First Interstate BancSystem
FIBK
#3741
Rank
NZ$5.92 B
Marketcap
NZ$58.59
Share price
2.41%
Change (1 day)
19.95%
Change (1 year)

First Interstate BancSystem - 10-Q quarterly report FY


Text size:
<HTML>
<HEAD>
<TITLE></TITLE>
</HEAD>
<BODY bgcolor="#FFFFFF">
<!-- PAGEBREAK -->

<!-- TOC -->
<A name="toc"><DIV align="CENTER"><U><B>TABLE OF CONTENTS</B></U></DIV></A>

<P><CENTER>
<TABLE border="0" width="90%" cellpadding="0" cellspacing="0">
<TR>
<TD width="3%"></TD>
<TD width="3%"></TD>
<TD width="3%"></TD>
<TD width="3%"></TD>
<TD width="3%"></TD>
<TD width="3%"></TD>
<TD width="3%"></TD>
<TD width="3%"></TD>
<TD width="76%"></TD>
</TR>
<TR><TD colspan="9"><A HREF="#000">FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES</A></TD></TR>
<TR><TD colspan="9"><A HREF="#001">FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Balance Sheets</A></TD></TR>
<TR><TD colspan="9"><A HREF="#002">FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Statements of Income</A></TD></TR>
<TR><TD colspan="9"><A HREF="#003">FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Statements of Comprehensive Income</A></TD></TR>
<TR><TD colspan="9"><A HREF="#004">FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Statements of Cash Flows</A></TD></TR>
<TR><TD colspan="9"><A HREF="#005">FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES</A></TD></TR>
<TR><TD colspan="9"><A HREF="#006">FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Notes to Unaudited Consolidated Financial Statements</A></TD></TR>
<TR><TD colspan="9"><A HREF="#007">Item 2. MANAGEMENT&#146;S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS</A></TD></TR>
<TR><TD colspan="9"><A HREF="#008">Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK</A></TD></TR>
<TR><TD colspan="9"><A HREF="#009">PART II. OTHER INFORMATION</A></TD></TR>
<TR><TD colspan="9"><A HREF="#010">SIGNATURES</A></TD></TR>
</TABLE>
</CENTER>
<!-- /TOC -->
<P><HR noshade><P>

<DIV align="center">
<HR size="1" width="100%" align="center">
</DIV>

<DIV align="center">
<HR size="1" width="100%" align="center">
</DIV>

<P align="center">
<B>UNITED STATES</B>

<DIV align="center">
<B>SECURITIES AND EXCHANGE COMMISSION</B>
</DIV>

<DIV align="center">
<B>Washington, D.C. 20549</B>
</DIV>

<P align="center">
<B>FORM 10-Q</B>
<P>

<TABLE width="100%" border="0" cellpadding="0" cellspacing="0">

<TR>
<TD width="3%"></TD>
<TD width="97%"></TD>
</TR>

<TR valign="top">
<TD><B>[X]&nbsp;</B></TD>
<TD align="left">
<B>Quarterly report pursuant to section&nbsp;13 or&nbsp;15(d) of
the Securities Exchange Act of&nbsp;1934</B></TD>
</TR>

</TABLE>

<P align="center">
For the quarterly period ended September&nbsp;30, 1999

<P align="center">
<B>OR</B>
<P>

<TABLE width="100%" border="0" cellpadding="0" cellspacing="0">

<TR>
<TD width="3%"></TD>
<TD width="97%"></TD>
</TR>

<TR valign="top">
<TD><B>[&nbsp;&nbsp;&nbsp;]</B>&nbsp; </TD>
<TD align="left">
<B>Transition report pursuant to section&nbsp;13 or&nbsp;15(d) of
the Securities Exchange Act of&nbsp;1934</B></TD>
</TR>

</TABLE>

<P align="center">
For the transaction period from
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;to
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

<P align="center">
<B>Commission File Number: 333-3250</B>

<P align="center">
<B><FONT size="5">First Interstate BancSystem, Inc.</FONT></B>

<DIV align="center">
(Exact name of registrant as specified in its charter)
</DIV>

<CENTER>
<TABLE width="100%" align="center" cellspacing="0" cellpadding="0" border="0">

<TR>
<TD width="57%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="40%">&nbsp;</TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD align="center" valign="top"><FONT size="2">
<B>MONTANA</B></FONT></TD>
<TD></TD>
<TD align="center" valign="top"><FONT size="2">
<B>81-0331430</B></FONT></TD>
</TR>

<TR>
<TD align="center" valign="top"><FONT size="2">
(State or other jurisdiction of<BR>
incorporation or organization)</FONT></TD>
<TD></TD>
<TD align="center" valign="top"><FONT size="2">
(IRS Employer<BR>
Identification No.)</FONT></TD>
</TR>

</TABLE>
</CENTER>

<P align="center">
PO Box 30918, 401 North 31st Street, Billings, MT 59116-0918

<DIV align="center">
<FONT size="2">(Address of principal executive
offices)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Zip
Code)</FONT>
</DIV>

<P align="center">
Registrant&#146;s telephone number, including area code:

<DIV align="center">
406/255-5390
</DIV>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Indicate by check mark whether the registrant (1)&nbsp;has filed
all reports required to be filed by Section&nbsp;13 or&nbsp;15(d)
of the Securities Exchange Act of 1934 during the preceding
12&nbsp;months (or for such shorter period that the registrant
was required to file such reports), and (2)&nbsp;has been subject
to such filing requirements for the past
90&nbsp;days&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Yes&nbsp;<U>&nbsp;
[X]&nbsp; </U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;No&nbsp;
<U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</U>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Registrant had 8,001,869 shares of common stock outstanding
on October&nbsp;31, 1999.

<P align="center">
<HR size="1" width="100%" align="center">

<DIV align="center">
<HR size="1" width="100%" align="center">
</DIV>
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES" -->
<DIV align="left"><A NAME="000"></A></DIV>

<DIV align="center">
<B>FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES</B>
</DIV>

<P align="center">
<B>Quarterly Report on Form&nbsp;10-Q</B>

<CENTER>
<TABLE width="80%" align="center" cellspacing="0" cellpadding="0" border="0">

<TR>
<TD width="5%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="68%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
</TR>

<TR>
<TD colspan="9"></TD>
<TD></TD>
<TD colspan="3"></TD>
</TR>

<TR>
<TD align="center" nowrap colspan="9"><FONT size="2"><B>Index</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>Page</B></FONT></TD>
</TR>

<TR>
<TD align="center" nowrap colspan="9"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
</TR>

