----

----

| For the fiscal year ended December 31, 2010. | Commission File Number 0-12668. |
|----------------------------------------------|---------------------------------|

| Iowa                                                           | 42-1208067                        |
|----------------------------------------------------------------|-----------------------------------|
| (State or Other Jurisdiction of Incorporation or Organization) | (IRS Employer Identification No.) |

----

----

----

TABLE

|     |                                                                                                               | Page   |
|----------|--------------------------------------------------------------------------------------------------------------------|--------|
|     | PART I                                                                                                             |   |
|     |                                                                                                               |   |
| Item 1.  | Business                                                                                                           | 3      |
|     | General                                                                                                            | 3      |
|     | Market Area                                                                                                        | 6      |
|     | Competition                                                                                                        | 8      |
|     | The Economy                                                                                                        | 9      |
|     | Supervision and Regulation                                                                                         | 10     |
|     | Consolidated Statistical Information                                                                               | 16     |
| Item 1A. | Risk Factors                                                                                                       | 33     |
| Item 1B. | Unresolved Staff Comments                                                                                          | 38     |
| Item 2.  | Properties                                                                                                         | 39     |
| Item 3.  | Legal Proceedings                                                                                                  | 40     |
| Item 4.  | Reserved                                                                                                           | 40     |
|     |                                                                                                               |   |
|     |                                                                                                               |   |
|     | Part II                                                                                                            |   |
| Item 5.  | Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities | 41     |
| Item 6.  | Selected Financial Data                                                                                            | 44     |
| Item 7.  | Management’s Discussion and Analysis of Financial Condition and Results of Operation                         | 45     |
| Item 7A. | Quantitative and Qualitative Disclosures about Market Risk                                                         | 67     |
| Item 8.  | Consolidated Financial Statements and Supplementary Data                                                           | 68     |
| Item 9.  | Changes In and Disagreements with Accountants on Accounting and Financial Disclosure                               | 111    |
| Item 9A. | Controls and Procedures                                                                                            | 111    |
| Item 9B. | Other Information                                                                                                  | 112    |
|     |                                                                                                               |   |
|     |                                                                                                               |   |
|     | Part III                                                                                                           |   |
| Item 10. | Directors, Executive Officers and Corporate Governance                                                             | 112    |
| Item 11. | Executive Compensation                                                                                             | 112    |
| Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters                     | 112    |
| Item 13. | Certain Relationships and Related Transactions, and Director Independence                                          | 112    |
| Item 14. | Principal Accounting Fees and Services                                                                             | 112    |
|     |                                                                                                               |   |
|     |                                                                                                               |   |
|     | Part IV                                                                                                            |   |
| Item 15. | Exhibits, Consolidated Financial Statement Schedules                                                               | 113    |

----

Table of Contents

B

G

----

Table of Contents

----

Table of Contents

----

Table of Contents

MARKET AREA

----

Table of Contents

| Employer                                   | Type of Business                 | Employees                                                   |
|--------------------------------------------|----------------------------------|-------------------------------------------------------------|
| Hy-Vee Food Stores                         | Grocery Stores                   |          4,000 |
| Cedar Rapids and Linn-Mar School Districts | Education                        |          3,800 |
| AEGON USA, Inc.                            | Insurance                        |          3,700 |
| St. Luke's Hospital                        | Health Care                      |          3,000 |
| Mercy Medical Center                       | Health Care                      |          2,800 |
| Heartland Express, Inc.                    | Trucking                         |          2,700 |
| Wal-Mart Stores, Inc.                      | Discount Store                   |          2,000 |
| Kirkwood Community College                 | Education                        |          1,900 |
| Iowa City Community School District        | Education                        |          1,600 |
| Veteran's Administration Medical Center    | Health Care                      |          1,600 |
| Pearson Educational Measurement            | Information Services - Computers |          1,400 |
| Mercy Iowa City                            | Health Care                      |          1,300 |
| ACT, Inc.                                  | Educational Testing Service      |          1,200 |
| City of Cedar Rapids                       | City Government                  |          1,200 |
| Alliant Energy                             | Energy                           |          1,200 |
| Quaker Oats Company                        | Cereals and Chemicals            |          1,100 |

----

Table of Contents

C

|                                        |   | Johnson County |   |   | Linn County            |   |   | Washington County |   |
|---------------------------------------------|--------|----------------|--------|--------|------------------------|--------|--------|-------------------|--------|
|                                        |   | Offices        |   |   | Deposits (in millions) |   |   | Offices           |   |   | Deposits (in millions) |   |   | Offices |   |   | Deposits (in millions) |   |
|                                        |   |           |   |   |                   |   |   |              |   |   |   |   |   |   |   |   |   |   |
| Hills Bank and Trust Company                |   |           | 6      |   |                   | $      | 1,028  |              |   |   | 6 |   |   | $ | 286 |   |   |   | 2 |   |   | $ | 88 |   |
| Branches of largest competing national bank |   |           | 7      |   |                   |   | 207    |              |   |   | 8 |   |   |   | 829 |   |   |   | 1 |   |   |   | 21 |   |
| Largest competing independent bank          |   |           | 8      |   |                   |   | 501    |              |   |   | 8 |   |   |   | 493 |   |   |   | 2 |   |   |   | 171 |   |
| Largest competing credit union              |   |           | 7      |   |                   |   | 752    |              |   |   | 9 |   |   |   | 525 |   |   |   | 1 |   |   |   | 1 |   |
| All other bank and credit union offices     |   |           | 29     |   |                   |   | 557    |              |   |   | 75 |   |   |   | 2,699 |   |   |   | 7 |   |   |   | 207 |   |
| Total Market in County                      |   |           | 57     |   |                   | $      | 3,045  |              |   |   | 106 |   |   | $ | 4,832 |   |   |   | 13 |   |   | $ | 488 |   |

----

Table of Contents

T

|              |   | Labor Force |        |   | Unemployed |   |       | Rate % |   |
|-------------------|--------|-------------|-------------|--------|------------|--------|------------|--------|--------|
|              |   |        |        |   |       |   |       |   |   |
| United States     |   |        | 153,690,000 |   |       |   | 14,485,000 |   |   |   | 9.4 | % |
| State of Iowa     |   |        | 1,675,800   |   |       |   | 106,000    |   |   |   | 6.3 | % |
| Johnson County    |   |        | 81,100      |   |       |   | 3,500      |   |   |   | 4.3 | % |
| Linn County       |   |        | 122,300     |   |       |   | 7,400      |   |   |   | 6.0 | % |
| Washington County |   |        | 12,300      |   |       |   | 600        |   |   |   | 4.9 | % |

| College                    | City                                   | Enrollment                                                        |
|----------------------------|----------------------------------------|-------------------------------------------------------------------|
| The University of Iowa     | Iowa City                              |         30,825            |
| Coe College                | Cedar Rapids                           |           1,336 |
| Cornell College            | Mount Vernon                           |           1,191 |
| Kirkwood Community College | Cedar Rapids, Iowa City and Washington |         18,456            |
| Mount Mercy College        | Cedar Rapids                           |           1,643 |

----

Table of Contents

S

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

C

|                                            |   | Years Ended December 31 |      |
|-------------------------------------------------|--------|-------------------------|-----------|
|                                            |   | 2010                    |      |   | 2009 |   |   | 2008 |   |
|                                            |   | (Amounts In Thousands)  |      |
| ASSETS                                          |   |                    |      |   |   |   |   |   |   |
|   Cash and cash equivalents                |   | $                       | 50,282    |   |   | $ | 36,138 |   |   | $ | 21,308 |   |
|   Taxable securities                       |   |                    | 107,031   |   |   |   | 110,883 |   |   |   | 114,717 |   |
|   Nontaxable securities                    |   |                    | 98,753    |   |   |   | 99,142 |   |   |   | 96,771 |   |
|   Federal funds sold                  |   |                    | 473       |   |   |   | 19,440 |   |   |   | 863 |   |
|   Loans, net                               |   |                    | 1,519,344 |   |   |   | 1,479,823 |   |   |   | 1,406,447 |   |
|   Property and equipment, net              |   |                    | 26,588    |   |   |   | 24,258 |   |   |   | 22,208 |   |
|   Other assets                             |   |                    | 60,230    |   |   |   | 48,681 |   |   |   | 37,370 |   |
|                                            |   | $                       | 1,862,701 |   |   | $ | 1,818,365 |   |   | $ | 1,699,684 |   |
|                                            |   |                    |      |   |   |   |   |   |   |   |   |   |
| LIABILITIES AND STOCKHOLDERS' EQUITY            |   |                    |      |   |   |   |   |   |   |   |   |   |
|   Noninterest-bearing demand deposits |   | $                       | 180,851   |   |   | $ | 170,627 |   |   | $ | 155,017 |   |
|   Interest-bearing demand deposits    |   |                    | 235,380   |   |   |   | 219,545 |   |   |   | 182,554 |   |
|   Savings deposits                    |   |                    | 368,517   |   |   |   | 321,208 |   |   |   | 255,026 |   |
|   Time deposits                       |   |                    | 634,703   |   |   |   | 643,413 |   |   |   | 588,691 |   |
|   Short-term borrowings               |   |                    | 46,670    |   |   |   | 40,810 |   |   |   | 84,119 |   |
|   FHLB borrowings                     |   |                    | 194,651   |   |   |   | 237,556 |   |   |   | 261,399 |   |
|   Other liabilities                   |   |                    | 18,440    |   |   |   | 16,605 |   |   |   | 14,198 |   |
|   Redeemable common stock held by     |   |                    |      |   |   |   |   |   |   |   |   |   |
|   Employee Stock Ownership Plan       |   |                    | 23,923    |   |   |   | 23,357 |   |   |   | 23,010 |   |
|   Stockholders' equity                |   |                    | 159,566   |   |   |   | 145,244 |   |   |   | 135,670 |   |
|                                            |   | $                       | 1,862,701 |   |   | $ | 1,818,365 |   |   | $ | 1,699,684 |   |

