BB&T CORP
8-K/A, 1999-04-28
NATIONAL COMMERCIAL BANKS
Previous: BB&T CORP, 8-A12G/A, 1999-04-28
Next: SOUTHWEST GAS CORP, 8-K, 1999-04-28



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



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                   FORM 8-K/A
                                 CURRENT REPORT

                         Pursuant to Section 13 or 15(d)
                     Of the Securities Exchange Act of 1934

                                FEBRUARY 25, 1999

                Date of Report (Date of earliest event recorded)

                                BB&T CORPORATION

             (Exact name of registrant as specified in its charter)

                         COMMISSION FILE NUMBER: 1-10853

                NORTH CAROLINA                    56-0939887
          (State of Incorporation)    (I.R.S. Employer Identification No.)

                             200 WEST SECOND STREET
                       WINSTON-SALEM, NORTH CAROLINA 27101

               (Address of Principal Executive Offices) (Zip Code)

                                               (336) 733-2000
              (Registrant's Telephone Number, Including Area Code)

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

                           This Form 8-K has 34 pages.



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

<PAGE>

Item 5. Other Events

        The purpose of this amendment to BB&T Corporation's ("BB&T") Current
Report on Form 8-K, originally filed February 25, 1999, is to announce that BB&T
Corporation ("BB&T") has revised the terms associated with its agreement to
acquire Matewan BancShares of Williamson, West Virginia, ("Matewan") and to
amend certain information provided to analysts, which was included in the
original Form 8-K as Exhibit 99.1, to reflect these revisions.

        Matewan, with $676 million in assets, operates 22 banking offices and
one mortgage loan office in southwestern Virginia, southern West Virginia and
eastern Kentucky. On February 25, 1999, BB&T announced that it had entered into
a definitive agreement to acquire Matewan.

        On April 27, 1999, BB&T and Matewan jointly announced a renegotiation of
the agreement. The revised terms of the transaction, approved by the boards of
directors of both companies, will result in Matewan shareholders receiving .67
shares of BB&T common stock in exchange for each share of Matewan common stock
held. Matewan's preferred shareholders will receive .8375 BB&T common shares for
each share of Matewan preferred stock held. The transaction is valued at $26.13
per share of Matewan common stock based on BB&T's closing price on Monday, April
26, 1999, or a total value of $124 million.

        Matewan operates through its banking subsidiaries, Matewan National Bank
and Matewan FSB. The corporation also owns insurance and investment
subsidiaries. Its market area includes Mingo, Logan, Boone, Lincoln and Wayne
counties in West Virginia; Pike, Floyd, Johnson, Martin and Letcher counties in
Kentucky; and Buchanan, Tazewell, Wise, Russell and Washington counties in
Virginia.




Item 7. Exhibits

99.1    Amendment of Information Provided to Analysts

<PAGE>




                                    SIGNATURE

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

                                                   BB&T CORPORATION
                                                        (Registrant)

                                       By:         /S/ SHERRY A. KELLETT
                                                   ---------------------
                                                    Sherry A. Kellett
                                 SENIOR EXECUTIVE VICE PRESIDENT AND CONTROLLER
                                            (PRINCIPAL ACCOUNTING OFFICER)
Date:  April 28, 1999.



<PAGE>

                                      BB&T
                                       and
                            Matewan BancShares, Inc.
                            Williamson, West Virginia
                           Expanding a Great Franchise
                          Revised Analyst Presentation
                                February 25, 1999