<TR>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2"><B>Part I.</B></FONT></TD>
<TD></TD>
<TD></TD>
<TD colspan="5" align="left" valign="top"><FONT size="2"><B>Financial Information</B></FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2">Item&nbsp;1 &#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Financial Statements</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Consolidated Balance Sheets</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
September&nbsp;30, 1999 and December&nbsp;31, 1998</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">3</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Consolidated Statements of Income</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Three and nine months ended September&nbsp;30, 1999 and 1998</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Consolidated Statements of Comprehensive Income</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Three and nine months ended September&nbsp;30, 1999 and 1998</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">5</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Consolidated Statements of Cash Flows</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Nine months ended September&nbsp;30, 1999 and 1998</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">6</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Notes to Unaudited Consolidated Financial Statements</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2">Item&nbsp;2 &#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Management&#146;s Discussion and Analysis of Financial Condition
And Results of Operations</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">9</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2">Item&nbsp;3 &#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Quantitative and Qualitative Disclosures about Market Risk</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">14</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2"><B>Part II.</B></FONT></TD>
<TD></TD>
<TD></TD>
<TD colspan="5" align="left" valign="top"><FONT size="2"><B>Other Information</B></FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2">Item&nbsp;1 &#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Legal Proceedings</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">15</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2">Item&nbsp;2 &#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Changes in Securities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">15</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2">Item&nbsp;3 &#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Defaults on Senior Securities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">15</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2">Item&nbsp;4 &#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Submission of Matters to a Vote of Security Holders</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">15</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2">Item&nbsp;5 &#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Other Information</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">15</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top" nowrap><FONT size="2">Item&nbsp;6 &#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Exhibits and Reports on Form&nbsp;8-K</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">15</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="9" align="left" valign="top"><FONT size="2"><B>Signatures</B></FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">16</FONT></TD>
<TD></TD>
</TR>

</TABLE>
</CENTER>

<P align="center">2
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Balance Sheets" -->
<DIV align="left"><A NAME="001"></A></DIV>

<DIV align="center">
<B>FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES</B>
</DIV>

<P align="center">
<B>Consolidated Balance Sheets</B>

<DIV align="center">
<B>(Dollars in thousands, except share data)</B>
</DIV>

<CENTER>
<TABLE width="90%" align="center" cellspacing="0" cellpadding="0" border="0">

<TR>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="58%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="8%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="7%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="7%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="6%">&nbsp;</TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>September&nbsp;30,</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>December&nbsp;31,</B></FONT></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1999</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1998</B></FONT></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
</TR>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
<B>Assets</B></FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Cash and due from banks</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">164,451</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">154,527</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Federal funds sold</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">25,210</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">31,930</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest bearing deposits in banks</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">3,843</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">17,562</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Investment securities:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Available-for-sale</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">374,610</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">379,393</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Held-to-maturity</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">259,986</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">299,285</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">634,596</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">678,678</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Loans</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,684,201</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,484,459</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Less allowance for loan losses</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">30,143</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">28,803</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Net loans</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,654,058</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,455,656</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Premises and equipment, net</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">69,964</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">63,382</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Accrued interest receivable</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">27,597</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">22,433</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Goodwill and core deposit intangible, net of accumulated
amortization of $12,910 at September&nbsp;30, 1999&nbsp;and
$10,950 at December&nbsp;31, 1998</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">33,080</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">29,337</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other real estate owned, net</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,819</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,113</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Deferred tax asset</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">8,297</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">5,498</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other assets</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">19,995</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">18,717</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,642,910</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,478,833</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
<B>Liabilities and Stockholders&#146; Equity</B></FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Deposits:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Noninterest bearing</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">405,534</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">390,998</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Interest bearing</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,693,169</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,650,934</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Total deposits</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,098,703</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,041,932</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Federal funds purchased</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">61,605</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,675</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Securities sold under repurchase agreements</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">177,295</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">173,593</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Accrued interest payable</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">13,745</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">13,364</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Accounts payable and accrued expenses</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">9,260</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">10,622</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other borrowed funds</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">44,850</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">9,828</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Long-term debt</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">23,530</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">24,288</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Total liabilities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,428,988</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,275,302</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Mandatorily redeemable securities of subsidiary trust</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">40,000</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">40,000</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Stockholders&#146; equity:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Common stock without par value; authorized 20,000,000 shares;
issued and outstanding 7,974,273 shares as of September&nbsp;30,
1999 and 7,988,573 shares as of December&nbsp;31, 1998</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">10,198</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">10,001</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Retained earnings</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">167,279</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">151,362</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Accumulated other comprehensive income (loss)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(3,555</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,168</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Total stockholders&#146; equity</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">173,922</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">163,531</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,642,910</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,478,833</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Book value per common share</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">21.81</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">20.47</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>

</TR>

</TABLE>
</CENTER>

<P align="left">
<I>See accompanying notes to unaudited consolidated financial
statements.</I>

<P align="center">3
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Statements of Income" -->
<DIV align="left"><A NAME="002"></A></DIV>

<DIV align="center">
<B>FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES</B>
</DIV>

<P align="center">
<B>Consolidated Statements of Income</B>

<DIV align="center">
<B>(Dollars in thousands, except share data)</B>
</DIV>

<CENTER>
<TABLE width="90%" align="center" cellspacing="0" cellpadding="0" border="0">

<TR>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="53%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="2%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="2%">&nbsp;</TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD colspan="7"></TD>
<TD></TD>
<TD colspan="7"></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>For the three</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>For the nine</B></FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>months&nbsp;ended</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>months ended</B></FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>September&nbsp;30,</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>September&nbsp;30,</B></FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><HR size="1"></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1999</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1998</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1999</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1998</B></FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Interest income:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest and fees on loans</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">38,301</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">36,464</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">109,084</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">107,761</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest and dividends on investment securities:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Taxable</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">8,558</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,859</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">25,964</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">21,153</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Exempt from Federal taxes</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">859</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">575</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,477</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,359</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest on deposit with banks</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">34</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">179</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">216</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">497</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest on Federal funds sold</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">437</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">790</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">866</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,588</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Total interest income</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">48,189</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">45,867</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">138,607</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">133,358</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Interest expense:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest on deposits</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">17,002</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">17,600</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">49,886</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">50,747</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest on Federal funds purchased</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">697</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,303</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">45</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest on securities sold under repurchase agreements</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,798</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,788</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,751</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">5,310</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest on other borrowed funds</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">432</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">130</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">799</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">352</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest on long-term debt</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">572</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">532</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,568</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,815</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Interest on mandatorily redeemable securities of subsidiary trust</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">883</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">882</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,647</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,652</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Total interest expense</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">21,384</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">20,933</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">60,954</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">60,921</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Net interest income</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">26,805</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">24,934</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">77,653</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">72,437</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Provision for loan losses</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">931</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,101</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,503</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">3,194</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Net interest income after provision for loan losses</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">25,874</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">23,833</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">75,150</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">69,243</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Other operating income:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Income from fiduciary activities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,002</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">808</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">3,306</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,936</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Service charges on deposit accounts</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,971</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,646</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">8,415</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,743</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Data processing</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,924</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,747</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">5,329</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">5,578</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other service charges, commissions, and fees</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,982</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,776</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,890</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,346</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Net investment securities gains</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">16</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">43</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">17</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">52</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other real estate income (expense), net</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(24</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">58</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">359</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">229</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other income</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">816</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">466</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,891</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,461</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Total other operating income</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">8,687</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,544</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">24,207</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">22,345</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Other operating expenses</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Salaries, wages and employee benefits</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">11,572</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">10,686</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">33,513</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">31,824</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Occupancy expense, net</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,833</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,731</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">5,245</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,851</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Furniture and equipment expense</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,692</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,995</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,344</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">6,177</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
FDIC insurance</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">57</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">54</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">173</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">162</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Goodwill and core deposit intangible amortization</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">774</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">661</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,960</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,848</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other expenses</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">5,956</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">5,117</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">16,377</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">15,788</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Total other operating expenses</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">22,884</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">20,244</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">64,612</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">60,650</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Income before income taxes</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">11,677</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">11,133</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">34,745</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">30,938</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Income tax expense</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,209</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,128</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">12,538</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">11,630</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Net income</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,468</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,005</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">22,207</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">19,308</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Basic earnings per common share</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">0.94</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">0.87</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2.79</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2.41</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Diluted earning per common share</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">0.92</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">0.87</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2.74</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2.39</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Dividends per common share</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">0.28</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">0.23</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">0.79</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">0.68</FONT></TD>
<TD></TD>
</TR>