----

Table of Contents

|                                                                                            |   | Years Ended December 31 |   |
|-------------------------------------------------------------------------------------------------|--------|-------------------------|--------|
|                                                                                            |   | 2010                    |   |   | 2009 |   |   | 2008 |   |
|                                                                                            |   | (Amounts In Thousands)  |   |
|                                                                                            |   |                    |   |   |   |   |   |   |   |
| Income:                                                                                         |   |                    |   |   |   |   |   |   |   |
|   Loans (1)                                                                           |   | $                       | 88,495 |   |   | $ | 89,184 |   |   | $ | 89,525 |   |
|   Taxable securities                                                                  |   |                    | 3,380  |   |   |   | 3,786 |   |   |   | 4,734 |   |
|   Nontaxable securities (1)                                                           |   |                    | 5,067  |   |   |   | 5,187 |   |   |   | 5,204 |   |
|   Federal funds sold                                                                  |   |                    | 74     |   |   |   | 55 |   |   |   | 18 |   |
|     Total interest income                                                   |   |                    | 97,016 |   |   |   | 98,212 |   |   |   | 99,481 |   |
|                                                                                            |   |                    |   |   |   |   |   |   |   |   |   |   |
| Expense:                                                                                        |   |                    |   |   |   |   |   |   |   |   |   |   |
|   Interest-bearing demand deposits                                                    |   |                    | 1,053  |   |   |   | 1,390 |   |   |   | 1,571 |   |
|   Savings deposits                                                                    |   |                    | 2,073  |   |   |   | 3,137 |   |   |   | 3,397 |   |
|   Time deposits                                                                       |   |                    | 16,074 |   |   |   | 20,742 |   |   |   | 23,897 |   |
|   Short-term borrowings                                                               |   |                    | 523    |   |   |   | 631 |   |   |   | 1,818 |   |
|   FHLB borrowings                                                                     |   |                    | 8,116  |   |   |   | 11,241 |   |   |   | 12,860 |   |
|     Total interest expense                                                  |   |                    | 27,839 |   |   |   | 37,141 |   |   |   | 43,543 |   |
|                                                                                            |   |                    |   |   |   |   |   |   |   |   |   |   |
|     Net interest income                                                     |   | $                       | 69,177 |   |   | $ | 61,071 |   |   | $ | 55,938 |   |
|                                                                                            |   |                    |   |   |   |   |   |   |   |   |   |   |
| (1) Presented on a tax equivalent basis using a rate of 35% for the three years presented. |   |

----

Table of Contents

|                                                     |   | Years Ended December 31 |   |
|----------------------------------------------------------|--------|-------------------------|--------|
|                                                     |   | 2010                    |   | 2009 |   | 2008 |
|                                                     |   |                    |   |   |   |   |   |   |   |
| Average yields:                                          |   |                    |   |   |   |   |   |   |   |
|   Loans (1)                                    |   |                    | 5.81   | % |   |   | 6.01 | % |   |   | 6.35 | % |
|   Loans (tax equivalent basis) (1)             |   |                    | 5.82   |   |   |   | 6.03 |   |   |   | 6.37 |   |
|   Taxable securities                           |   |                    | 3.16   |   |   |   | 3.41 |   |   |   | 4.13 |   |
|   Nontaxable securities                        |   |                    | 3.34   |   |   |   | 3.40 |   |   |   | 3.50 |   |
|   Nontaxable securities (tax equivalent basis) |   |                    | 5.13   |   |   |   | 5.23 |   |   |   | 5.38 |   |
|   Federal funds sold                           |   |                    | 0.26   |   |   |   | 0.16 |   |   |   | 2.05 |   |
| Average rates paid:                                      |   |                    |   |   |   |   |   |   |   |   |   |   |
|   Interest-bearing demand deposits             |   |                    | 0.45   |   |   |   | 0.63 |   |   |   | 0.86 |   |
|   Savings deposits                             |   |                    | 0.56   |   |   |   | 0.98 |   |   |   | 1.33 |   |
|   Time deposits                                |   |                    | 2.53   |   |   |   | 3.22 |   |   |   | 4.06 |   |
|   Short-term borrowings                        |   |                    | 1.06   |   |   |   | 1.48 |   |   |   | 2.09 |   |
|   FHLB borrowings                              |   |                    | 4.17   |   |   |   | 4.73 |   |   |   | 4.92 |   |
| Yield on average interest-earning assets                 |   |                    | 5.53   |   |   |   | 5.69 |   |   |   | 6.15 |   |
| Rate on average interest-bearing liabilities             |   |                    | 1.87   |   |   |   | 2.52 |   |   |   | 3.15 |   |
| Net interest spread (2)                                  |   |                    | 3.66   |   |   |   | 3.17 |   |   |   | 3.00 |   |
| Net interest margin (3)                                  |   |                    | 3.95   |   |   |   | 3.55 |   |   |   | 3.47 |   |

| (1)   | Non-accruing loans are not significant and have been included in the average loan balances for purposes of this computation. |
|-----------------|------------------------------------------------------------------------------------------------------------------------------|

| (2)   | Net interest spread is the difference between the yield on average interest-earning assets and the yield on average interest-paying liabilities stated on a tax equivalent basis using a federal rate of 35% for the three years presented.  The net interest spread increased 49 basis points in 2010 and increased 17 basis points in 2009. |
|-----------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| (3)   | Net interest margin is net interest income, on a tax equivalent basis, divided by average interest-earning assets.  The net interest margin increased 40 basis points in 2010 and increased 8 basis points in 2009.    The net interest margin increased in 2010 due to the continued low rate environment.  The Company was able to reprice interest-bearing liabilities downward more quickly that the decline in average yields on earning assets. |
|-----------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

|                                                     |   | Changes Due            |   |   | Changes Due |   |   | Total   |   |
|----------------------------------------------------------|--------|------------------------|--------|--------|-------------|--------|--------|---------|--------|
|                                                     |   | To Volume              |   |   | To Rates    |   |   | Changes |   |
|                                                     |   | (Amounts In Thousands) |   |
|                                                     |   |                   |   |   |        |   |   |    |   |
| Year ended December 31, 2010:                            |   |                   |   |   |        |   |   |    |   |
|   Change in interest income:                   |   |                   |   |   |        |   |   |    |   |
|     Loans                            |   | $                      | 2,294  |   |        | $      | (2,983 | )       |   | $ | (689 | ) |
|     Taxable securities               |   |                   | (75    | )      |        |   | (331   | )       |   |   | (406 | ) |
|     Nontaxable securities            |   |                   | (20    | )      |        |   | (100   | )       |   |   | (120 | ) |
|     Federal funds sold               |   |                   | 19     |   |        |   | -      |    |   |   | 19 |   |
|                                                     |   | $                      | 2,218  |   |        | $      | (3,414 | )       |   | $ | (1,196 | ) |
|   Change in interest expense:                  |   |                   |   |   |        |   |   |    |   |   |   |   |
|     Interest-bearing demand deposits |   |                   | (100   | )      |        |   | 437    |    |   |   | 337 |   |
|     Savings deposits                 |   |                   | (499   | )      |        |   | 1,563  |    |   |   | 1,064 |   |
|     Time deposits                    |   |                   | 281    |   |        |   | 4,387  |    |   |   | 4,668 |   |
|     Short-term borrowings            |   |                   | (107   | )      |        |   | 215    |    |   |   | 108 |   |
|     FHLB borrowings                  |   |                   | 2,030  |   |        |   | 1,095  |    |   |   | 3,125 |   |
|                                                     |   |                   | 1,605  |   |        |   | 7,697  |    |   |   | 9,302 |   |
|   Change in net interest income                |   | $                      | 3,823  |   |        | $      | 4,283  |    |   | $ | 8,106 |   |
|                                                     |   |                   |   |   |        |   |   |    |   |   |   |   |
| Year ended December 31, 2009:                            |   |                   |   |   |        |   |   |    |   |   |   |   |
|   Change in interest income:                   |   |                   |   |   |        |   |   |    |   |   |   |   |
|     Loans                            |   | $                      | 4,657  |   |        | $      | (4,998 | )       |   | $ | (341 | ) |
|     Taxable securities               |   |                   | (191   | )      |        |   | (757   | )       |   |   | (948 | ) |
|     Nontaxable securities            |   |                   | 127    |   |        |   | (144   | )       |   |   | (17 | ) |
|     Federal funds sold               |   |                   | 37     |   |        |   | -      |    |   |   | 37 |   |
|                                                     |   | $                      | 4,630  |   |        | $      | (5,899 | )       |   | $ | (1,269 | ) |
|   Change in interest expense:                  |   |                   |   |   |        |   |   |    |   |   |   |   |
|     Interest-bearing demand deposits |   |                   | (321   | )      |        |   | 502    |    |   |   | 181 |   |
|     Savings deposits                 |   |                   | (1,142 | )      |        |   | 1,402  |    |   |   | 260 |   |
|     Time deposits                    |   |                   | (2,222 | )      |        |   | 5,377  |    |   |   | 3,155 |   |
|     Short-term borrowings            |   |                   | 912    |   |        |   | 275    |    |   |   | 1,187 |   |
|     FHLB borrowings                  |   |                   | 1,206  |   |        |   | 413    |    |   |   | 1,619 |   |
|                                                     |   |                   | (1,567 | )      |        |   | 7,969  |    |   |   | 6,402 |   |
|   Change in net interest income                |   | $                      | 3,063  |   |        | $      | 2,070  |    |   | $ | 5,133 |   |