<PAGE>

                          Forward-Looking Information

BB&T has made forward-looking statements in the accompanying analyst
presentation materials that are subject to risks and uncertainties. These
statements are based on the beliefs and assumptions of the management of BB&T,
and on the information available to management at the time the analyst
presentation materials were prepared. In particular, the analyst materials in
this report include statements regarding estimated earnings per share of BB&T on
a stand alone basis, expected cost savings from the merger, estimated
restructuring charges relating to the merger, estimated increases in Matewan's
fee income ratio, the anticipated accretive effect of the merger, and BB&T's
anticipated performance in future periods. With respect to estimated cost
savings and restructuring charges, BB&T has made assumptions about, among other
things, the extent of operational overlap between BB&T and Matewan, the amount
of general and administrative expense consolidation, costs relating to
converting Matewan's bank operations and data processing to BB&T's systems, the
size of anticipated reductions in fixed labor costs, the amount of severance
expenses, the extent of the charges that may be necessary to align the
companies' respective accounting reserve policies, and the cost related to the
merger. The realization of cost savings and the amount of restructuring charges
are subject to the risk that the foregoing assumptions are inaccurate.

Any statements in the accompanying exhibit regarding the anticipated accretive
effect of the merger and BB&T's anticipated performance in future periods are
subject to risks relating to, among other things, the following possibilities:
(1) expected cost savings from this merger or other previously-announced mergers
may not be fully realized or realized within the expected time frame; (2)
deposit attrition, customer loss or revenue loss following proposed mergers may
be greater than expected; (3) competitive pressure among depository and other
financial institutions may increase significantly; (4) costs or difficulties
related to the integration of the businesses of BB&T and its merger partners,
including Matewan, may be greater than expected; (5) changes in the interest
rate environment may reduce margins; (6) general economic or business
conditions, either nationally or regionally, may be less favorable than
expected, resulting in, among other things, a deterioration in credit quality,
or a reduced demand for credit; (7) legislative or regulatory changes, including
changes in accounting standards, may adversely affect the businesses in which
BB&T and Matewan are engaged; (8) adverse changes may occur in the securities
markets; and (9) competitors of BB&T and Matewan may have greater financial
resources and develop products that enable such competitors to compete more
successfully than BB&T and Matewan.

BB&T believes these forward-looking statements are reasonable; however, undue
reliance should not be placed on such forward-looking statements, which are
based on current expectations. Such statements are not guarantees of
performance. They involve risks, uncertainties and assumptions. The future
results and shareholder values of BB&T following completion of the merger may
differ materially from those expressed in these forward-looking statements. Many
of the factors that will determine these results and values are beyond
management's ability to control or predict.

                                       2


<PAGE>

                                     Outline

o        Background and transaction terms
o        Financial data
o        Rationale and strategic objectives
o        Investment criteria
o        Summary


                                       3

<PAGE>

                                BB&T Corporation
                                      (BBT)

o        $40.1 billion bank holding company*
o        637 branch locations in NC, SC, VA, MD,
         GA, WV, KY and the District of Columbia*

                                       For Year
                                   Ended 12/31/98**
                                   ----------------

o        ROA                            1.58%
o        Cash Basis ROA                 1.67%
o        ROE                           20.16%
o        Cash Basis ROE                23.70%
o        Efficiency ratio              51.57%

*  Includes the pending acquisitions of First Citizens Corporation (GA),
   Mason-Dixon Bancshares, Inc. and Matewan BancShares.
** Recurring earnings



                                       4


<PAGE>

                            Matewan BancShares, Inc.
                                     (MATE)

o  $684 million bank holding company
o  22 banking offices in western Virginia, southern West Virginia and eastern
   Kentucky
o  1 mortgage loan production office in West Virginia

                                       For Year
                                   Ended 12/31/98**
                                   ----------------
o        ROA                             .92%

o        ROE                            9.33%

o        Efficiency ratio               61.37%

*Recurring earnings


                                       5


<PAGE>

                            Pro Forma Company Profile

o  Size: $40.1 billion in assets*
         $12.5 billion in market capitalization**

o  Offices NC: 345

    VA:      113
    SC:       90
    MD:       53
    GA:       13
    KY:       10
    WV:        7
    DC:        6
             ---
    Total:   637

*  Includes total assets for Mason-Dixon Bancshares, Inc., First Citizens
   Corporation and Matewan BancShares.
** Based on BB&T's 4/26/99 closing price of $39.00 and includes shares
   outstanding for Mason-Dixon Bancshares, Inc., First Citizens Corporation and
   Matewan BancShares, Inc.

