------
                                                                        (dollars in thousands)
<S>                                                             <C>               <C>             <C> 
STATEMENTS OF CASH FLOWS
Operating activities:
     Net income                                                 $  4,980          $  7,552        $  6,092
     Equity in undistributed income of subsidiary bank            (3,700)           (6,322)         (5,164)
     Other, net                                                     (871)              140            (421)
                                                                --------          --------        --------
     Net cash provided by operating activities                       409             1,370             507
                                                                --------          --------        --------
Investing activities:  
     Available for sale securities: 
          Purchases                                              (15,506)           (1,806)         (3,146) 
          Sales                                                        -                 -               -
          Maturities                                               1,635             3,325           1,245 
                                                                --------          --------        --------
     Net cash provided by (used in) investing activities         (13,871)            1,519          (1,901) 
                                                                --------          --------        --------
Financing activities:  
     Proceeds from issuance of:  
          Preferred stock                                              -                 -          16,322  
          Common stock                                               456               170               -
          Subordinated debentures                                 25,013                 -               -
     Capital contribution to Bank                                 (6,500)                -         (13,500)  
     Cash dividends paid:  
          Preferred stock                                         (1,587)           (1,587)           (533) 
          Common stock                                            (1,168)           (1,015)           (864) 
                                                                --------          --------        --------
     Net cash provided by (used in) financing activities          16,214            (2,432)          1,425  
                                                                --------          --------        --------
     Net increase in cash and cash equivalents                     2,752               457              31 
     Cash and cash equivalents, 

          Beginning of year                                          754               297             266 
                                                                --------          --------        --------
          End of year                                           $  3,506          $    754        $    297
                                                                ========          ========        ======== 
</TABLE> 

                               * * * * * * * * *

                                     F-35
<PAGE>
 
    
<TABLE> 
<CAPTION> 
================================================================================
                      TABLE OF CONTENTS                                   
                                                          Page                 
<S>                                                       <C>                  
Summary................................................    3                 
Risk Factors...........................................    7                 
      Credit Risk......................................    7              
      Local Economic Conditions........................    7              
      Loan Portfolio Concentrations....................    7              
      Interest Rate Risk...............................    8              
      Provisions that Could Discourage Acquisitions                       
          of Southwest.................................    8              
      Restrictions on Branching........................    8              
      Dividend Restrictions............................    9              
      Competition......................................    9              
      Year 2000 Risk...................................    9              
      Regulatory Risk..................................   10                  
      Litigation Risk..................................   10              
Caution About Forward Looking Statements...............   10              
Selected Consolidated Financial Data...................   11              
Recent Developments....................................   13              
Use of Proceeds........................................   14              
Capitalization.........................................   15              
Market For Common Stock and Dividends..................   16              
Southwest Bancorp, Inc.................................   17              
Management's Discussion and Analysis...................   19              
Management.............................................   50              
Selling Shareholders; Ownership of Common Stock........   53              
Description of Capital Stock...........................   54              
Underwriting...........................................   57              
Legal Matters..........................................   58              
Experts................................................   58              
Additional Information.................................   59              
Index to Consolidated Financial Statements.............  F-1              
</TABLE> 

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

SOUTHWEST HAS NOT AUTHORIZED ANYONE TO GIVE ANY INFORMATION OR MAKE ANY
REPRESENTATION ABOUT THE OFFERING THAT DIFFERS FROM, OR ADDS TO, THE INFORMATION
IN THIS PROSPECTUS OR IN SOUTHWEST'S DOCUMENTS THAT ARE PUBLICLY FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THEREFORE, IF ANYONE DOES GIVE YOU DIFFERENT
OR ADDITIONAL INFORMATION, YOU SHOULD NOT RELY ON IT. THE DELIVERY OF THIS
PROSPECTUS AND/OR THE SALE OF SHARES OF COMMON STOCK DO NOT MEAN THAT THERE HAVE
NOT BEEN ANY CHANGES IN THE CONDITION OF SOUTHWEST SINCE THE DATE OF THIS
PROSPECTUS. IF YOU ARE IN A JURISDICTION WHERE IT IS UNLAWFUL TO OFFER TO SELL,
OR TO ASK FOR OFFERS TO BUY, THE SECURITIES OFFERED BY THIS PROSPECTUS, OR IF
YOU ARE A PERSON TO WHOM IT IS UNLAWFUL TO DIRECT SUCH ACTIVITIES, THEN THE
OFFER PRESENTED BY THIS PROSPECTUS DOES NOT EXTEND TO YOU. THIS PROSPECTUS
SPEAKS ONLY AS OF ITS DATE EXCEPT WHERE IT INDICATES THAT ANOTHER DATE APPLIES.
DOCUMENTS THAT ARE INCORPORATED BY REFERENCE IN THIS PROSPECTUS SPEAK ONLY AS OF
THEIR DATE, EXCEPT WHERE THEY SPECIFY THAT OTHER DATES APPLY.