----

Table of Contents

|                                                      |   | December 31,           |      |
|-----------------------------------------------------------|--------|------------------------|-----------|
|                                                      |   | 2010                   |      |   | 2009 |   |   | 2008 |   |   | 2007 |   |   | 2006 |   |
|                                                      |   | (Amounts In Thousands) |      |
|                                                      |   |                   |      |   |   |   |   |   |   |   |   |   |   |   |   |
| Agricultural                                              |   | $                      | 65,004    |   |   | $ | 64,598 |   |   | $ | 64,198 |   |   | $ | 60,004 |   |   | $ | 49,223 |   |
| Commercial and financial                                  |   |                   | 141,619   |   |   |   | 153,997 |   |   |   | 162,170 |   |   |   | 132,070 |   |   |   | 111,441 |   |
| Real estate:                                              |   |                   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Construction, 1 to 4 family residential       |   |                   | 25,232    |   |   |   | 25,821 |   |   |   | 29,343 |   |   |   | 33,209 |   |   |   | 26,266 |   |
|   Construction, land development and commercial |   |                   | 86,552    |   |   |   | 95,955 |   |   |   | 111,006 |   |   |   | 89,935 |   |   |   | 87,933 |   |
|   Mortgage, farmland                            |   |                   | 90,448    |   |   |   | 87,300 |   |   |   | 83,499 |   |   |   | 66,554 |   |   |   | 53,822 |   |
|   Mortgage, 1 to 4 family first liens           |   |                   | 519,533   |   |   |   | 470,328 |   |   |   | 444,474 |   |   |   | 423,177 |   |   |   | 420,642 |   |
|   Mortgage, 1 to 4 family junior liens          |   |                   | 109,036   |   |   |   | 114,742 |   |   |   | 117,086 |   |   |   | 115,604 |   |   |   | 111,077 |   |
|   Mortgage, multi-family                        |   |                   | 202,630   |   |   |   | 190,180 |   |   |   | 180,525 |   |   |   | 167,718 |   |   |   | 166,540 |   |
|   Mortgage, commercial                          |   |                   | 302,020   |   |   |   | 295,070 |   |   |   | 270,158 |   |   |   | 247,749 |   |   |   | 231,408 |   |
| Loans to individuals                                      |   |                   | 23,627    |   |   |   | 25,405 |   |   |   | 26,823 |   |   |   | 29,069 |   |   |   | 32,167 |   |
| Obligations of state and political subdivisions           |   |                   | 24,959    |   |   |   | 9,745 |   |   |   | 8,218 |   |   |   | 7,220 |   |   |   | 6,558 |   |
|                                                      |   | $                      | 1,590,660 |   |   | $ | 1,533,141 |   |   | $ | 1,497,500 |   |   | $ | 1,372,309 |   |   | $ | 1,297,077 |   |
| Less allowance for loan losses                            |   |                   | 29,230    |   |   |   | 29,160 |   |   |   | 27,660 |   |   |   | 19,710 |   |   |   | 17,850 |   |
|                                                      |   | $                      | 1,561,430 |   |   | $ | 1,503,981 |   |   | $ | 1,469,840 |   |   | $ | 1,352,599 |   |   | $ | 1,279,227 |   |

|                                                                                |   | Amount                 |      |   | One Year    |   |    | One To     |   |   | Over Five |   |
|-------------------------------------------------------------------------------------|--------|------------------------|-----------|--------|-------------|--------|---------|------------|--------|--------|-----------|--------|
|                                                                                |   | Of Loans               |      |   | Or Less (1) |   |    | Five Years |   |   | Years     |   |
|                                                                                |   | (Amounts In Thousands) |      |
|                                                                                |   |                   |      |   |        |   |    |       |   |   |      |   |
| Commercial                                                                          |   | $                      | 202,996   |   |        | $      | 107,820 |       |   | $      | 91,026    |   |   | $ | 4,150 |   |
| Real Estate                                                                         |   |                   | 1,338,720 |   |        |   | 254,838 |       |   |   | 901,076   |   |   |   | 182,806 |   |
| Other                                                                               |   |                   | 48,944    |   |        |   | 11,877  |       |   |   | 18,258    |   |   |   | 18,809 |   |
| Totals                                                                              |   | $                      | 1,590,660 |   |        | $      | 374,535 |       |   | $      | 1,010,360 |   |   | $ | 205,765 |   |
|                                                                                |   |                   |      |   |        |   |    |       |   |   |      |   |   |   |   |   |
| The types of interest rates applicable to these principal payments are shown below: |   |                   |      |   |        |
|                                                                                |   |                   |      |   |        |   |    |       |   |   |      |   |   |   |   |   |
| Fixed rate                                                                          |   | $                      | 795,020   |   |        | $      | 138,387 |       |   | $      | 546,389   |   |   | $ | 110,244 |   |
| Variable rate                                                                       |   |                   | 795,640   |   |        |   | 236,148 |       |   |   | 463,971   |   |   |   | 95,521 |   |
|                                                                                |   | $                      | 1,590,660 |   |        | $      | 374,535 |       |   | $      | 1,010,360 |   |   | $ | 205,765 |   |

| (1)   | A significant portion of the commercial loans are due in one year or less.  A significant percentage of the loans will be re-evaluated prior to their maturity and are likely to be extended. |
|-----------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

|                                                                  |   | 2010                   |      |   | 2009   |   |      | 2008   |   |   | 2007      |   |   | 2006   |      |
|-----------------------------------------------------------------------|--------|------------------------|-----------|--------|--------|--------|-----------|--------|--------|--------|-----------|--------|--------|--------|-----------|
|                                                                  |   | (Amounts In Thousands) |      |
|                                                                  |   |                   |      |   |   |   |      |   |   |   |      |   |   |   |      |
| Nonaccrual loans                                                      |   | $                      | 3,848     |   |   | $      | 5,360     |   |   | $      | 1,327     |   |   | $      | 4,948     |   |   | $ | 879 |   |
| Accruing loans past due 90 days or more                               |   |                   | 5,345     |   |   |   | 7,009     |   |   |   | 5,049     |   |   |   | 6,019     |   |   |   | 4,983 |   |
| Restructured loans                                                    |   |                   | 22,355    |   |   |   | 15,135    |   |   |   | 4,478     |   |   |   | -         |   |   |   | - |   |
| Total impaired loans (1)                                              |   |                   | 31,548    |   |   |   | 27,504    |   |   |   | 10,854    |   |   |   | 10,967    |   |   |   | 5,862 |   |
| Other real estate                                                     |   |                   | 2,233     |   |   |   | 3,227     |   |   |   | 5,155     |   |   |   | 473       |   |   |   | 801 |   |
| Non-performing assets (includes impaired loans and other real estate) |   |                   | 33,781    |   |   |   | 30,731    |   |   |   | 16,009    |   |   |   | 11,440    |   |   |   | 6,663 |   |
| Loans held for investment                                             |   |                   | 1,590,660 |   |   |   | 1,533,141 |   |   |   | 1,497,500 |   |   |   | 1,372,309 |   |   |   | 1,297,077 |   |
| Ratio of allowance for loan losses to loans held for investment       |   |                   | 1.84      | %      |   |   | 1.90      | %      |   |   | 1.85      | %      |   |   | 1.44      | % |   |   | 1.38 | % |
| Ratio of allowance for loan losses to impaired loans                  |   |                   | 92.65     |   |   |   | 106.02    |   |   |   | 254.84    |   |   |   | 179.72    |   |   |   | 336.23 |   |
| Ratio of impaired loans to total loans held for investment            |   |                   | 1.98      |   |   |   | 1.79      |   |   |   | 0.72      |   |   |   | 0.80      |   |   |   | 0.45 |   |
| Ratio of non-performing assets to total assets                        |   |                   | 1.75      |   |   |   | 1.68      |   |   |   | 0.90      |   |   |   | 0.69      |   |   |   | 0.43 |   |

| (1)   | The Company has revised the total of impaired loans from previous filings.  The revised total has decreased by $47,761,000, $41,332,000, $28,616,000, and $8,819,000 as of December 31, 2009, 2008, 2007, and 2006, respectively.  The revision was made to align with the regulatory definition of impaired loans.  In previous filings, the Company included all loans that were evaluated for potential impairment as part of our quarterly allowance for loan loss calculation in the non-performing loan total.  The Company revised the presentation of impaired loans to include only nonaccrual loans, accruing loans greater than 90 days past due and restructured loans.  The resulting change in the presentation of impaired loan total does not have any impact on the allowance for loan loss policy, allowance for loan loss calculation or the provision for loan loss for any periods presented.  The loans that were removed from the presentation were evaluated for potential impairment.  As these loans were not considered impaired, the appropriate allocation was calculated using historical loss rates, as adjusted for qualitative factors.  The revised impaired loan presentation allows the Company to better compare itself to its appropriate peer group as the revised impaired loan presentation corresponds with the regulatory definition. |
|-----------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