</TABLE>
</CENTER>

<P align="left">
<I>See accompanying notes to unaudited consolidated financial
statements.</I>

<P align="center">4
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Statements of Comprehensive Income" -->
<DIV align="left"><A NAME="003"></A></DIV>

<DIV align="center">
<B>FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES</B>
</DIV>

<P align="center">
<B>Consolidated Statements of Comprehensive Income</B>

<DIV align="center">
<B>(Dollars in thousands)</B>
</DIV>

<CENTER>
<TABLE width="90%" align="center" cellspacing="0" cellpadding="0" border="0">

<TR>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="58%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="2%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="2%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="2%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="2%">&nbsp;</TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD colspan="7"></TD>
<TD></TD>
<TD colspan="7"></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>For the three</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>For the nine</B></FONT></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>months ended</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>months ended</B></FONT></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>September&nbsp;30,</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>September&nbsp;30,</B></FONT></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><HR size="1"></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1999</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1998</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1999</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1998</B></FONT></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
</TR>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Net income</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,468</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,005</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">22,207</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">19,308</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other comprehensive income (loss):</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Unrealized gains (losses)&nbsp;on investment securities:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Realized and unrealized holding gains (losses) arising during
period</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">116</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,305</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(9,365</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,301</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Add: reclassification adjustment for gains included in net income</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(16</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(43</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(17</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(52</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other comprehensive income (loss), before tax</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">100</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,262</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(9,382</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">4,249</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Income tax benefit (expense)&nbsp;related to items of other
comprehensive income</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(39</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(1,662</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">3,659</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(1,657</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Other comprehensive income (loss), after tax</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">61</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,600</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(5,723</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,592</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Comprehensive income</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,529</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">9,605</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">16,484</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">21,900</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="3"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>

</TR>

</TABLE>
</CENTER>

<P align="left">
<I>See accompanying notes to unaudited consolidated financial
statements.</I>

<P align="center">5
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Statements of Cash Flows" -->
<DIV align="left"><A NAME="004"></A></DIV>

<DIV align="center">
<B>FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES</B>
</DIV>

<P align="center">
<B>Consolidated Statements of Cash Flows</B>

<DIV align="center">
<B>(Dollars in thousands, except per share data)</B>
</DIV>

<CENTER>
<TABLE width="80%" align="center" cellspacing="0" cellpadding="0" border="0">

<TR>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="63%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="6%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="5%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="5%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD colspan="7"></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>For the nine months</B></FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>ended September&nbsp;30,</B></FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><HR size="1"></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1999</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>1998</B></FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Cash flows from operating activities:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Net income</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">22,207</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">19,308</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Adjustments to reconcile net income to net cash provided by
operating activities:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Provision for loan losses</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,507</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">3,194</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Depreciation and amortization</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,939</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">6,616</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Net premium amortization on investment securities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">308</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">316</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Gain on sales of investments</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(17</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(52</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Gain on sales of other real estate owned</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(415</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(240</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Loss (gain)&nbsp;on sales of property and equipment</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(17</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">135</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Provision for deferred income taxes</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">679</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(1,900</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Increase in interest receivable</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(5,159</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(4,030</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Increase (decrease)&nbsp;in other assets</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">61</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(1,211</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Increase in accrued interest payable</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">352</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,363</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="2" align="left" valign="top"><FONT size="2">
Increase (decrease)&nbsp;in accounts payable and accrued expenses</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(1,040</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,823</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Net cash provided by operating activities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">27,405</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">26,322</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Cash flows from investing activities:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Purchases of investment securities:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Held-to-maturity</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(61,560</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(67,159</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Available-for-sale</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(40,460</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(280,997</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Proceeds from maturities and paydowns of investment securities:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Held-to-maturity</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">98,381</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">77,989</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Available-for-sale</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">42,473</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">93,863</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Proceeds from sales of available-for-sale investment securities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">&#151;</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">15,038</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Proceeds from sales of held-to-maturity investment securities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,009</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">&#151;</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Extensions of credit to customers, net of repayments</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(169,331</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(3,047</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Recoveries of loans charged-off</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,125</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,318</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Proceeds from sales of other real estate</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">1,258</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">990</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Acquisition of branch banks, net of cash and cash equivalents
acquired</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">9,469</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">&#151;</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Capital distributions from joint venture</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">125</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">200</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Capital expenditures, net</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(10,990</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(5,998</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Net cash used in investing activities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(121,501</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(166,803</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Cash flows from financing activities:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Net increase (decrease) in deposits</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(3,810</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">138,355</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Net increase (decrease)&nbsp;in Federal funds and repurchase
agreements</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">63,632</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(22,264</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Net increase (decrease)&nbsp;in other borrowed funds</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">35,022</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(213</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Proceeds from long-term borrowings</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">5,500</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,428</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Repayment of long-term borrowings</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(9,557</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(9,391</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Net decrease in debt issuance costs</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">71</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">45</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Proceeds from issuance of common stock</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,581</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">2,257</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Payments to retire common stock</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(3,568</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(1,466</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Dividends paid on common stock</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(6,290</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(5,458</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Net cash provided by financing activities</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">83,581</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">104,248</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left" valign="top"><FONT size="2">
Net decrease in cash and cash equivalents</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(10,515</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">(36,188</FONT></TD>
<TD align="left" valign="bottom" nowrap><FONT size="2">)</FONT></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Cash and cash equivalents at beginning of period</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">204,019</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">229,147</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="1"></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Cash and cash equivalents at end of period</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">193,504</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">192,959</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>

</TR>

<TR>
<TD colspan="4" align="left" valign="top"><FONT size="2">
Supplemental disclosure of cash flow information:</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Cash paid during period for taxes</FONT></TD>
<TD></TD>
<TD align="right" valign="bottom"><FONT size="2">$</FONT></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">12,402</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">12,520</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD></TD>
<TD colspan="3" align="left" valign="top"><FONT size="2">
Cash paid during period for interest</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">60,573</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">58,558</FONT></TD>
<TD></TD>
</TR>

<TR>
<TD colspan="4"></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="left"><HR size="4" noshade></TD>
<TD></TD>

</TR>

</TABLE>
</CENTER>

<P align="left">
Noncash Investing and Financing Activities:

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company transferred loans of $459 and $734 to other real
estate owned during the nine months ended September&nbsp;30, 1999
and 1998, respectively. In January&nbsp;1999, the Company
exchanged stock appreciation rights for stock options resulting
in an increase in stockholders&#146; equity of $1.2&nbsp;million.