                                                          
                                                          
                               1,061,231 SHARES
                                                          
                           SOUTHWEST BANCORP, INC. 
                                                          
                              Parent Company of 
                                                          
                              STILLWATER NATIONAL
                             BANK & TRUST COMPANY
                                                          
                                                          
                                                          
                                                          
                                 COMMON STOCK 
                                                          
                             ___________________  
                                                          
                                  Prospectus 
                               ___________, 1999
                             ___________________ 
                                                          
                                                          
                                                          
                          Stifel, Nicolaus & Company 
                                 Incorporated 




                             DAIN RAUSCHER WESSELS
                   a division of Dain Rauscher Incorporated



================================================================================
     
<PAGE>
 
    
                PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The expenses payable by the Company in connection with the Offering
described in this Registration Statement (other than underwriting discounts and
commissions) are as follows:

<TABLE> 
                  <S>                                                                   <C>    
                  SEC Registration Fee................................................. $   8,400
                  NASD Filing Fee......................................................     3,500
                  Nasdaq Listing Fee...................................................     8,200
                  *Blue Sky Filing Fees and Expenses (Including counsel fees)..........     2,000
                  *Legal Fees..........................................................   150,000
                  *Printing, Engraving and Edgar.......................................    30,000
                  *Accounting Fees and Expenses........................................    45,000
                  *Other Expenses......................................................     7,900
                                                                                        ---------
                                                                                        
                                    Total.............................................. $ 250,000
                                                                                        =========
</TABLE> 

                  _________
                  *        Estimated

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Section 1031 of the Oklahoma General Corporation Act sets forth
circumstances under which directors, officers, employees and agents may be
insured or indemnified against liability which they may incur in their
capacities.

         Article XV of the Amended and Restated Certificate of Incorporation of
the Company provides that the Company shall indemnify any individual who is or
was a director, officer, employee or agent of the Company, and any individual
who serves or served at the Company's request as a director, officer, partner,
trustee, employee or agent of another corporation, partnership, joint venture,
trust or other enterprise, in any proceeding in which the individual is made a
party as a result of his or her service in such capacity, if the individual
acted in good faith and in a manner reasonably believed to be in, or not opposed
to, the best interests of the Company and, with respect to any criminal
proceeding, he or she had no reasonable cause to believe the conduct was
unlawful, unless such indemnification would be prohibited by law. An individual
will not be indemnified in connection with a proceeding by or in the right of
the Company in which the individual was adjudged liable to the Company, unless
the court in which the suit was brought determines the individual is fairly and
reasonably entitled to indemnification in view of all of the relevant
circumstances.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

         The exhibits filed as part of this registration statement are as
follows:

         (a)      LIST OF EXHIBITS

         Number            Description
         ------            -----------

         *1       Form of Underwriting Agreement

          5       Form of Opinion of Kennedy, Baris & Lundy, L.L.P.

          10.1    Severance Compensation Plan (incorporated by reference to
                  Exhibit 10.2 to Registration Statement on Form S-1 (File No.
                  33-71168))

          10.2    Southwest Bancorp, Inc. 1994 Stock Option Plan (incorporated
                  by reference to Exhibit 10.3 to Annual Report on Form 10-K for
                  the fiscal year ended December 31, 1993)     

                                     II-4
<PAGE>
 
    
         Number            Description
         ------            -----------

          10.3    Southwest Bancorp, Inc. Employee Stock Purchase Plan
                  (incorporated by reference to Exhibit 4.1 to Registration
                  Statement on Form S-8 (File No. 33-97850))

         *10.4    Offering Agreement by and among the Estate of Paul C. Wise,
                  through its co-executors, James B. Wise and Allen H. Wise,
                  James B. Wise in his individual capacity, Southwest Bancorp,
                  Inc. and Stifel, Nicolaus & Company, Incorporated

         *11      Statement Regarding Computation of Earnings Per Share

          23.1    Consent of Deloitte & Touche LLP, Independent Auditors

          23.2    Consent of Kennedy, Baris & Lundy, L.L.P. (included in Exhibit
                  5)

          24      Power of Attorney

___________________________
*   Previously filed.

ITEM 17.  UNDERTAKINGS

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the registrant pursuant to the foregoing provisions, or otherwise, the
registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the
Act, and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

         The undersigned registrant hereby undertakes that:

         (1) For purposes of determining any liability under the Securities Act
of 1933, the information omitted from the form of prospectus filed as part of
this registration statement in reliance upon Rule 430A and contained in a form
of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or
497(h) under the Securities Act shall be deemed to be part of this registration
statement as of the time it was declared effective.