|                                                           |   | December 31, 2010      |                 | December 31, 2009      |
|----------------------------------------------------------------|--------|------------------------|----------------------|------------------------|
|                                                           |   |  Accruing loans   |  Accruing loans |
|                                                           |   | Non-accrual            |                 | past due               |   | Restructured |   | Non-accrual |   | past due |   | Restructured |   |
|                                                           |   | loans (1)              |                 |                   | 90 days |   |   | loans |   |   | loans (1) |   | 90 days |   |   | loans |   |
|                                                           |   | (Amounts In Thousands) |                 | (Amounts In Thousands) |   |
|                                                           |   |                   |                 |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Agriculture                                                    |   | $                      | -                    |                   |   | $ | 104 |   |   | $ | - |   |   | $ | - |   |   | $ | 8 |   |   | $ | - |   |
| Commercial and financial                                       |   |                   | 2,647                |                   |   |   | 1,045 |   |   |   | 2,301 |   |   |   | 958 |   |   |   | 280 |   |   |   | 3,134 |   |
| Real estate:                                                   |   |                   |                 |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Construction, 1 to 4 family residential                 |   |                   | -                    |                   |   |   | 271 |   |   |   | - |   |   |   | - |   |   |   | 260 |   |   |   | - |   |
|   Construction, land development and commercial |   |                   | 1,546                |                   |   |   | 145 |   |   |   | 2,118 |   |   |   | 2,645 |   |   |   | 1,202 |   |   |   | 2,442 |   |
|   Mortgage, farmland                                      |   |                   | 147                  |                   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 172 |   |   |   | - |   |
|   Mortgage, 1 to 4 family first liens                     |   |                   | 1,783                |                   |   |   | 3,053 |   |   |   | 779 |   |   |   | 1,534 |   |   |   | 3,528 |   |   |   | 1,672 |   |
|   Mortgage, 1 to 4 family junior liens                    |   |                   | 26                   |                   |   |   | 483 |   |   |   | 963 |   |   |   | - |   |   |   | 140 |   |   |   | 613 |   |
|   Mortgage, multi-family                                  |   |                   | 1,837                |                   |   |   | - |   |   |   | 4,775 |   |   |   | - |   |   |   | 906 |   |   |   | 4,867 |   |
|   Mortgage, commercial                                    |   |                   | 260                  |                   |   |   | 229 |   |   |   | 11,419 |   |   |   | 223 |   |   |   | 469 |   |   |   | 2,407 |   |
| Loans to individuals                                           |   |                   | -                    |                   |   |   | 15 |   |   |   | - |   |   |   | - |   |   |   | 44 |   |   |   | - |   |
|                                                           |   | $                      | 8,246                |                   |   | $ | 5,345 |   |   | $ | 22,355 |   |   | $ | 5,360 |   |   | $ | 7,009 |   |   | $ | 15,135 |   |
|                                                           |   |                   |                 |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                           |   | December 31, 2008      |                 |                   | December 31, 2007 |   |
|                                                           |   |  Accruing loans   |                 |                   |  Accruing loans |
|                                                           |   | Non-accrual            |                 | past due               |   | Restructured |   | Non-accrual |   | past due |   | Restructured |   |
|                                                           |   | loans (1)              |                 |                   | 90 days |   |   | loans |   |   | loans |   |   | 90 days |   |   | loans |   |
|                                                           |   | (Amounts In Thousands) |                 | (Amounts In Thousands) |   |
|                                                           |   |                   |                 |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Agriculture                                                    |   | $                      | -                    |                   |   | $ | - |   |   | $ | - |   |   | $ | 109 |   |   | $ | 34 |   |   | $ | - |   |
| Commercial and financial                                       |   |                   | 661                  |                   |   |   | 429 |   |   |   | 199 |   |   |   | 491 |   |   |   | 795 |   |   |   | - |   |
| Real estate:                                                   |   |                   |                 |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Construction, 1 to 4 family residential                 |   |                   | 1,325                |                   |   |   | 208 |   |   |   | 1,010 |   |   |   | 369 |   |   |   | - |   |   |   | - |   |
|   Construction, land development and commercial           |   |                   | -                    |                   |   |   | 515 |   |   |   | 3,269 |   |   |   | 302 |   |   |   | 750 |   |   |   | - |   |
|   Mortgage, farmland                                      |   |                   | -                    |                   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|   Mortgage, 1 to 4 family first liens                     |   |                   | 549                  |                   |   |   | 2,741 |   |   |   | - |   |   |   | - |   |   |   | 3,897 |   |   |   | - |   |
|   Mortgage, 1 to 4 family junior liens                    |   |                   | -                    |                   |   |   | 363 |   |   |   | - |   |   |   | 18 |   |   |   | 211 |   |   |   | - |   |
|   Mortgage, multi-family                                  |   |                   | -                    |                   |   |   | 90 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|   Mortgage, commercial                                    |   |                   | -                    |                   |   |   | 605 |   |   |   | - |   |   |   | 3,659 |   |   |   | 222 |   |   |   | - |   |
| Loans to individuals                                           |   |                   | -                    |                   |   |   | 98 |   |   |   | - |   |   |   | - |   |   |   | 110 |   |   |   | - |   |
|                                                           |   | $                      | 2,535                |                   |   | $ | 5,049 |   |   | $ | 4,478 |   |   | $ | 4,948 |   |   | $ | 6,019 |   |   | $ | - |   |
|                                                           |   |                   |                 |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                           |   | December 31, 2006      |                 |                   |   |   |   |   |   |   |   |   |   |   |   |
|                                                           |   |  Accruing loans   |                 |                   |   |   |   |   |   |   |   |   |   |   |   |
|                                                           |   | Non-accrual            |                 | past due               |   |   |      Restructured |   |   |   |   |   |   |   |   |
|                                                           |   | loans                  |                 |                   | 90 days |   |   | loans |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                           |   | (Amounts In Thousands) |                 |                   |   |   |   |   |   |   |   |   |   |   |   |
|                                                           |   |                   |                 |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Agriculture                                                    |   | $                      | 445                  |                   |   | $ | 25 |   |   | $ | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Commercial and financial                                       |   |                   | 212                  |                   |   |   | 307 |   |   |   | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Real estate:                                                   |   |                   |                 |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Construction, 1 to 4 family residential                 |   |                   | -                    |                   |   |   | 506 |   |   |   | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Construction, land development and commercial           |   |                   | -                    |                   |   |   | 695 |   |   |   | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Mortgage, farmland                                      |   |                   | 44                   |                   |   |   | 43 |   |   |   | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Mortgage, 1 to 4 family first liens                     |   |                   | -                    |                   |   |   | 1,783 |   |   |   | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Mortgage, 1 to 4 family junior liens                    |   |                   | -                    |                   |   |   | 47 |   |   |   | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Mortgage, multi-family                                  |   |                   | -                    |                   |   |   | - |   |   |   | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Mortgage, commercial                                    |   |                   | 178                  |                   |   |   | 1,157 |   |   |   | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Loans to individuals                                           |   |                   | -                    |                   |   |   | 420 |   |   |   | - |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                           |   | $                      | 879                  |                   |   | $ | 4,983 |   |   | $ | - |   |   |   |   |   |   |   |   |   |   |   |   |   |