                                       6


<PAGE>

                            Terms of the Transaction


                                       7

<PAGE>

                            Terms of the Transaction

o        Purchase price:          $26.47 per share*
o        Aggregate value:         $125.7 million*
o        Consideration:           Fixed exchange ratio of .67 BB&T shares for
                                  each Matewan share

o        Structure:               Tax-free exchange of stock equal to
                                  100% of purchase price
o        Accounting treatment:    Transaction will be accounted for as
                                  a purchase
o        Lock-up provision:       Stock option agreement


*Based on April 23, 1999 BB&T closing stock price of $39.50.


                                       8


<PAGE>

                                    Pricing

o        Purchase price                  $26.47
o        Price / 12-31-98 stated book     1.88 x
o        Price / LTM EPS                  21.35 x
o        BB&T shares issued               3.2 million*



*BB&T shares issued based on MATE common and preferred shares outstanding. BB&T
plans to repurchase the shares to be issued in the transaction.



                                       9


<PAGE>

                            Acquisition Comparables(1)

         Bank Acquisitions with Deal Values between $50 and $500 Million
                            Announced Since 11/01/98

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                                                     TOTAL        DATE        DEAL    DEAL     DEAL PR/  DEAL PR/
BUYER                       SELLER                   ASSETS    ANNOUNCED     VALUE   PR/BK       TG BK   4-QTR EPS
- ------------------------------------------------------------------------------------------------------------------
                                                     ($000)                   ($M)    (%)         (%)       (X)
<S>                         <C>                      <C>        <C>          <C>      <C>        <C>        <C>
Independence Cmty           Broad National Bncp      622,276    02/01/99     138.3    296.1      297.4      18.7
BB&T Corp.                  Mason-Dixon Bcshs      1,083,283    01/28/99     247.2    299.2      326.4      23.4
BB&T Corp.                  First Citizens Corp.     385,582    01/27/99     126.7    297.9      360.6      23.4
First Security Corp.        Comstock Bancorp         226,862    01/13/99      65.0    352.2      352.2      20.0
BOK Financial Corp.         First Bancshares         233,104    12/29/98      56.1    328.7      328.7        NA
First Finl Bancorp          Sand Ridge Finl Corp.    503,894    12/17/98     140.7    330.6      330.6      24.6
Valley Natl Bancorp         Ramapo Finl Corp.        327,779    12/17/98     105.3    293.4      297.7      29.5
Chittenden Corp.            Vermont Financial      2,110,300    12/16/98     454.2    208.2      285.6      27.9
Sky Financial Group         First Western Bncp     2,203,139    12/14/98     424.5    280.0      479.9      22.0
BT Financial Corp.          First Philson Finl       213,742    12/10/98      80.6    318.8      318.8      29.5
M&T Bank Corp.              FNB Rochester Corp.      567,896    12/09/98     128.8    316.2      316.2      25.2
Lakeland Bancorp            High Point Finl Corp.    252,746    12/07/98      72.5    293.4      293.4      32.1
- -----------------------------------------------------------------------------------------------------------------
Maximum                                            2,203,139                 454.2    352.2      479.9      32.1
Minimum                                              213,742                  56.1    208.2      285.6      18.7
- -----------------------------------------------------------------------------------------------------------------
AVERAGE                                              727,550                 170.0    301.2      332.3      25.1
- -----------------------------------------------------------------------------------------------------------------
Median                                               444,738                 127.8    298.5      322.6      24.0
- -----------------------------------------------------------------------------------------------------------------
BB&T Corp                   Matewan *                676,907                 157.9    232.2      274.0      23.2
Above/(Below) Comparables                                                             (69.1)     (58.3)     (1.9)
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

*   Based on September 30, 1998 financial statements. Book value multiples
    include Matewan's preferred stock.
(1) Source for Acquisition Comparables: SNL Securities