<P align="left">
<I>See accompanying notes to unaudited consolidated financial
statements.</I>

<P align="center">6
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES" -->
<DIV align="left"><A NAME="005"></A></DIV>

<DIV align="center">
<B>FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES</B>
</DIV>

<P align="center">
<B>Notes to Unaudited Consolidated Financial Statements</B>

<DIV align="center">
<B>(Dollars in thousands, except share and per share data)</B>
</DIV>

<P align="left"><B>(1)&nbsp; Basis of Presentation</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
In the opinion of management, the accompanying unaudited
consolidated financial statements contain all adjustments (all of
which are of a normal recurring nature) necessary to present
fairly the consolidated financial position at September&nbsp;30,
1999 and December&nbsp;31, 1998, and the results of operations
and cash flows for each of the periods ended September&nbsp;30,
1999 and 1998 in conformity with generally accepted accounting
principles. The balance sheet information at December&nbsp;31,
1998 is derived from audited consolidated financial statements,
however, certain reclassifications have been made to conform to
the September&nbsp;30, 1999 presentation.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
In June&nbsp;1998, the Financial Accounting Standards Board
(&#147;FASB&#148;) issued Statement of Financial Accounting
Standard (&#147;SFAS&#148;) No.&nbsp;133, &#147;Accounting for
Derivative Instruments and Hedging Activities.&#148; This
statement establishes accounting and reporting standards for
derivative instruments, including certain derivative instruments
embedded in other contracts, and for hedging activities. In June,
1999, FASB issued SFAS No.&nbsp;137, &#147;Accounting for
Derivative Instruments and Hedging Activities Deferral of the
Effective Date of FASB Statement No.&nbsp;133&nbsp;&#151; an
amendment of FASB Statement No.&nbsp;133&#148;, deferring the
effective date of SFAS No.&nbsp;133 to all fiscal quarters or
fiscal years beginning after June&nbsp;15, 2000. As of
September&nbsp;30, 1999, the Company was not engaged in hedging
activities nor did it hold any derivative instruments.

<P align="left"><B>(2)&nbsp; Computation of Earnings per Share</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Basic earnings per common share (EPS)&nbsp;is calculated by
dividing net income by the weighted average number of common
shares outstanding during the period presented. Diluted earnings
per common share is calculated by dividing net income by the
weighted average number of common shares and potential common
shares outstanding during the period. The following table shows
weighted average common shares and weighted average potential
common shares for the three and nine month periods ended
September&nbsp;30, 1999 and 1998.

<CENTER>
<TABLE width="100%" align="center" cellspacing="0" cellpadding="0" border="0">

<TR>
<TD width="53%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="4%">&nbsp;</TD>
<TD width="1%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD colspan="7"></TD>
<TD></TD>
<TD colspan="7"></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>Three months ended</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><FONT size="2"><B>Nine months ended</B></FONT></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="7"><HR size="1"></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>9/30/99</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>9/30/98</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>9/30/99</B></FONT></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><FONT size="2"><B>9/30/98</B></FONT></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
<TD></TD>
<TD align="center" nowrap colspan="3"><HR size="1"></TD>
</TR>

<TR>
<TD align="left" valign="top"><FONT size="2">
Weighted average common shares</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,935,331</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">8,024,038</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">7,957,010</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">8,024,016</FONT></TD>
<TD></TD>
</TR>

<TR><TD><TR><TD><TR><TD><TR><TD>

<TR>
<TD align="left" valign="top"><FONT size="2">
Weighted average potential common shares</FONT></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">147,442</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">73,400</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">144,021</FONT></TD>
<TD></TD>
<TD></TD>
<TD></TD>
<TD align="right" valign="bottom" nowrap><FONT size="2">65,455</FONT></TD>
<TD></TD>
</TR>

</TABLE>
</CENTER>

<P align="left"><B>(3)&nbsp; Cash Dividends</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
In October&nbsp;1999, the Company declared and paid a cash
dividend on third quarter earnings of $0.28 per share to
stockholders of record on that date. It has been the
Company&#146;s practice to pay quarterly dividends based upon
earnings. The October&nbsp;1999 dividend represents 30% of the
Company&#146;s net income for the quarter ended
September&nbsp;30, 1999.

<P align="left"><B>(4)&nbsp; Commitments and Contingencies</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
In the normal course of business, the Company is involved in
various claims and litigation. In the opinion of management,
following consultation with legal counsel, the ultimate liability
or disposition thereof will not have a material adverse effect
on the consolidated financial condition, results of operations or
liquidity.

<P align="center">7
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Notes to Unaudited Consolidated Financial Statements" -->
<DIV align="left"><A NAME="006"></A></DIV>

<DIV align="center">
<B>FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES</B>
</DIV>

<P align="center">
<B>Notes to Unaudited Consolidated Financial Statements</B>

<DIV align="center">
<B>(Dollars in thousands, except share and per share data)</B>
</DIV>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company owns a 50% ownership interest in an aircraft and is
jointly and severally liable for aircraft indebtedness of
$1.5&nbsp;million as of September&nbsp;30, 1999.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company is an anchor tenant in a building owned by a joint
venture partnership in which the Company owns a 50% partnership
interest. The Company is jointly and severally liable for joint
venture partnership indebtedness of $9.6&nbsp;million as of
September&nbsp;30, 1999.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company is a party to financial instruments with
off-balance-sheet risk in the normal course of business to meet
the financing needs of its customers. These financial instruments
include commitments to extend credit and standby letters of
credit. These instruments involve, in varying degrees, elements
of credit and interest rate risk in excess of amounts recorded in
the consolidated balance sheet.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Standby letters of credit and financial guarantees written are
conditional commitments issued by the Company to guarantee the
performance of a customer to a third party. Most commitments
extend for no more than two years. The credit risk involved in
issuing letters of credit is essentially the same as that
involved in extending loan facilities to customers. The Company
holds various collateral supporting those commitments for which
collateral is deemed necessary.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Commitments to extend credit are agreements to lend to a customer
as long as there is no violation of any condition established in
the commitment contract. Commitments generally have fixed
expiration dates or other termination clauses and may require
payment of a fee. Since many of the commitments are expected to
expire without being drawn upon, the total commitment amounts do
not necessarily represent future cash requirements. The Company
evaluates each customer&#146;s creditworthiness on a case-by-case
basis. The amount of collateral obtained, if deemed necessary by
the Company upon extension of credit, is based on
management&#146;s credit evaluation of the customer. Collateral
held varies but may include accounts receivable, inventory,
property, plant and equipment and income-producing commercial
properties.

<P align="left"><B>(5)&nbsp; Acquisitions</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
On May&nbsp;7, 1999, First Interstate Bank in Montana purchased
the net assets of the Helena and Belgrade branches of First
National Bank of Montana at a premium of $236,000. At the
purchase date, the acquired branches had loans and deposits of
approximately $1&nbsp;million and $4&nbsp;million, respectively.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
On July&nbsp;9, 1999, the Company purchased all of the
outstanding stock of Security State Bank Shares, a one-bank
holding company with three branch offices located in Polson,
Montana (&#147;Polson acquisition&#148;). The total cash purchase
price paid at closing was $11.9&nbsp;million. The purchase was
funded through available cash on hand and a $2.5&nbsp;million
advance on the Company&#146;s revolving term note. At the
purchase date, Security State Bank Shares had total loans of
approximately $35&nbsp;million and total deposits of
approximately $53&nbsp;million. Excess purchase price over the
fair value of identifiable net assets is being amortized using
the straight-line method over a period of 25 years. The
intangible value of depositor relationships is being amortized
using an accelerated method based on an estimated runoff of the
related deposits, not exceeding 10&nbsp;years.