----

Table of Contents

----

Table of Contents

----

Table of Contents

|                                                      |   | December 31, 2010      |
|-----------------------------------------------------------|--------|------------------------|
|                                                      |   |                   |   |   |   |   |   |   |   |
|                                                      |   | Number of              |   | Recorded |   |   | Commitments |   |
|                                                      |   | contracts              |   | investment |   |   | outstanding |   |
|                                                      |   | (Amounts In Thousands) |   |
|                                                      |   |                   |   |   |   |   |   |   |   |
| Agriculture                                               |   |                   | - |   |   | $ | - |   |   |   | - |   |
| Commercial and financial                                  |   |                   | 2 |   |   |   | 2,301 |   |   |   | 155 |   |
| Real estate:                                              |   |                   |   |   |   |   |   |   |   |   |   |   |
|   Construction, 1 to 4 family residential       |   |                   | - |   |   |   | - |   |   |   | 1,106 |   |
|   Construction, land development and commercial |   |                   | 4 |   |   |   | 2,118 |   |   |   | 2,008 |   |
|   Mortgage, farmland                            |   |                   | - |   |   |   | - |   |   |   | - |   |
|   Mortgage, 1 to 4 family first liens           |   |                   | 3 |   |   |   | 779 |   |   |   | - |   |
|   Mortgage, 1 to 4 family junior liens          |   |                   | 2 |   |   |   | 963 |   |   |   | - |   |
|   Mortgage, multi-family                        |   |                   | 3 |   |   |   | 4,775 |   |   |   | - |   |
|   Mortgage, commercial                          |   |                   | 4 |   |   |   | 11,419 |   |   |   | - |   |
| Loans to individuals                                      |   |                   | - |   |   |   | - |   |   |   | - |   |
|                                                      |   |                   | 18 |   |   | $ | 22,355 |   |   | $ | 3,269 |   |
|                                                      |   |                   |   |   |   |   |   |   |   |   |   |   |
|                                                      |   | December 31, 2009      |   |   |   |   |   |
|                                                      |   |                   |   |   |   |   |   |   |   |   |   |   |
|                                                      |   | Number of              |   | Recorded |   |   |   |   |   |
|                                                      |   | contracts              |   |   | investment |   |   |   |   |   |
|                                                      |   | (Amounts In Thousands) |   |   |   |   |   |
|                                                      |   |                   |   |   |   |   |   |   |   |   |   |   |
| Agriculture                                               |   |                   | - |   |   | $ | - |   |   |   |   |   |
| Commercial and financial                                  |   |                   | 2 |   |   |   | 3,134 |   |   |   |   |   |
| Real estate:                                              |   |                   |   |   |   |   |   |   |   |   |   |   |
|   Construction, 1 to 4 family residential       |   |                   | - |   |   |   | - |   |   |   |   |   |
|   Construction, land development and commercial |   |                   | 5 |   |   |   | 2,442 |   |   |   |   |   |
|   Mortgage, farmland                            |   |                   | - |   |   |   | - |   |   |   |   |   |
|   Mortgage, 1 to 4 family first liens           |   |                   | 7 |   |   |   | 1,672 |   |   |   |   |   |
|   Mortgage, 1 to 4 family junior liens          |   |                   | 1 |   |   |   | 613 |   |   |   |   |   |
|   Mortgage, multi-family                        |   |                   | 3 |   |   |   | 4,867 |   |   |   |   |   |
|   Mortgage, commercial                          |   |                   | 2 |   |   |   | 2,407 |   |   |   |   |   |
| Loans to individuals                                      |   |                   | - |   |   |   | - |   |   |   |   |   |
|                                                      |   |                   | 20 |   |   | $ | 15,135 |   |   |   |   |   |

----

Table of Contents

|                                      |   |     Agricultural                                                                |   |    Commercial and Financial                                                                      |  Real Estate:Construction and land development |   Real estate:Mortgage, farmland                                                                     |   Real estate:Mortgage, 1 to 4 family | Real estate:  Mortgage, multi-family and commercial              |     Other |                                                                                                            |     Total |
|-------------------------------------------|--------|-----------------------------------------------------------------------------------------------------|--------|-----------------------------------------------------------------------------------------------------------------|-----------------------------------------------------|----------------------------------------------------------------------------------------------------------------|-------------------------------------------------|----------------------------------------------------------------------------|-------------------------------|-----------------------------------------------------------------------------------------------------------------|-------------------------------|
|                                      |   |                                                                                                |   |                                                                                                            |                                                |                                                                                                           |                                            |                                                                       |                          |                                                                                                            |                          |   |   |   |   |   |
| 2010                                      |   |                                                                                                |   |                                                                                                            |                                                |                                                                                                           |                                            |                                                                       |                          |                                                                                                            |                          |   |   |   |   |   |
| Allowance for loan losses:                |   |                                                                                                |   |                                                                                                            |                                                |                                                                                                           |                                            |                                                                       |                          |                                                                                                            |                          |   |   |   |   |   |
| Beginning balance                         |   |  $           2,967                      |   |  $             7,090                      |                                                |  $           4,811                                 |                                            |  $     1,417                                 |                          |  $            7,484                            |                          |  $             4,742 |   |  $      649 |   |  $    29,160 |
|      Charge-offs |   | (18)                                                                                                |   | (3,647)                                                                                                         |                                                | (1,202)                                                                                                        |                                            | (52)                                                                       |                          | (4,343)                                                                                                         |                          | (1,507) |   | (423) |   | (11,192) |
|      Recoveries  |   |                 248 |   |                   946 |                                                |                   81 |                                            |             44 |                          |                   583 |                          |                   152 |   |          283 |   |          2,337 |
|      Provision   |   | (1,027)                                                                                             |   |                 2,353           |                                                |                 704            |                                            |             73 |                          |                4,228                 |                          |                 2,270 |   |          324 |   |          8,925 |
|                                      |   |                                                                                                |   |                                                                                                            |                                                |                                                                                                           |                                            |                                                                       |                          |                                                                                                            |                          |   |   |   |   |   |
| Ending balance                            |   |  $           2,170                      |   |  $             6,742                      |                                                |  $           4,394                                 |                                            |  $     1,482                                 |                          |  $            7,952                            |                          |  $             5,657 |   |  $      833 |   |  $    29,230 |

----

Table of Contents

|                                                                               |   | Year Ended December 31, |   |
|------------------------------------------------------------------------------------|--------|-------------------------|--------|
|                                                                               |   | 2009                    |   |   | 2008 |   |   | 2007 |   |   | 2006 |   |
|                                                                               |   |                    |   |   |   |   |   |   |   |   |   |   |
|                                                                               |   |                    |   |   |   |   |   |   |   |   |   |   |
| Balance, beginning                                                                 |   | $                       | 27,660 |   |   | $ | 19,710 |   |   | $ | 17,850 |   |   | $ | 15,360 |   |
| Charge-offs:                                                                       |   |                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Agricultural                                                           |   |                    | 82     |   |   |   | 99 |   |   |   | 343 |   |   |   | 40 |   |
|   Commercial and financial                                               |   |                    | 5,161  |   |   |   | 1,359 |   |   |   | 1,422 |   |   |   | 677 |   |
|   Real estate:                                                           |   |                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Construction, 1 to 4 family residential                    |   |                    | 124    |   |   |   | 47 |   |   |   | 45 |   |   |   | 8 |   |
|     Construction, land development and commercial              |   |                    | 312    |   |   |   | 15 |   |   |   | - |   |   |   | 13 |   |
|     Mortgage, farmland                                         |   |                    | 22     |   |   |   | - |   |   |   | 58 |   |   |   | -  |   |
|     Mortgage, 1 to 4 family first liens                        |   |                    | 1,438  |   |   |   | 1,205 |   |   |   | 141 |   |   |   | 128 |   |
|     Mortgage, 1 to 4 family junior liens                       |   |                    | 1,626  |   |   |   | 964 |   |   |   | 321 |   |   |   | 308 |   |
|     Mortgage, multi-family                                     |   |                    | 398    |   |   |   | 92 |   |   |   | - |   |   |   | 72 |   |
|     Mortgage, commercial                                       |   |                    | 1,774  |   |   |   | 104 |   |   |   | 57 |   |   |   | - |   |
|   Loans to individuals                                                   |   |                    | 515    |   |   |   | 604 |   |   |   | 531 |   |   |   | 627 |   |
|                                                                               |   |                    | 11,452 |   |   |   | 4,489 |   |   |   | 2,918 |   |   |   | 1,873 |   |
| Recoveries:                                                                        |   |                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Agricultural                                                           |   |                    | 20     |   |   |   | 61 |   |   |   | 44 |   |   |   | 44 |   |
|   Commercial and financial                                               |   |                    | 415    |   |   |   | 340 |   |   |   | 479 |   |   |   | 643 |   |
|   Real estate:                                                           |   |                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Construction, 1 to 4 family residential                    |   |                    | 49     |   |   |   | - |   |   |   | 2 |   |   |   | 2 |   |
|     Construction, land development and commercial              |   |                    | -      |   |   |   | - |   |   |   | - |   |   |   | - |   |
|     Mortgage, farmland                                         |   |                    | 1      |   |   |   | 4 |   |   |   | 18 |   |   |   | 6 |   |
|     Mortgage, 1 to 4 family first liens                        |   |                    | 49     |   |   |   | 25 |   |   |   | 89 |   |   |   | 144 |   |
|     Mortgage, 1 to 4 family junior liens                       |   |                    | 187    |   |   |   | 79 |   |   |   | 130 |   |   |   | 44 |   |
|     Mortgage, multi-family                                     |   |                    | -      |   |   |   | 95 |   |   |   | 2 |   |   |   | - |   |
|     Mortgage, commercial                                       |   |                    | 7      |   |   |   | 33 |   |   |   | 58 |   |   |   | 27 |   |
|   Loans to individuals                                                   |   |                    | 277    |   |   |   | 295 |   |   |   | 427 |   |   |   | 442 |   |
|                                                                               |   |                    | 1,005  |   |   |   | 932 |   |   |   | 1,249 |   |   |   | 1,352 |   |
|   Net charge-offs                                                        |   |                    | 10,447 |   |   |   | 3,557 |   |   |   | 1,669 |   |   |   | 521 |   |
|   Provision charged to expense (1)                                       |   |                    | 11,947 |   |   |   | 11,507 |   |   |   | 3,529 |   |   |   | 3,011 |   |
| Balance, ending                                                                    |   | $                       | 29,160 |   |   | $ | 27,660 |   |   | $ | 19,710 |   |   | $ | 17,850 |   |
|                                                                               |   |                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                               |   |                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Ratio of net charge-offs (recoveries) during year to average net loans outstanding |   |                    | 0.71   | % |   |   | 0.25 | % |   |   | 0.13 | % |   |   | 0.04 | % |