         (2) For the purpose of determining any liability under the Securities
Act of 1933, each post-effective amendment that contains a form of prospectus
shall be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.

         The undersigned registrant hereby undertakes to deliver or cause to be
delivered with the prospectus, to each person to whom the prospectus is sent or
given, the latest annual report to security holders that is incorporated by
reference in the prospectus and furnished pursuant to and meeting the
requirements of Rule 14a-3 or Rule 14c-3 under the Exchange Act; and, where
interim financial information required to be presented by Article 3 of
Regulation S-X are not set forth in the prospectus, to deliver, or cause to be
delivered to each person to whom the prospectus is sent or given, the latest
quarterly report that is specifically incorporated by reference in the
prospectus to provide such interim financial information.

         The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the      

                                     II-4
<PAGE>
 
    
Securities Act of 1933 (the "Act"), each filing of the registrant's annual
report pursuant to section 13(a) or section 15(d) of the Securities Exchange Act
of 1934 (the "Exchange Act") (and, where applicable, each filing of an employee
benefit plan's annual report pursuant to section 15(d) of the Exchange Act) that
is incorporated by reference in the registration statement shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.     

                                     II-4
<PAGE>
 
    
                                  SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-2 and has duly caused this registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Stillwater, State of Oklahoma, on March 15, 1999.

                                       SOUTHWEST BANCORP, INC.

                                       By: /s/ Rick J. Green
                                           ------------------------------------ 
                                           Rick J. Green
                                           President and Chief Executive Officer

Pursuant to the requirements of the Securities Act of 1933, this registration
statement has been signed below by the following persons in the capacities and
on the dates indicated.

       SIGNATURES                TITLE                             DATE

/s/ Robert L. McCormick    Chairman of the Board of Directors   March 15, 1999
- -------------------------
Robert L. McCormick


/s/ Rick J. Green          President, Chief Executive Officer   March 15, 1999
- -------------------------
Rick J. Green                and Director
                           (Principal Executive Officer)


/s/ Kerby E. Crowell       Executive Vice President and Chief   March 15, 1999
- -------------------------
Kerby E. Crowell           Financial Officer (Principal 
                           Financial and Accounting Officer)


/s/ Stanley R. White       Chief Lending Officer and Director   March 15, 1999
- -------------------------
Stanley R. White


* /s/ James E. Berry, II   Director
- -------------------------
James E. Berry, II


* /s/ Tom D. Berry         Director
- -------------------------
Tom D. Berry


* /s/ Joyce P. Berry       Director
- -------------------------
Joyce P. Berry


* /s/ Joe Berry Cannon     Director
- -------------------------
Joe Berry Cannon


* /s/ J. Berry Harrison    Director
- -------------------------
J. Berry Harrison     
<PAGE>
 
    
* /s/ Erd M. Johnson            Director
- ----------------------------               
Erd M. Johnson                          
                                        
                                        
* /s/ David P. Lambert          Director
- ----------------------------               
David P. Lambert                        
                                        
                                        
* /s/ Alfred L. Lichtenberg     Director 
- ----------------------------
Alfred L. Lichtenberg
        
        
* /s/ Linford R. Pitts          Director
- ----------------------------
Linford R. Pitts
        
        
* /s/ Robert B. Rodgers         Director
- ----------------------------
Robert B. Rodgers


*/s/ Lee A. Wise                Director
- ----------------------------
Lee A. Wise

                                Director             March ____, 1999
____________________________
James B. Wise, M.D.


*By: /s/ Robert L. McCormick                         March 15, 1999
     -----------------------
     Robert L. McCormick
     By Power of Attorney     

                                     II-6

<PAGE>
 
     
                                   EXHIBIT 5

                Opinion of Kennedy, Baris & Lundy,  L.L.P.    
     
<PAGE>

     
                [LETTERHEAD OF KENNEDY, BARIS & LUNDY, L.L.P.]