                                    10

<PAGE>

                                 Financial Data



                                       11

<PAGE>

                                Financial Summary
                                                       
                                                        
                                 FOR THE                 FOR THE  
                                YEAR ENDED             YEAR ENDED 
                                 12/31/98               12/31/98  
                                   BB&T*                  MATE*
                                   -----                  -----
ROA                                 1.58%                   .92%
ROE                                20.16                   9.33
Net interest margin (FTE)           4.34                   5.10
Efficiency ratio                   51.57                  61.37
Net charge-offs / avg. loans         .28                    .90
Allowance / nonperf. loans        367.75                 120.91
Nonperf. assets / total assets       .33                    .89

*Recurring earnings




                                       12

<PAGE>


                                Capital Strength

                                             BB&T*      MATE*
                                           12/31/98   12/31/98
                                           --------    -------

Shareholders' equity / total assets           8.0%       9.8%
Leverage capital ratio                        6.8%       8.6%
Total risk-based capital ratio               14.7%      13.8%





                                       13

<PAGE>

                            Rationale for Acquisition

o    BB&T has an announced strategy to pursue in-market
     (Carolinas/Virginia/Maryland/Metro DC) and contiguous state (Georgia/West
     Virginia/Tennessee) acquisitions of high quality banks and thrifts in the
     $250 million to $10 billion range. The acquisition of Matewan is consistent
     with this strategy.

o    This acquisition is very consistent with past acquisitions which we have
     successfully executed, i.e. it fits our model.

o    BB&T and Matewan share similar cultures.

o    Matewan's branch network overlaps BB&T's western Virginia franchise and
     expands BB&T into the economically attractive markets in southern West
     Virginia and eastern Kentucky.


                                       14

<PAGE>

                              Strategic Objectives

o    The key strategic objectives in this acquisition are:

     -    Improve efficiency

o    Cost savings equal to 25% of MATE's noninterest expenses, fully realized in
     the year 2000

     -    Expand and strengthen BB&T's existing western Virginia franchise

o    Entry into the contiguous markets of southern West Virginia and eastern
     Kentucky

     -    Grow fee income using BB&T's wider array of fee-based services

     -    Develop additional commercial relationships using BB&T's product
          offerings


                                       15


<PAGE>

                             Efficiency Improvement


                          Targeted Annual Cost Savings
                          ----------------------------

                          $5.4 million or approximately
                           25% of MATE's expense base



                                       16


<PAGE>

                              Franchise Enhancement

o    Extends our western Virginia franchise acquired through the MainStreet
     transaction

o    Market expansion into southern West Virginia and eastern Kentucky




                                       17
<PAGE>

                                 Grow Fee Income

                                             BB&T*      MATE*
                                           12/31/98   12/31/98
                                           --------    -------
    Fee income ratio                         28.4%      14.3%

Goal to raise MATE's fee income ratio by leveraging BB&T's sales management
system and broader product selection



                                       18


<PAGE>


                               Economic Vitality

                      [MAP OF ECONOMIC VITALITY BY COUNTY]




                                       19

<PAGE>


                                Branch Locations

                           [MAP OF BRANCH LOCATIONS]




                                       20


<PAGE>


                            BB&T Investment Criteria

o        EPS and Cash Basis EPS (accretive by year 2)
o        Internal rate of return (15% or better)
o        Return on equity and Cash Basis ROE (accretive by year 3)
o        Return on assets and Cash Basis ROA (accretive by year 3)
o        Book value per share (accretive by year 5)
o        Must not cause combined leverage capital ratio to go below 7%

Criteria are listed in order of importance. There are sometimes trade-offs among
criteria.


                                       21


<PAGE>

                                   Assumptions

o    BB&T's 1999 and 2000 EPS numbers are based on First Call estimates of $1.94
     and $2.18 respectively, and subsequent years are based on 9% income
     statement and balance sheet growth.

o    $5.4 million in cost savings (25% of MATE's expense base). Cost savings
     will be recognized over 2 years with 25% of total cost savings achieved in
     1999 and the remaining 75% in 2000.

o    Fee income improvement - MATE's fee income is assumed to grow by 9%
     annually by leveraging BB&T's sales management system and expanded product
     offerings.

o    MATE's net interest margin (non-FTE) is maintained annually at 4.50%.

o    For MATE, we have assumed income statement and balance sheet growth of 5%
     annually except for the enhancements cited above.