| (1)   | For financial reporting purposes, management reviews the loan portfolio and determines the allowance for loan losses, which represents management’s judgment of the probable losses inherent in the Company’s loan portfolio.  The loan loss provision is the amount necessary to adjust the allowance to the level considered appropriate by management.  The adequacy of the allowance is reviewed quarterly and considers the impact of economic conditions on the borrowers’ ability to repay, loan collateral values, past collection experience, the risk characteristics of the loan portfolio and such other factors that deserve current recognition. The growth of the loan portfolio and the trends in problem and watch loans are significant elements in the determination of the provision for loan losses. |
|-----------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

|                                                       |   | 2010                        |   |   | 2009                 |                        |
|------------------------------------------------------------|--------|-----------------------------|--------|--------|----------------------|-----------------------------|
|                                                       |   | Amount                      |   |   | % of Total Allowance |                        |   | % of Loansto Total Loans |   |   | Amount |   |   | % of Total Allowance |   |   | % of Loansto Total Loans |   |
|                                                       |   |    (In Thousands) |   |   |                 |    (In Thousands) |   |   |   |   |
| Agricultural                                               |   | $                           | 2,170  |   |                 |                        | 7.42 | % |   |   | 4.09 | % |   | $ | 2,967 |   |   |   | 10.17 | % |   |   | 4.21 | % |
| Commercial and financial                                   |   |                        | 6,742  |   |                 |                        | 23.07 |   |   |   | 8.90 |   |   |   | 7,090 |   |   |   | 24.31 |   |   |   | 10.04 |   |
| Real estate:                                               |   |                        |   |   |                 |                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Construction, 1 to 4 family residential       |   |                        | 752    |   |                 |                        | 2.57 |   |   |   | 1.59 |   |   |   | 836 |   |   |   | 2.87 |   |   |   | 1.68 |   |
|    Construction, land development and commercial |   |                        | 3,642  |   |                 |                        | 12.46 |   |   |   | 5.44 |   |   |   | 3,975 |   |   |   | 13.63 |   |   |   | 6.26 |   |
|    Mortgage, farmland                            |   |                        | 1,482  |   |                 |                        | 5.07 |   |   |   | 5.69 |   |   |   | 1,417 |   |   |   | 4.86 |   |   |   | 5.69 |   |
|    Mortgage, 1 to 4 family first liens           |   |                        | 5,782  |   |                 |                        | 19.78 |   |   |   | 32.66 |   |   |   | 6,091 |   |   |   | 20.89 |   |   |   | 30.68 |   |
|    Mortgage, 1 to 4 family junior liens          |   |                        | 2,170  |   |                 |                        | 7.42 |   |   |   | 6.85 |   |   |   | 1,393 |   |   |   | 4.78 |   |   |   | 7.49 |   |
|    Mortgage, multi-family                        |   |                        | 1,486  |   |                 |                        | 5.09 |   |   |   | 12.74 |   |   |   | 1,723 |   |   |   | 5.91 |   |   |   | 12.40 |   |
|    Mortgage, commercial                          |   |                        | 4,171  |   |                 |                        | 14.27 |   |   |   | 18.99 |   |   |   | 3,019 |   |   |   | 10.36 |   |   |   | 19.25 |   |
| Loans to individuals                                       |   |                        | 525    |   |                 |                        | 1.80 |   |   |   | 1.48 |   |   |   | 639 |   |   |   | 2.19 |   |   |   | 1.66 |   |
| Obligations of state and political subdivisions            |   |                        | 308    |   |                 |                        | 1.05 |   |   |   | 1.57 |   |   |   | 10 |   |   |   | 0.03 |   |   |   | 0.64 |   |
|                                                       |   | $                           | 29,230 |   |                 |                        | 100.00 | % |   |   | 100.00 | % |   | $ | 29,160 |   |   |   | 100.00 | % |   |   | 100.00 | % |
|                                                       |   |                        |   |   |                 |                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                       |   |                        | 2008   |   |                 |                        | 2007 |   |
| Agricultural                                               |   | $                           | 2,258  |   |                 |                        | 8.17 | % |   |   | 4.29 | % |   | $ | 1,614 |   |   |   | 8.19 | % |   |   | 4.37 | % |
| Commercial and financial                                   |   |                        | 5,357  |   |                 |                        | 19.37 |   |   |   | 10.83 |   |   |   | 4,382 |   |   |   | 22.23 |   |   |   | 9.62 |   |
| Real estate:                                               |   |                        |   |   |                 |                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Construction, 1 to 4 family residential       |   |                        | 626    |   |                 |                        | 2.26 |   |   |   | 1.96 |   |   |   | 650 |   |   |   | 3.30 |   |   |   | 2.42 |   |
|    Construction, land development and commercial |   |                        | 3,986  |   |                 |                        | 14.41 |   |   |   | 7.41 |   |   |   | 1,918 |   |   |   | 9.73 |   |   |   | 6.55 |   |
|    Mortgage, farmland                            |   |                        | 1,210  |   |                 |                        | 4.37 |   |   |   | 5.58 |   |   |   | 428 |   |   |   | 2.17 |   |   |   | 4.85 |   |
|    Mortgage, 1 to 4 family first liens           |   |                        | 6,035  |   |                 |                        | 21.82 |   |   |   | 29.68 |   |   |   | 4,616 |   |   |   | 23.42 |   |   |   | 30.84 |   |
|    Mortgage, 1 to 4 family junior liens          |   |                        | 1,346  |   |                 |                        | 4.87 |   |   |   | 7.82 |   |   |   | 1,262 |   |   |   | 6.40 |   |   |   | 8.42 |   |
|    Mortgage, multi-family                        |   |                        | 1,569  |   |                 |                        | 5.67 |   |   |   | 12.06 |   |   |   | 1,466 |   |   |   | 7.44 |   |   |   | 12.23 |   |
|    Mortgage, commercial                          |   |                        | 4,642  |   |                 |                        | 16.78 |   |   |   | 18.04 |   |   |   | 2,563 |   |   |   | 13.00 |   |   |   | 18.05 |   |
| Loans to individuals                                       |   |                        | 611    |   |                 |                        | 2.21 |   |   |   | 1.78 |   |   |   | 803 |   |   |   | 4.08 |   |   |   | 2.12 |   |
| Obligations of state and political subdivisions            |   |                        | 20     |   |                 |                        | 0.07 |   |   |   | 0.55 |   |   |   | 8 |   |   |   | 0.04 |   |   |   | 0.53 |   |
|                                                       |   | $                           | 27,660 |   |                 |                        | 100.00 | % |   |   | 100.00 | % |   | $ | 19,710 |   |   |   | 100.00 | % |   |   | 100.00 | % |
|                                                       |   |                        |   |   |                 |                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                       |   |                        | 2006   |   |                 |                        |   |   |   |   |   |   |   |   |   |   |
| Agricultural                                               |   | $                           | 1,509  |   |                 |                        | 8.45 | % |   |   | 3.79 | % |   |   |   |   |   |   |   |   |   |   |   |   |
| Commercial and financial                                   |   |                        | 3,700  |   |                 |                        | 20.73 |   |   |   | 8.59 |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Real estate:                                               |   |                        |   |   |                 |                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Construction, 1 to 4 family residential       |   |                        | 475    |   |                 |                        | 2.66 |   |   |   | 2.03 |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Construction, land development and commercial |   |                        | 1,589  |   |                 |                        | 8.90 |   |   |   | 6.78 |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Mortgage, farmland                            |   |                        | 332    |   |                 |                        | 1.86 |   |   |   | 4.15 |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Mortgage, 1 to 4 family first liens           |   |                        | 4,566  |   |                 |                        | 25.58 |   |   |   | 32.43 |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Mortgage, 1 to 4 family junior liens          |   |                        | 1,206  |   |                 |                        | 6.75 |   |   |   | 8.56 |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Mortgage, multi-family                        |   |                        | 1,433  |   |                 |                        | 8.03 |   |   |   | 12.84 |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Mortgage, commercial                          |   |                        | 2,245  |   |                 |                        | 12.58 |   |   |   | 17.84 |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Loans to individuals                                       |   |                        | 788    |   |                 |                        | 4.42 |   |   |   | 2.48 |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Obligations of state and political subdivisions            |   |                        | 7      |   |                 |                        | 0.04 |   |   |   | 0.51 |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                       |   | $                           | 17,850 |   |                 |                        | 100.00 | % |   |   | 100.00 | % |   |   |   |   |   |   |   |   |   |   |   |   |