<P align="center">8
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "Item 2. MANAGEMENT&#146;S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" -->
<DIV align="left"><A NAME="007"></A></DIV>

<DIV align="center">
<B>Item&nbsp;2.</B>
</DIV>

<P align="center">
<B>MANAGEMENT&#146;S DISCUSSION AND ANALYSIS OF</B>

<DIV align="center">
<B>FINANCIAL CONDITION AND RESULTS OF OPERATIONS</B>
</DIV>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The following discussion focuses on significant factors affecting
the financial condition and results of operations of First
Interstate BancSystem, Inc. and subsidiaries (&#147;the
Company&#148;) during the three and nine month periods ended
September&nbsp;30, 1999, with comparisons to 1998 as applicable.
All earnings per share figures presented are basic and do not
account for the dilutive effect of potential common shares.

<P align="left"><B>FORWARD LOOKING STATEMENTS</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Certain statements contained in this review are &#147;forward
looking statements&#148; that involve risk and uncertainties. The
Company wishes to caution readers that the following factors,
among others, may cause the actual results, performance or
achievements of the Company to be materially different from any
future results, performance or achievements expressed or implied
by such forward-looking statements. Such factors include general
economic and business conditions in those areas in which the
Company operates, credit quality, demographic changes,
competition, fluctuations in interest rates, changes in business
strategy or development plans and changes in governmental
regulations.

<P align="left"><B>ASSET LIABILITY MANAGEMENT</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Interest Rate Sensitivity. </I>The primary objective of the
Company&#146;s asset liability management process is to optimize
net interest income while prudently managing balance sheet risks
by understanding the levels of risk accompanying its decisions
and monitoring and managing these risks. The ability to optimize
net interest margin is largely dependent on the achievement of an
interest rate spread that can be managed during fluctuations of
interest rates. Interest sensitivity is a measure of the extent
to which net interest income will be affected by market interest
rates over a period of time. Management monitors the sensitivity
of net interest margin by utilizing income simulation models and
traditional gap analysis.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Liquidity.</I> The objective of liquidity management is to
maintain the Company&#146;s ability to meet the day-to-day cash
flow requirements of its customers who either wish to withdraw
funds or require funds to meet their credit needs. The Company
manages its liquidity position to meet the needs of its
customers, while maintaining an appropriate balance between
assets and liabilities to meet the return on investment
objectives of its stockholders. The Company monitors the sources
and uses of funds on a daily basis to maintain an acceptable
liquidity position, principally through deposit receipts and
check payments; loan originations, extensions, and repayments;
and management of investment securities. Additional sources of
liquidity include Federal funds lines, other borrowings and
access to the capital markets.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
First Interstate BancSystem, Inc. (the &#147;Holding
Company&#148;) is a legal entity separate and distinct from the
bank subsidiaries. Statutes, regulations and loan covenants limit
the amount the dividends that may be paid to the Holding Company
by the subsidiary banks. Additional sources of Holding Company
liquidity include borrowing lines and access to capital markets.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Capital Adequacy. </I>The objective of capital adequacy is to
provide adequate capitalization to assure depositor, investor and
regulatory confidence. The intent is to provide sufficient
capital funds to support growth and to absorb fluctuations in
income so that operations can continue in periods of uncertainty
while at the same time ensuring investable funds are available to
foster expansion.

<P align="left"><B>OVERVIEW</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company reported net income of $7.5&nbsp;million, or $0.94
per share, during the third quarter of 1999, as compared to
$7.0&nbsp;million, or $0.87 per share, recorded during the same
period in 1998. Year-to-date through September&nbsp;30, 1999, the
Company reported net income of $22.2&nbsp;million, or $2.79 per
share, as compared to $19.3&nbsp;million, or $2.41 per share, for
the same period in 1998. Increases in earnings are largely the
result of internal growth.

<P align="left"><B>Earning Assets</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Loans. </I>Total loans increased $200&nbsp;million, or 13.5%,
to $1,684&nbsp;million as of September&nbsp;30, 1999 from
$1,484&nbsp;million as of December&nbsp;31, 1998. All major
categories of loans increased from December&nbsp;31, 1998 with
the most significant growth occurring in commercial and indirect
consumer lending. Management attributes this growth, in part, to
expansion of its market presence through acquisitions, new branch
openings and marketing activities; and, in part, to a renewed
focus on opportunities in the indirect consumer lending area.

<P align="center">9
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Investment Securities.</I> The Company&#146;s investment
portfolio is managed to result in the highest yield while meeting
the Company&#146;s liquidity needs and meeting pledging
requirements for public funds deposits and securities sold under
repurchase agreements. The portfolio is comprised of U.S.
Treasury securities, U.S. government agency securities, tax
exempt securities, corporate securities, other mortgage-backed
securities and other equity securities. Investment securities
decreased $44 million, or 6.5%, to $635&nbsp;million as of
September&nbsp;30, 1999, from $679&nbsp;million as of
December&nbsp;31, 1998. Proceeds from maturities, sales and
principal payments during the first nine months of 1999 were
reinvested or used to fund increases in loans.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Interest Bearing Deposits in Banks and Federal Funds Sold.</I>
Interest bearing deposits in banks consist of funds on deposit
with the Federal Home Loan Bank. These deposits, along with
Federal funds sold, are used by the Company&#146;s banking
subsidiaries to fund the daily liquidity needs of the Company.
Interest bearing deposits in banks and Federal funds sold
decreased $20&nbsp;million, in aggregate, to $29&nbsp;million as
of September&nbsp;30, 1999 from $49 million as of
December&nbsp;31, 1998. Funds temporarily invested in interest
bearing deposits in banks and Federal funds sold at
December&nbsp;31, 1998 were invested in higher yielding assets,
principally loans.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Income from Earning Assets.</I> Interest income increased
$5.2&nbsp;million, or 3.9%, to $138.6&nbsp;million for the nine
months ended September&nbsp;30, 1999 from $133.4&nbsp;million for
the same period in 1998. Interest income of $48.2&nbsp;million
in the third quarter of 1999 increased $2.3&nbsp;million, or
5.1%, from the same period in the prior year. These increases are
due to greater volumes of interest earning assets generated
primarily through internal growth. On a fully-taxable equivalent
basis, average earning assets for the nine months ended
September&nbsp;30, 1999 of $2,243&nbsp;million yielded 8.36%
while average earning assets of $2,047&nbsp;million for the nine
months ended September&nbsp;30, 1998 yielded 8.77%. The decrease
in yield is due to decreases in prime rate during the last half
of 1998.