                                March 15, 1999


Southwest Bancorp, Inc
608 South Main Street
Stillwater, Oklahoma  74074

     Re:    Registration Statement on Form S-2 (File No. 333-72027)

Gentlemen:

     We have acted as counsel to Southwest Bancorp, Inc. an Oklahoma corporation
(the "Company") in connection with the preparation of a Registration Statement
on Form S-2 (the "Registration Statement") to be filed by the Company with the
Securities and Exchange Commission (the "SEC") for the purpose of registering
under the Securities Act of 1933, as amended, an aggregate of 1,220,416 shares
of the common stock (the "Common Stock") of the Company, 811,231 of which are to
be sold by the Selling Shareholders, and 409,185 of which are newly issued
shares (the "Shares") to be sold by the Company (including 159,185 shares which
are subject to the Underwriter's over-allotment option).

     As counsel to the Company, we have examined such corporate records,
certificates and other documents of the Company, and made such examinations of
law and inquiries of such officers of the Company, as we have deemed necessary
or appropriate for purposes of this opinion.  Based upon such examinations we
are of the opinion that the Shares, when sold in the manner set forth in the
Registration Statement, will be duly authorized, validly issued, fully paid and
non-assessable shares of the Common Stock of the Company.

     We hereby consent to the inclusion of this opinion as an exhibit to the
Registration Statement on Form S-2 filed by the Company and the reference to our
firm contained therein under "Legal Matters."


                                        Very truly yours,



                                        /s/ Kennedy, Baris & Lundy, L.L.P.
     

<PAGE>

     
                                 EXHIBIT 23.1



INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Pre-Effective Amendment No. 1 to Registration 
Statement No. 333-72027 of Southwest Bancorp, Inc. on Form S-2 of our report
dated January 30, 1998, included and incorporated by reference in the Annual
Report on Form 10-K of Southwest Bancorp, Inc. for the year ended December 31,
1997, and to the use of our report dated January 30, 1998, appearing in the
Prospectus, which is part of this Registration Statement. We also consent to the
reference to us under the heading "Experts" in such Prospectus.


/s/ Deloitte & Touche LLP
Oklahoma City, Oklahoma
March 15, 1999
     

<PAGE>
 
     
                                  EXHIBIT 24

                               POWER OF ATTORNEY

     We, the undersigned directors of the Southwest Bancorp, Inc.(the
"Registrant"), hereby severally constitute and appoint Robert L. McCormick, our
true and lawful attorney and agent, to do any and all things in our names in the
capacities indicated below which said person may deem necessary or advisable to
enable the Registrant to comply with the Securities Act of 1933, as amended, the
Securities Exchange Act of 1934, as amended, and any rules, regulations and
requirements of the Securities and Exchange Commission, in connection with the
preparation and filing of a registration statement on Form S-2 and the
registration and sale of the securities described therein under the federal
securities laws and the laws of the various states, including specifically, but
not limited to, power and authority to sign for us in our names in the
capacities indicated below such registration statement and any amendments
thereto and any document or filing necessary or appropriate in connection with
offering described therein; and we hereby approve, ratify and confirm all that
said person shall do or cause to be done by virtue thereof.

    Signature                                             Date

/s/ James E. Berry II                                January 21, 1999
- --------------------------------------                           
James E. Berry, II                                 
Director                                           
                                                   
                                                   
/s/ Joyce P. Berry                                   January 21, 1999
- --------------------------------------             
Joyce P. Berry                                     
Director                                           
                                                   
                                                   
/s/ Tom D. Berry                                     January 21, 1999
- --------------------------------------                                
Tom D. Berry                                       
Director                                           
                                                   

/s/ Joe Berry Cannon                                 January 21, 1999
- --------------------------------------                               
Joe Berry Cannon                                    
Director                                            
                                                    
                                                    
/s/ J. Berry Harrison                                January 21, 1999
- --------------------------------------                                
J. Berry Harrison                                  
Director                                           
                                                   
                                                   
/s/ Erd M. Johnson                                   January 21, 1999
- --------------------------------------                               
Erd M. Johnson                                     
Director                                           
                                                   
                                                   
/s/ David P. Lambert                                 January 21, 1999
- --------------------------------------                              
David P. Lambert                       
Director                               


/s/ Alfred L. Litchenburg                            January 21, 1999
- --------------------------------------                              
Alfred L. Linchenburg                                
Director                                             
                                                     
                                                     
/s/ Linford R. Pitts                                 January 21, 1999
- --------------------------------------                                  
Linford R. Pitts                                     
Director                                             
                                                     
                                                     
/s/ Robert B. Rodgers                                January 21, 1999
- --------------------------------------                               
Robert B. Rodgers                                    
Director                                             
                                                     
                                                     
______________________________________               
James B. Wise, M.D.
Director

/s/ Lee A. Wise                                      January 21, 1999
- --------------------------------------                                
Lee A. Wise
Director
     


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