----

Table of Contents

----

Table of Contents

|                                                        |   | December 31,           |    |
|-------------------------------------------------------------|--------|------------------------|---------|
|                                                        |   | 2010                   |    |   | 2009 |   |   | 2008 |   |
|                                                        |   | (Amounts In Thousands) |    |
| Carrying value:                                             |   |                   |    |   |   |   |   |   |   |
|   Other securities (FHLB, FHLMC and FNMA)         |   | $                      | 97,836  |   |   | $ | 99,090 |   |   | $ | 99,849 |   |
|   Stock of the Federal Home Loan Bank             |   |                   | 11,105  |   |   |   | 12,453 |   |   |   | 14,247 |   |
|   Obligations of state and political subdivisions |   |                   | 107,662 |   |   |   | 102,555 |   |   |   | 100,463 |   |
|                                                        |   | $                      | 216,603 |   |   | $ | 214,098 |   |   | $ | 214,559 |   |

|                                                         |   | December 31, 2010      |    |
|--------------------------------------------------------------|--------|------------------------|---------|
|                                                         |   |                   |    |   | Weighted |   |
|                                                         |   | Carrying               |    |   | Average |   |
|                                                         |   | Value                  |    |   | Yield |   |
|                                                         |   | (Amounts In Thousands) |    |
|                                                         |   |                   |    |   |   |   |
| Other securities (FHLB, FHLMC and FNMA), maturities:         |   |                   |    |   |   |   |
|   Within 1 year                                    |   | $                      | 30,110  |   |   |   | 3.53 | % |
|   From 1 to 5 years                                |   |                   | 67,726  |   |   |   | 2.71 |   |
|                                                         |   | $                      | 97,836  |   |   |   |   |   |
|                                                         |   |                   |    |   |   |   |   |   |
| Stock of the Federal Home Loan Bank                          |   | $                      | 11,105  |   |   |   | 2.51 | % |
|                                                         |   |                   |    |   |   |   |   |   |
| Obligations of state and political subdivisions, maturities: |   |                   |    |   |   |   |   |   |
|   Within 1 year                                    |   | $                      | 8,793   |   |   |   | 4.98 | % |
|   From 1 to 5 years                                |   |                   | 43,673  |   |   |   | 5.05 |   |
|   From 5 to 10 years                               |   |                   | 54,551  |   |   |   | 4.80 |   |
|   Over 10 years                                    |   |                   | 645     |   |   |   | 5.54 |   |
|                                                         |   | $                      | 107,662 |   |   |   |   |   |
|     Total                                |   | $                      | 216,603 |   |   |   |   |   |

----

Table of Contents

|                                              |   | December 31,           |      |
|---------------------------------------------------|--------|------------------------|-----------|
|                                              |   | 2010                   |      |   | Rate |   |   | 2009 |   |   | Rate |   |   | 2008 |   |   | Rate |   |
|                                              |   | (Amounts In Thousands) |      |
| Average noninterest-bearing deposits              |   | $                      | 180,851   |   |   |   | - |   |   | $ | 170,627 |   |   |   | - |   |   | $ | 155,017 |   |   |   | - |   |
| Average interest-bearing demand deposits          |   |                   | 235,380   |   |   |   | 0.45 | % |   |   | 219,545 |   |   |   | 0.63 | % |   |   | 182,554 |   |   |   | 0.86 | % |
| Average savings deposits                          |   |                   | 368,517   |   |   |   | 0.56 |   |   |   | 321,208 |   |   |   | 0.98 |   |   |   | 255,026 |   |   |   | 1.33 |   |
| Average time deposits                             |   |                   | 634,703   |   |   |   | 2.53 |   |   |   | 643,413 |   |   |   | 3.22 |   |   |   | 588,691 |   |   |   | 4.06 |   |
|                                              |   | $                      | 1,419,451 |   |   |   |   |   |   | $ | 1,354,793 |   |   |   |   |   |   | $ | 1,181,288 |   |   |   |   |   |
|                                              |   |                   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Time certificates issued in amounts               |   |                   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   of $100,000 or more with maturity in: |   | Amount                 |      |   | Rate |   |   | Amount |   |   | Rate |   |   | Amount |   |   | Rate |   |
|                                              |   | (Amounts In Thousands) |      |
|   3 months or less                      |   | $                      | 37,739    |   |   |   | 1.89 | % |   | $ | 26,900 |   |   |   | 2.61 | % |   | $ | 19,976 |   |   |   | 3.59 | % |
|   3 through 6 months                    |   |                   | 29,287    |   |   |   | 2.59 |   |   |   | 31,870 |   |   |   | 3.50 |   |   |   | 21,483 |   |   |   | 3.15 |   |
|   6 through 12 months                   |   |                   | 38,489    |   |   |   | 2.34 |   |   |   | 43,597 |   |   |   | 2.24 |   |   |   | 57,300 |   |   |   | 3.40 |   |
|   Over 12 months                        |   |                   | 76,641    |   |   |   | 2.71 |   |   |   | 72,542 |   |   |   | 3.01 |   |   |   | 63,151 |   |   |   | 4.12 |   |
|                                              |   | $                      | 182,156   |   |   |   |   |   |   | $ | 174,909 |   |   |   |   |   |   | $ | 161,910 |   |   |   |   |   |

----

Table of Contents

|                                                 |   | 2010   |   |   | 2009   |   |   | 2008   |   |
|------------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
|                                                 |   |   |   |   |   |   |   |   |   |
| Return on average assets                             |   |   | 1.25   | %      |   |   | 0.88   | %      |   |   | 0.83 | % |
| Return on average stockholders' equity               |   |   | 14.61  |   |   |   | 11.01  |   |   |   | 10.42 |   |
| Dividend payout ratio                                |   |   | 17.26  |   |   |   | 25.28  |   |   |   | 28.90 |   |
| Average stockholders' equity to average assets ratio |   |   | 8.57   |   |   |   | 7.99   |   |   |   | 7.98 |   |

|                                        |   | 2010                   |   |   | 2009   |   |   | 2008   |   |
|---------------------------------------------|--------|------------------------|--------|--------|--------|--------|--------|--------|--------|
|                                        |   | (Amounts In Thousands) |
|                                        |   |                   |   |   |   |   |   |   |   |
| Outstanding balance as of December 31       |   | $                      | 46,928 |   |   | $      | 68,534 |   |   | $ | 99,937 |   |
| Weighted average interest rate at year end  |   |                   | 0.84   | %      |   |   | 0.76   | %      |   |   | 1.20 | % |
| Maximum month-end balance                   |   |                   | 78,145 |   |   |   | 83,920 |   |   |   | 110,492 |   |
| Average month-end balance                   |   |                   | 46,670 |   |   |   | 40,810 |   |   |   | 84,119 |   |
| Weighted average interest rate for the year |   |                   | 1.06   | %      |   |   | 1.48   | %      |   |   | 2.09 | % |

|                                        |   | 2010                   |    |   | 2009   |   |    | 2008   |   |
|---------------------------------------------|--------|------------------------|---------|--------|--------|--------|---------|--------|--------|
|                                        |   | (Amounts In Thousands) |    |
|                                        |   |                   |    |   |   |   |    |   |   |
| Outstanding balance as of December 31       |   | $                      | 195,000 |   |   | $      | 225,000 |   |   | $ | 265,000 |   |
| Weighted average interest rate at year end  |   |                   | 4.01    | %      |   |   | 4.59    | %      |   |   | 4.79 | % |
| Maximum month-end balance                   |   |                   | 195,000 |   |   |   | 265,000 |   |   |   | 265,348 |   |
| Average month-end balance                   |   |                   | 194,651 |   |   |   | 237,556 |   |   |   | 261,399 |   |
| Weighted average interest rate for the year |   |                   | 4.17    | %      |   |   | 4.73    | %      |   |   | 4.92 | % |

----

Table of Contents

Risk 

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

Unresolved

----

Table of Contents

Properties

|                                                |   |                |   | Approximate |   |   |
|-----------------------------------------------------|--------|---------------------|--------|-------------|--------|--------|
| Location of Branch                                  |   | Square Feet         |   | Status      |
|                                                |   |                |   |        |   |   |
| 3905 Blairs Ferry Road NE                           |   | Cedar Rapids, Iowa  |   | 13,000      |   | Owned  |
|                                                |   |                |   |        |   |   |
| 240 3rd Avenue SE                                   |   | Cedar Rapids, Iowa  |   | 7,000       |   | Leased |
|                                                |   |                |   |        |   |   |
| 3610 Williams Boulevard SW                          |   | Cedar Rapids, Iowa  |   | 8,200       |   | Owned  |
|                                                |   |                |   |        |   |   |
| 1009 2nd Street                                     |   | Coralville, Iowa    |   | 23,000      |   | Owned  |
|                                                |   |                |   |        |   |   |
| 2771 Oakdale Boulevard Trust and Wealth Management  |   | Coralville, Iowa    |   | 6,600       |   | Leased |
|                                                |   |                |   |        |   |   |
| 201 South Clinton Street                            |   | Iowa City, Iowa     |   | 5,800       |   | Leased |
|                                                |   |                |   |        |   |   |
| 1401 South Gilbert Street                           |   | Iowa City, Iowa     |   | 15,400      |   | Owned  |
|                                                |   |                |   |        |   |   |
| 2621 Muscatine Avenue                               |   | Iowa City, Iowa     |   | 5,800       |   | Owned  |
|                                                |   |                |   |        |   |   |
| Oaknoll Retirement Residence limited purpose office |   | Iowa City, Iowa     |   | NA          |   | NA     |
|                                                |   |                |   |        |   |   |
| 120 5th Street                                      |   | Kalona, Iowa        |   | 6,400       |   | Owned  |
|                                                |   |                |   |        |   |   |
| 103 West Main Street                                |   | Lisbon, Iowa        |   | 3,000       |   | Owned  |
|                                                |   |                |   |        |   |   |
| 800 11th Street                                     |   | Marion, Iowa        |   | 8,400       |   | Owned  |
|                                                |   |                |   |        |   |   |
| 720 First Avenue SE                                 |   | Mount Vernon, Iowa  |   | 4,200       |   | Owned  |
|                                                |   |                |   |        |   |   |
| 25 Highway 965 North                                |   | North Liberty, Iowa |   | 2,800       |   | Owned  |
|                                                |   |                |   |        |   |   |
| 229 8th Avenue                                      |   | Wellman, Iowa       |   | 2,000       |   | Owned  |