                                       22


<PAGE>

                          Impact on Earnings Per Share


                  Accretion               Accretion
                  (Dilution)  Pro Forma  (Dilution)
       Pro Forma  Pro Forma  Cash Basis  Pro Forma
          EPS       Shares       EPS       Shares
          ---       ------       ---       ------
1999*   $ 1.93    $ (0.01)     $ 2.06      $ 0.01
2000      2.18       0.00        2.32        0.02
2001      2.36       0.00        2.50        0.02
2002      2.58       0.01        2.71        0.03
2003      2.81       0.01        2.94        0.03
2004      3.07       0.02        3.18        0.03
2005      3.35       0.02        3.46        0.04
2006      3.65       0.02        3.76        0.04
2007      4.00       0.03        4.09        0.05
2008      4.35       0.03        4.46        0.05
2009      4.74       0.04        4.85        0.06

Internal rate of return    15.54%

*Recurring earnings



                                       23


<PAGE>

                                 Impact on ROE*

                             Pro Forma
        Pro Forma           Cash Basis
          ROE(%)    Change     ROE(%)   Change
           ---      ------     ----     ------
1999**    20.07     (0.03)     25.74     0.99
2000      20.07      0.04      24.71     0.95
2001      19.35      0.03      23.02     0.73
2002      18.86      0.04      21.79     0.60
2003      18.43      0.05      20.78     0.49
2004      18.05      0.07      19.85     0.41

 * The decrease in ROE results from the build up in equity relative to assets.
** Recurring earnings


                                       24


<PAGE>

                                  Impact on ROA


                              Pro Forma
        Pro Forma            Cash Basis
          ROA(%)      Change       ROA(%)   Change
           ---        ------       ----     ------
1999*     1.50       (0.03)        1.62      (0.02)
2000      1.56       (0.03)        1.67      (0.01)
2001      1.55       (0.03)        1.65      (0.01)
2002      1.55       (0.02)        1.65      (0.01)
2003      1.56       (0.02)        1.64      (0.01)
2004      1.56       (0.02)        1.63      (0.01)

*Recurring earnings
                                       25



<PAGE>

                      Impact on Book Value / Leverage Ratio




                 Pro Forma
           Book Value Per Share
         -------------------------        Pro Forma
                        Accretion         Leverage         Accretion
         Stated         (Dilution)          Ratio          (Dilution)
         ------         ----------          -----          ----------
1999    $ 10.23          $ 0.00             6.81%            (0.35)
2000      11.52            0.00             7.27             (0.32)
2001      12.92            0.01             7.68             (0.29)
2002      14.44            0.01             8.05             (0.26)
2003      16.10            0.02             8.39             (0.24)
2004      17.94            0.03             8.69             (0.22)
2005      19.96            0.05             8.98             (0.19)
2006      22.20            0.07             9.25             (0.17)
2007      24.68            0.09             9.51             (0.15)
2008      27.43            0.11             9.76             (0.14)
2009      30.61            0.14            10.05             (0.12)




                                       26



<PAGE>


                                     Summary

o    The acquisition of Matewan BancShares, Inc. is a strong strategic fit:
     -    It helps accomplish our goal of expansion into contiguous markets
     -    It fits culturally and geographically
     -    This is the type of merger we have consistently successfully executed

o    Overall Investment Criteria are met:
     -    EPS accretive in 2000; Cash Basis EPS accretive in 1999
     -    IRR 15.54%
     -    ROE positive in 2000; Cash Basis ROE positive in 1999
     -    ROA and Cash Basis ROA are permanently, but not materially, dilutive
          due to the effect of the share buyback
     -    Book value accretive in 1999
     -    Combined leverage ratio in excess of 7% in 2000
     -    Accelerated dividend growth potential beginning in 1999