<P align="left"><B>Funding Sources</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company utilizes traditional funding sources to support its
earning asset portfolio including deposits, borrowings, Federal
funds purchased and repurchase agreements.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Deposits.</I> Total deposits increased $57&nbsp;million, or
2.8%, to $2,099 million as of September&nbsp;30, 1999 from
$2,042&nbsp;million as of December&nbsp;31, 1998 primarily due to
bank acquisitions. Total deposits averaged $2,037&nbsp;million
during the nine month period ended September&nbsp;30, 1999, a
$172&nbsp;million, or 9.2%, increase from the same period in
1998.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Other Funding Sources.</I> Other funding sources include
Federal funds purchased for one day periods, other borrowed funds
consisting primarily of short-term borrowings from the Federal
Home Loan Bank and repurchase agreements with primarily
commercial depositors. Other funding sources increased $99
million, or 53.3%, to $284&nbsp;million as of September&nbsp;30,
1999 from $185&nbsp;million as of December&nbsp;31, 1998.
Increases in other funding sources were used to support loan
growth.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Cost of Other Funding Sources.</I> Interest expense for the
three months ended September&nbsp;30, 1999 of $21.4&nbsp;million
increased $451,000, or 2.2%, from the same period in 1998.
Year-to-date interest expense through September&nbsp;30, 1999 of
$61.0&nbsp;million increased $33,000, or 0.5%, from the same
period in 1998. Average interest bearing liabilities and trust
preferred securities of $1,928&nbsp;million during the nine
months ended September&nbsp;30, 1999 increased $177&nbsp;million,
or 10.1%, from $1,751&nbsp;million for the same period in 1998.
The rate on average interest bearing liabilities and trust
preferred securities decreased 43 basis points to 4.23% for the
nine months ended September&nbsp;30, 1999 from 4.66% for the same
period in 1998 primarily due to decreases in prime rate during
the last half of 1998.

<P align="left"><B>Equity and Accrued Expenses</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
During 1998, the Company determined that future grants of stock
options would no longer include stock appreciation rights (SARs).
Grantees with outstanding SARs were given an election to convert
their SARs to stock options with similar terms in a one-for-one
exchange. In January&nbsp;1999, 106,300 SARs were exchanged for
stock options resulting in an increase in stockholders&#146;
equity and a reduction of accrued expenses of $1&nbsp;million.

<P align="center">10
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left"><B>Net Interest Income</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The most significant impact on the Company&#146;s net interest
income between periods is derived from the interaction of changes
in the volume of and rates earned or paid on interest earning
assets and interest bearing liabilities. The volume of loans,
investment securities and other earning assets, compared to the
volume of interest bearing deposits and indebtedness, combined
with the spread, produces the changes in net interest income
between periods. Net interest income of $26.8&nbsp;million during
the third quarter of 1999 increased $1.9&nbsp;million, or 7.5%,
from $24.9&nbsp;million during the same period in the prior year.
Year-to-date net interest income of $77.7&nbsp;million through
September&nbsp;30, 1999 increased $5.3 million, or 7.2%, from
$72.4&nbsp;million for the same period in the prior year. On a
fully-taxable equivalent basis, the net interest margin ratio of
4.72% for the nine months ended September&nbsp;30, 1999 decreased
8 basis points from 4.80% for the same period in the prior year.

<P align="left"><B>Non-performing and Classified Assets</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Non-performing assets include non-performing loans and real
property acquired through foreclosure. Non-performing loans
include loans on a non-accrual status, loans past due
90&nbsp;days or more and still accruing interest and loans
restructured due to financial difficulties of the borrower. The
ratio of non-performing assets to total loans and other real
estate owned of 2.06% at September&nbsp;30, 1999 increased from
1.29% at December&nbsp;31, 1998.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company classifies its loans on a regular basis as
substandard, doubtful and loss. Substandard loans are
inadequately supported by the current financial capacity of the
obligor or the collateral pledged. Doubtful loans have the
weaknesses of substandard loans with the additional
characteristic that the weaknesses make collection or liquidation
in full, on the basis of currently existing facts, conditions
and values, highly questionable and improbable. Loans classified
as loss are considered uncollectible and of such little value
that their continuance as bankable assets is not warranted. The
ratio of classified loans to total loans of 3.99% at
September&nbsp;30, 1999 increased from 3.37% at December&nbsp;31,
1998.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Increases in the ratios of non-performing assets to total loans
and classified loans to total loans from December&nbsp;31, 1998
are principally due to the downgrade of one commercial loan.
Management does not anticipate a significant direct impact to
earnings as a result of this commercial loan downgrade. It is
management&#146;s opinion that the allowance for loan losses is
adequate to absorb any potential loss.

<P align="left"><B>Provision for Loan Loss</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The loan loss provision is dependent on many factors, including
loan growth, net charge-offs, changes in the composition of the
loan portfolio, delinquencies, management&#146;s assessment of
the quality of the loan portfolio, the value of the underlying
collateral on problem loans and the general economic conditions
in the Company&#146;s markets. The Company performs a quarterly
assessment of risks inherent in its loan portfolio, as well as a
detailed review of each asset determined to have identified
weaknesses. The allowance for loan losses is maintained at a
level that is, in management&#146;s judgment, adequate to absorb
losses inherent in the loan portfolio. Fluctuations in the
provision for loan losses result from management&#146;s
assessment of the adequacy of the allowance for loan losses.
Actual loan losses vary from current provision estimates. The
provision for loan losses decreased $170,000, or 15.4%, to
$931,000 for the three months ended September&nbsp;30, 1999 from
$1.1 million for the same period in the prior year. During the
nine months ended September&nbsp;30, 1999, the provision for loan
losses decreased $691,000, or 21.2%, from the same period in the
prior year.

<P align="left"><B>Other Operating Income</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company&#146;s principal sources of other operating income
include service charges on deposit accounts, data processing fee
income, income from fiduciary activities, comprised principally
of fees earned on trust assets, and other fee income. Other
operating income increased $1.1&nbsp;million, or 15.2%, to
$8.7&nbsp;million for the quarter ended September&nbsp;30, 1999
from $7.5 million for the same period in 1998. Year-to-date other
operating income of $24.2&nbsp;million through
September&nbsp;30, 1999 increased $1.9&nbsp;million, or 8.3%,
from the same period in 1998. All four principal categories
showed increases over the prior year except data processing fees.
Significant fluctuations are discussed below:

<P align="center">11
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Data Processing Fee Income.</I> Data processing fee income of
$1.9&nbsp;million was recorded during the third quarter of 1999,
a $177,000, or 10.1%, increase from $1.7&nbsp;million for the
same period in 1998. This increase is primarily due to a greater
number of data processing customers using the Company&#146;s ATM
network and increases in core processing transaction volumes. The
Company serviced approximately 1,270 locations in its ATM
network at September&nbsp;30,1999 compared to approximately 820
locations at September&nbsp;30, 1998.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Year-to-date through September&nbsp;30, 1999, data processing fee
income of $5.3&nbsp;million decreased $249,000, or 4.5%, from
$5.6&nbsp;million for the same period in 1998. This decrease is
due to a non-recurring termination fee of $300,000 received
during the first quarter of the prior year.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Income from Fiduciary Activities.</I> Revenues from fiduciary
activities of $1.0&nbsp;million during the third quarter of 1999
increased $194,000, or 24.0%, from $808,000 for the same period
in 1998. Revenues from fiduciary activities increased $370,000,
or 12.6%, to $3.3&nbsp;million for the nine months ended
September&nbsp;30, 1999 from $2.9&nbsp;million for the same
period in 1998. These increases are primarily attributable to
increases in the value of assets under trust management combined
with growth in customer assets under trust management.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Other Service Charges, Commissions and Fees.</I> Other service
charges, commissions and fees of $2.0&nbsp;million for the three
months ended September 30, 1999 increased $206,000, or 11.6%,
from $1.8&nbsp;million for the same period in the prior year. For
the nine months ended September&nbsp;30, 1999, other service
charges, commission and fees increased $544,000, or 12.5% to $4.9
million from $4.3&nbsp;million for the same period in the prior
year. Increases are primarily due to loan servicing income
resulting from strong loan demands combined with the acquisition
of mortgage servicing rights in January&nbsp;1999.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Other Real Estate Income/ Expense.</I> Net other real estate
(OREO) income/expense for the three months ended
September&nbsp;30, 1999 showed a $24,000 net expense compared to
$58,000 net income for the same period in the prior year. For the
nine month period ended September&nbsp;30, 1999, net OREO
income/expense showed net income of $359,000, a $130,000 increase
compared to $229,000 during the same period in 1998. Variations
in net OREO income/expense result principally from fluctuations
in gains and losses on sales. Net OREO income/expense is directly
related to prevailing economic conditions, and such income could
decrease significantly should an unfavorable shift occur in the
economic conditions of the Company&#146;s markets.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Other Income.</I> Other income, which primarily includes
brokerage service fees, check printing income and other
miscellaneous income, increased $350,000, or 75.1%, to $816,000
for the quarter ended September&nbsp;30, 1999 from $466,000 for
the same period in the prior year. Year-to-date through
September&nbsp;30, 1999, other income increased $430,000, or
29.4%, to $1.9 million from $1.5&nbsp;million for the same period
in the prior year. The increases are primarily due to growth in
brokerage service fee income and a $94,000 distribution of
policyholders&#146; membership interests in the demutualization
of an insurance company recorded during the third quarter of
1999.

<P align="left"><B>Other Operating Expense</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Other operating expenses increased $2.7&nbsp;million, or 13.0%,
to $22.9 million for the quarter ended September&nbsp;30, 1999
from $20.2&nbsp;million for the same period in 1998. Year-to-date
other operating expenses through September&nbsp;30, 1999 of
$64.6 million increased $3.9&nbsp;million, or 6.5%, from
$60.7&nbsp;million for the same period in 1998. Significant
components of the increased are discussed below:

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Salaries, Wages and Employee Benefits Expense.</I> Salaries,
wages and employee benefits expense of $11.6&nbsp;million during
the third quarter of 1999, increased $900,000, or 9.4%, from
$10.7&nbsp;million during the third quarter of 1998. Year-to-date
salaries and wages expense increased $1.7&nbsp;million, or 5.3%,
to $33.5&nbsp;million for the nine months ended
September&nbsp;30, 1999 as compared to $31.8&nbsp;million for the
same period in the prior year. Increases are primarily
attributable to inflationary wage increases and the additional
staffing requirements of eight new branch banks opened or
acquired since September&nbsp;1998.

<P align="center">12
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Occupancy Expense.</I> Occupancy expense of $1.8&nbsp;million
for the third quarter of 1999 increased $102,000, or 5.9%, from
$1.7&nbsp;million for the same period in 1998. Occupancy expense
for the nine months ended September&nbsp;30, 1999 increased
$394,000, or 8.1%, to $5.2&nbsp;million from $4.9&nbsp;million
for the same period in the prior year. These increases are
primarily due to additional depreciation and rent expenses
associated with the addition of new facilities and the remodeling
of existing facilities.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Furniture and Equipment.</I> Furniture and equipment expenses
for the third quarter of 1999 increased $697,000, or 34.9% to
$2.7&nbsp;million from $2.0&nbsp;million for the same period in
1998. Furniture and equipment expense increased $1.2 million, or
18.9%, to $7.3&nbsp;million for the nine months ended
September&nbsp;30, 1999 from $6.2&nbsp;million for the same
period in 1998. The increases are due in part to a change in the
estimated useful life of a mainframe computer resulting in
additional depreciation expense of $494,000, $300,000 of which
was recorded during the third quarter of 1999. The remaining
increase is attributable to the eight branches opened or acquired
since September&nbsp;30, 1998 and the Company&#146;s continuing
investment in technology.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Goodwill and Core Deposit Intangibles Amortization Expense.
</I> Goodwill and core deposit intangibles amortization expense
for the three and nine month periods ended September&nbsp;30,
1999 increased 17.1% and 6.1%, respectively. The increase is due
to amortization of goodwill and core deposit intangibles
associated with the bank acquisitions.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<I>Other Expenses.</I> Other expenses primarily include
advertising and public relations costs, legal and other
professional fees, and office supply, postage and telephone
expenses. Other expenses of $6.0&nbsp;million during the third
quarter of 1999 increased $839,000, or 16.4%, from
$5.1&nbsp;million for the same period in 1998. During the nine
month period ended September&nbsp;30, 1999, other expenses
increased $589,000, or 3.7%, to $16.4&nbsp;million from
$15.8&nbsp;million for the same period in 1998. These increases
are due, in large part, to amortization of mortgage servicing
rights purchased in January&nbsp;1999 and to the direct and
indirect expenses associated with the eight new branches opened
or acquired since September&nbsp;30, 1998.

<P align="left"><B>Year 2000</B>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
During 1997 the Company established a Year 2000 Taskforce charged
with the responsibility of ensuring all internal and external
information and non-information technology systems critical to
business functions are Year 2000 compliant. The taskforce
developed a five phase &#147;key step plan&#148;. Each phase is
identified and described below:
<P>

<TABLE width="100%" border="0" cellpadding="0" cellspacing="0">

<TR>
<TD width="3%"></TD>
<TD width="1%"></TD>
<TD width="96%"></TD>
</TR>

<TR valign="top">
<TD>&nbsp;</TD>
<TD>&#149;&nbsp;</TD>
<TD align="left">
Education&nbsp;&#151; during this phase Year 2000 issues relating
to the Company are identified, resources are committed and an
overall strategy is developed.</TD>
</TR>

<TR>
<TD>&nbsp;</TD>
</TR>

<TR valign="top">
<TD>&nbsp;</TD>
<TD>&#149;&nbsp;</TD>
<TD align="left">
Assessment&nbsp;&#151; during the assessment phase three areas of
concern are identified: internal computing systems and programs
consisting of hardware, software, networks, processing platforms
and computer programs; environmental and non-information
technology systems including security systems, heating,
ventilation and air conditioning systems, elevators, and vault
systems; and, external vendors and suppliers including entities
providing the Company with hardware, software, and office
equipment.</TD>
</TR>

<TR>
<TD>&nbsp;</TD>
</TR>

<TR valign="top">
<TD>&nbsp;</TD>
<TD>&#149;&nbsp;</TD>
<TD align="left">
Renovation&nbsp;&#151; code enhancements, hardware and software
upgrades, system replacements, vendor certifications are
completed during the renovation phase.</TD>
</TR>

<TR>
<TD>&nbsp;</TD>
</TR>

<TR valign="top">
<TD>&nbsp;</TD>
<TD>&#149;&nbsp;</TD>
<TD align="left">
Validation&nbsp;&#151; in this phase, systems will be tested to
ensure they will function properly in the Year 2000. Any errors
noted during the validation phase will be corrected and the
systems will be retested. This phase will continue until all
systems are compliant.</TD>
</TR>

<TR>
<TD>&nbsp;</TD>
</TR>

<TR valign="top">
<TD>&nbsp;</TD>
<TD>&#149;&nbsp;</TD>
<TD align="left">
Special Support&nbsp;&#151; the Company will provide staffing
support to monitor all systems as the new century approaches and
develop contingency plans in the event a system fails.</TD>
</TR>

</TABLE>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Currently, the Company has completed the education, assessment
and renovation phases of the key step plan and the validation
phase is substantially complete for all critical and secondary
business systems. Validation will continue through 1999 as new
software releases and hardware upgrades are received and
implemented. To date, the validation phase has not revealed any
material Year 2000 issues in any of the Company&#146;s internal
systems or programs. The Company&#146;s internal audit department
has been reviewing validation results.