                                       27



<PAGE>


                                    Appendix

o    Historical Financial Data

o    Glossary




                                       28

<PAGE>




<TABLE>
<CAPTION>

MATEWAN BANCSHARES, INC.
FINANCIAL SUMMARY
                                                    1996          1997          1998
                                               ---------------------------------------
EARNINGS SUMMARY  (IN THOUSANDS)
INTEREST INCOME (FTE)
<S>                                              <C>           <C>           <C>
Interest on loans & leases                       $ 36,583      $ 41,146      $ 44,652
Interest & dividends on securities                  8,667         9,686        10,138
Interest on temporary investments                   1,134         1,165           561
                                               ----------     ---------    ----------
    Total interest income (FTE)                    46,384        51,997        55,351
                                               ----------     ---------    ----------
INTEREST EXPENSE
Interest expense on deposit accounts               17,875        21,376        23,430
Interest on short-term borrowings                     994         1,149         1,444
Interest on long-term debt                              -             -             -
                                               ----------     ---------    ----------
   Total interest expense                         18,869        22,525        24,874
                                               ----------     ---------    ----------

Net interest income (FTE)                          27,515        29,472        30,477
     Less taxable equivalency adjustment                -             -             -
                                               ----------     ---------    ----------
Net interest income                                27,515        29,472        30,477
Provision for loan losses                           2,945         2,609         4,887
                                               ----------     ---------    ----------
Net interest income after provision                24,570        26,863        25,590
                                               ----------     ---------    ----------

NONINTEREST INCOME
Service charges on deposit accounts                 3,011         4,096         4,047
Non-deposit fees and commissions                      484           338           722
G / (L) on sale of real estate & securities             -             -           237
Other operating income                              1,204           932           334
                                               ----------     ---------    ----------
    Total noninterest income                        4,699         5,366         5,340
                                               ----------     ---------    ----------

NONINTEREST EXPENSE
Personnel                                           7,877         8,759         8,277
Occupancy & equipment                               2,368         2,849         2,928
FDIC premiums                                         206           411           436
Other operating expenses                            8,649        10,100        10,196
                                               ----------     ---------    ----------
    Total noninterest expense                      19,100        22,119        21,838
                                               ----------     ---------    ----------

Net income before taxes                            10,169        10,110         9,092
Income taxes                                        3,707         3,495         2,969
                                               ----------     ---------    ----------
Net income as originally reported                   6,462         6,615         6,123
                                               ----------     ---------    ----------
Prior period adjustments, net of tax                 (144)         (116)            -
                                               ----------     ---------    ----------
    Net income                                    $ 6,318       $ 6,499       $ 6,123
                                               ==========     =========    ==========

Basic EPS                                          $ 1.26        $ 1.28        $ 1.24
Diluted EPS                                          1.26          1.28          1.24
Diluted EPS before restatement                       1.30          1.31          1.24

EOP shares                                          4,026         3,998         3,978
Basic shares                                        4,030         4,011         3,989
Diluted shares                                      4,030         4,011         3,989

</TABLE>


<PAGE>




MATEWAN BANCSHARES, INC.
FINANCIAL SUMMARY
                                        1996        1997        1998
                                   ----------------------------------
AVERAGE BALANCE SHEET
(IN THOUSANDS)
ASSETS
Loans                               $339,865    $381,216    $419,767
Securities                           140,354     153,096     160,287

Other earning assets                  21,387      23,062      17,193
                                     -------     -------     -------
    Total interest-earning assets    501,606     557,374     597,247
                                     -------     -------     -------

Goodwill & other intangibles           8,716      10,659      10,189
                                     -------     -------     -------
Other assets                          51,015      54,614      55,384
                                     -------     -------     -------
    Total assets                    $561,337    $622,647    $662,820
                                     =======    ========     =======


Net interest margin                     5.49%       5.29%       5.10%

Securities as a percent of earning
assets                                    28%         27%         27%


LIABILITIES & SHAREHOLDERS' EQUITY
Interest-bearing deposits:
Money Market & NOW                          $ 67,256    $ 79,719    $ 75,607
Savings                                       76,906      76,510      90,462
CD's and other time                          262,271     301,376     319,609
                                             -------     -------     -------
    Total interest-bearing deposits          406,433     457,605     485,678
Short-term borrowed funds                     23,119      22,116      29,797
Long-term debt                                     -           -           -
                                             -------     -------     -------

    Total interest-bearing liabilities       429,552     479,721     515,475

Demand deposits                               62,931      69,212      73,771
Other liabilities                              6,533       7,162       6,800
                                             -------     -------     -------
    Total liabilities                        499,016     556,095     596,046
                                             -------     -------     -------

Preferred equity                                 805         805         805
Common equity                                 61,516      65,747      65,969
                                             -------     -------     -------
    Total equity                              62,321      66,552      66,774
                                             -------     -------     -------

Total liabilities & shareholders' equity   $ 561,337   $ 622,647   $ 662,820
                                           =========   =========   =========

Other int-liab. as a percent of total assets       4%          4%          4%


                                       30
<PAGE>


MATEWAN BANCSHARES, INC.
FINANCIAL SUMMARY
<TABLE>
<CAPTION>

<S>                                                    <C>           <C>           <C>
                                                       1996          1997          1998
                                               --------------------------------------------
RATIO ANALYSIS

ROA                                                    1.13%         1.04%         0.92%
ROE (Includes Preferred)                              10.14%         9.77%         9.17%
Efficiency ratio                                       59.3%         63.5%         61.4%
Adj. noninterest income / Adj. revenues                14.6%         15.4%         14.3%
Average equity / Average assets                        11.1%         10.7%         10.1%

CREDIT QUALITY
(IN THOUSANDS)
Beginning                                           $ 2,973       $ 5,986       $ 5,478
                                                  ---------      ---------    ---------
Provision                                             2,945         2,609         4,887
Acquired allowance                                    3,152             -             -
Net charge-offs                                      (3,084)       (3,117)       (3,791)
                                                  ---------      ---------    ---------
Ending allowance                                    $ 5,986       $ 5,478       $ 6,574
                                                  ---------      ---------    ---------
Allowance                                              1.59%         1.36%         1.47%
Charge-off rate                                        0.91%         0.82%         0.90%

Period end loans & leases                         $ 376,787     $ 403,111     $ 448,404

Period end equity                                  $ 66,537     $  64,606      $ 66,887

</TABLE>


<PAGE>


Glossary

Return on Assets - recurring earnings for the period as a percentage of average
assets for the period.

Return on Equity - recurring earnings for the period as a percentage of average
common equity for the period.

Cash Basis Performance Results and Ratios - These calculations exclude the
effect on net income of amortization expense applicable to certain intangible
assets. The ratios also exclude the effect of the unamortized balances of these
intangibles from assets and equity.

Efficiency Ratio - calculated as recurring noninterest expense as a percentage
of the sum of recurring net interest income on a fully taxable equivalent basis
and recurring noninterest income.

Leverage Capital Ratio - Common shareholders' equity excluding unrealized
securities gains and losses and certain intangible assets as a percentage of
average assets for the most recent quarter less certain intangible assets.

Total Risk-Based Capital Ratio - The sum of shareholders' equity, a qualifying
portion of subordinated debt and a qualifying portion of the allowance for loan
and lease losses as a percentage of risk-weighted assets.

Net Charge-Off Ratio - Loan losses net of recoveries as a percentage of average
loans and leases.

Internal Rate of Return - The interest rate that equates the present value of
future returns to the investment outlay. An investment is considered acceptable
if its IRR exceeds the required return. The investment is defined as the market
value of the stock and/or other consideration to be received by the selling
shareholders.

Recurring Results or Ratios - earnings excluding charges and expenses
principally related to completing mergers and acquisitions.

Certain of the ratios discussed above may be annualized if the applicable
periods are less than a full year.

                                       32


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