<P align="center">13
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company completed development of a Business Resumption
Contingency Plan (&#147;Plan&#148;) during the third quarter of
1999. The Plan addresses mitigation of risks associated with
system failures at critical dates including staffing issues
security concerns, customer communication, utility failures,
hot-site identification and backup system identification.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Management currently estimates total costs of the Company&#146;s
Year 2000 compliance to be less than $300,000, of which $240,000
has already been incurred. Of the 39 critical business systems
identified, only one system is an internally developed system.
The cost of renovation of external systems is generally included
in the annual maintenance fees paid to suppliers and has not been
included in the cost estimates presented. All Year&nbsp;2000
costs are expensed as incurred.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
There are many risks associated with the Year 2000 issue,
including the possibility of a failure of third parties to
remediate their own Year 2000 issues. The failure of third
parties with which the Company has financial or operational
relationships such as clearing organizations, regulatory
agencies, business customers, suppliers and utilities, to
remediate their technology systems in a timely manner could
result in a material financial risk to the Company. While the
Company exercises no control over such third parties, the
Company&#146;s Year 2000 project plan includes a survey
assessment of critical third parties response and remediation
plans and their potential impact to the Company.

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
The Company&#146;s expectations about future costs and the timely
completion of its Year 2000 modifications are subject to
uncertainties that could cause actual results to differ
materially from what has been discussed above.

<P align="left">

<!-- link1 "Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK" -->
<DIV align="left"><A NAME="008"></A></DIV>

<DIV align="center">
<B>Item&nbsp;3.</B>
</DIV>

<P align="center">
<B>QUANTITATIVE AND QUALITATIVE DISCLOSURES</B>

<DIV align="center">
<B>ABOUT MARKET RISK</B>
</DIV>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
As of September&nbsp;30, 1999, there have been no material
changes in the quantitative and qualitative information about
market risk provided pursuant to Item&nbsp;305 of
Regulation&nbsp;S-K as presented in the Company&#146;s
December&nbsp;31, 1998 Form&nbsp;10-K.

<P align="center">14
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "PART II. OTHER INFORMATION" -->
<DIV align="left"><A NAME="009"></A></DIV>

<DIV align="center">
<B>PART II.</B>
</DIV>

<P align="center">
<B>OTHER INFORMATION</B>

<CENTER>
<TABLE width="100%" align="center" cellspacing="0" cellpadding="0" border="0">

<TR>
<TD width="13%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="84%">&nbsp;</TD>
</TR>

<TR>
<TD align="left" valign="top"><FONT size="2">
<B>Item&nbsp; 1.</B></FONT></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
<B>Legal Proceedings<BR>
</B>None</FONT></TD>
</TR>

<TR>
<TD colspan="3">&nbsp;</TD>
</TR>

<TR>
<TD align="left" valign="top"><FONT size="2">
<B>Item&nbsp; 2.</B></FONT></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
<B>Changes in Securities<BR>
</B>None</FONT></TD>
</TR>

<TR>
<TD colspan="3">&nbsp;</TD>
</TR>

<TR>
<TD align="left" valign="top"><FONT size="2">
<B>Item&nbsp; 3.</B></FONT></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
<B>Defaults upon Senior Indebtedness<BR>
</B>None</FONT></TD>
</TR>

<TR>
<TD colspan="3">&nbsp;</TD>
</TR>

<TR>
<TD align="left" valign="top"><FONT size="2">
<B>Item&nbsp; 4.</B></FONT></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
<B>Submission of Matters to a Vote of Security Holders<BR>
</B>None</FONT></TD>
</TR>

<TR>
<TD colspan="3">&nbsp;</TD>
</TR>

<TR>
<TD align="left" valign="top"><FONT size="2">
<B>Item&nbsp; 5.</B></FONT></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
<B>Other Information<BR>
</B>Not applicable or required</FONT></TD>
</TR>

<TR>
<TD colspan="3">&nbsp;</TD>
</TR>

<TR>
<TD align="left" valign="top"><FONT size="2">
<B>Item&nbsp; 6.</B></FONT></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
<B>Exhibits and Reports on Form&nbsp;8-K</B></FONT></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
(a)&nbsp;Exhibits<BR>
27. Financial Data Schedule</FONT></TD>
</TR>

<TR>
<TD></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
(b)&nbsp;No reports were filed on Form&nbsp;8-K during the
quarter ended September&nbsp;30, 1999.</FONT></TD>
</TR>

</TABLE>
</CENTER>

<P align="center">15
<!-- PAGEBREAK -->
<P><HR noshade><P>
<H5 align="left"><A HREF="#toc">Table of Contents</A></H5><P>

<P align="left">

<!-- link1 "SIGNATURES" -->
<DIV align="left"><A NAME="010"></A></DIV>

<DIV align="center">
<B>SIGNATURES</B>
</DIV>

<P align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized:
<P>

<TABLE width="100%" border="0" cellpadding="0" cellspacing="0">

<TR>
<TD width="38%"></TD>
<TD width="62%"></TD>
</TR>

<TR valign="top">
<TD>&nbsp;</TD>
<TD align="left">
FIRST INTERSTATE BANCSYSTEM, INC.</TD>
</TR>

</TABLE>

<CENTER>
<TABLE width="100%" align="center" cellspacing="0" cellpadding="0" border="0">

<TR>
<TD width="45%">&nbsp;</TD>
<TD width="3%">&nbsp;</TD>
<TD width="52%">&nbsp;</TD>
</TR>

<TR>
<TD align="left" valign="top"><FONT size="2">
Date&nbsp;&nbsp;November&nbsp;12, 1999</FONT></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
/s/ THOMAS W. SCOTT<BR>
--------------------------------------------------------<BR>
Thomas W. Scott<BR>
Chief Executive Officer</FONT></TD>
</TR>

<TR>
<TD colspan="3">&nbsp;</TD>
</TR>

<TR>
<TD align="left" valign="top"><FONT size="2">
Date&nbsp;&nbsp;November&nbsp;12, 1999</FONT></TD>
<TD></TD>
<TD align="left" valign="bottom"><FONT size="2">
/s/ TERRILL R. MOORE<BR>
--------------------------------------------------------<BR>
Terrill R. Moore<BR>
Senior Vice President and<BR>
Chief Financial Officer</FONT></TD>
</TR>

</TABLE>
</CENTER>

<P align="center">16
</BODY>
</HTML>