----

Table of Contents

Legal Proceedings

Reserved

----

Table of Contents

Market

|        |   | 2010 |   |   | 2009   |   |
|-------------|--------|------|--------|--------|--------|--------|
|        |   | High |   |   | Low    |   |   | High |   |   | Low |   |
| 1st quarter |   | $    | 51.00  |   |   | $      | 49.00 |   |   | $ | 53.00 |   |   | $ | 43.50 |   |
| 2nd quarter |   | $    | 54.00  |   |   | $      | 52.00 |   |   | $ | 53.00 |   |   | $ | 46.00 |   |
| 3rd quarter |   | $    | 54.00  |   |   | $      | 54.00 |   |   | $ | 48.30 |   |   | $ | 48.30 |   |
| 4th quarter |   | $    | 64.00  |   |   | $      | 54.00 |   |   | $ | 49.00 |   |   | $ | 45.00 |   |

| Year                                    | Number of Shares Traded                                                                                                                                                                                                                                             | Number of Transactions                                                                                                                                                                                         | High Selling Price                                                                                           | Low Selling Price                                                                                      |      |
|-----------------------------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------------------------------------------------------------------------------------------------------------|--------------------------------------------------------------------------------------------------------|-----------|
| 2010                                    |                              41,648                                                                                |                                  60       |  $               58.50       |  $              53.00       |  (1) |
| 2009                                    |                              116,157                                                                               |                                   83 |  $                57.00 |  $               52.50 |  (2) |
| 2008                                    |                                96,781                                                                    |                                   77 |  $                55.00 |  $               53.00 |  (3) |
|                                    |                                                                                                                                                                                                                                                                |                                                                                                                                                                                                           |                                                                                                         |                                                                                                   |      |
|       (1) | 2010 transactions included repurchases by the Company of 29,494 shares of stock under the 2005 Stock Repurchase Program.  2010 transactions made under the 2005 Stock Repurchase Program were made at prices that ranged from $53.00 to $58.50 per share. |
|                                    |                                                                                                                                                                                                                                                                |                                                                                                                                                                                                           |                                                                                                         |                                                                                                   |      |
|       (2) | 2009 transactions included repurchases by the Company of 39,806 shares of stock under the 2005 Stock Repurchase Program.  2009 transactions made under the 2005 Stock Repurchase Program were made at prices that ranged from $52.50 to $57.00 per share. |
|                                    |                                                                                                                                                                                                                                                                |                                                                                                                                                                                                           |                                                                                                         |                                                                                                   |      |
|       (3) | 2008 transactions included repurchases by the Company of 63,469 shares of stock under the 2005 Stock Repurchase Program.  2008 transactions made under the 2005 Stock Repurchase Program were made at prices that ranged from $53.00 to $55.00 per share. |

----

Table of Contents

|                                                                                                                                                                                      |   | 2005   |   |   | 2006   |   |   | 2007   |   |   | 2008   |   |   | 2009   |   |   | 2010   |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
| HILLS BANCORPORATION                                                                                                                                                                      |   | $      | 100.00 |   |   | $      | 109.40 |   |   | $      | 117.96 |   |   | $      | 124.51 |   |   | $      | 121.97 |   |   | $ | 136.94 |   |
|                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| REGIONAL-SOUTHWEST BANKS                                                                                                                                                                  |   | $      | 100.00 |   |   | $      | 113.70 |   |   | $      | 100.88 |   |   | $      | 92.92  |   |   | $      | 91.14 |   |   | $ | 101.92 |   |
|                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| NASDAQ MARKET INDEX                                                                                                                                                                       |   | $      | 100.00 |   |   | $      | 110.25 |   |   | $      | 121.88 |   |   | $      | 73.10  |   |   | $      | 106.22 |   |   | $ | 125.36 |   |
|                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Note regarding the performance graph: Cumulative five-year Shareholder returns on an indexed basis. The indexes assume the investment of $100 in year with all dividends reinvested. |   |
|                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |

----

Table of Contents

|                                                       |   | Number of securities to be issued upon exercise of outstanding options,warrants and rights |   |   | Weighted-average exerciseprice of outstandingoptions, warrants and rights |   |   | Number of securities remainingavailable for future issuance under equity compensation plans[excluding securities reflected in column (a)] |   |
|------------------------------------------------------------|--------|--------------------------------------------------------------------------------------------|--------|--------|---------------------------------------------------------------------------|--------|--------|-------------------------------------------------------------------------------------------------------------------------------------------|--------|
| Plan Category                                              |   | (a)                                                                                        |   |   | (b)                                                                       |   |   | (c)                                                                                                                                       |   |
| Equity compensation plans approved by security holders     |   |                                                                                       | 27,955 |   |                                                                      | $      | 33.83  |                                                                                                                                      |   |   | 93,900 |   |
| Equity compensation plans not approved by security holders |   |                                                                                       | -      |   |                                                                      |   | -      |                                                                                                                                      |   |   | - |   |
| Total                                                      |   |                                                                                       | 27,955 |   |                                                                      |   | 33.83  |                                                                                                                                      |   |   | 93,900 |   |

|   Period in 2010     |   |   Total number of shares purchased |   |   |   Average price paid per share |   |   | Total number of shares purchased as part of publicly announced plans or programs |   |   | Maximum number of shares that may yet be purchased under the plans or programs |   |
|---------------------------|--------|-----------------------------------------|--------|--------|-------------------------------------|--------|--------|----------------------------------------------------------------------------------|--------|--------|--------------------------------------------------------------------------------|--------|
| October 1 to October 31   |   |                                    | 360    |   |                                | $      | 57.00  |                                                                             |   |   | 222,303                                                                        |   |   |   | 527,697 |   |
| November 1 to November 30 |   |                                    | 3,094  |   |                                |   | 57.00  |                                                                             |   |   | 225,397                                                                        |   |   |   | 524,603 |   |
| December 1 to December 31 |   |                                    | 785    |   |                                |   | 58.50  |                                                                             |   |   | 226,182                                                                        |   |   |   | 523,818 |   |
| Total                     |   |                                    | 4,239  |   |                                | $      | 57.29  |                                                                             |   |   | 226,182                                                                        |   |   |   | 523,818 |   |

----

Table of Contents

Selected Financial 

|                                                                  |   | 2010   |      |   | 2009   |   |      | 2008   |   |   | 2007      |   |   | 2006   |      |
|-----------------------------------------------------------------------|--------|--------|-----------|--------|--------|--------|-----------|--------|--------|--------|-----------|--------|--------|--------|-----------|
|                                                                  |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |
| YEAR-END TOTALS (Amounts in Thousands)                                |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |
|   Total assets                                              |   | $      | 1,931,283 |   |   | $      | 1,830,626 |   |   | $      | 1,780,793 |   |   | $      | 1,661,098 |   |   | $ | 1,551,233 |   |
|   Investment securities                                     |   |   | 216,603   |   |   |   | 214,098   |   |   |   | 214,559   |   |   |   | 213,768   |   |   |   | 190,984 |   |
|   Loans held for sale                                       |   |   | 10,390    |   |   |   | 7,976     |   |   |   | 8,490     |   |   |   | 6,792     |   |   |   | 3,808 |   |
|   Loans, net                                                |   |   | 1,561,430 |   |   |   | 1,503,981 |   |   |   | 1,469,840 |   |   |   | 1,352,599 |   |   |   | 1,279,227 |   |
|   Deposits                                                  |   |   | 1,480,741 |   |   |   | 1,347,427 |   |   |   | 1,237,886 |   |   |   | 1,143,926 |   |   |   | 1,107,409 |   |
|   Federal Home Loan Bank borrowings                         |   |   | 195,000   |   |   |   | 225,000   |   |   |   | 265,000   |   |   |   | 265,348   |   |   |   | 235,379 |   |
|   Redeemable common stock                                   |   |   | 24,945    |   |   |   | 22,900    |   |   |   | 23,815    |   |   |   | 22,205    |   |   |   | 20,940 |   |
|   Stockholders' equity                                      |   |   | 166,269   |   |   |   | 151,775   |   |   |   | 139,362   |   |   |   | 130,690   |   |   |   | 118,639 |   |
|                                                                  |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |   |   |   |   |   |
| EARNINGS (Amounts in Thousands)                                       |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |   |   |   |   |   |
|   Interest income                                           |   | $      | 94,987    |   |   | $      | 96,195    |   |   | $      | 97,475    |   |   | $      | 96,928    |   |   | $ | 87,618 |   |
|   Interest expense                                          |   |   | 27,839    |   |   |   | 37,141    |   |   |   | 43,481    |   |   |   | 49,952    |   |   |   | 42,362 |   |
|   Provision for loan losses                                 |   |   | 8,925     |   |   |   | 11,947    |   |   |   | 11,507    |   |   |   | 3,529     |   |   |   | 3,011 |   |
|   Other income                                              |   |   | 20,099    |   |   |   | 18,909    |   |   |   | 16,670    |   |   |   | 15,984    |   |   |   | 14,611 |   |
|   Other expenses                                            |   |   | 45,748    |   |   |   | 44,813    |   |   |   | 39,461    |   |   |   | 36,150    |   |   |   | 34,364 |   |
|   Income taxes                                              |   |   | 9,258     |   |   |   | 5,218     |   |   |   | 5,556     |   |   |   | 7,138     |   |   |   | 6,933 |   |
|   Net income                                                |   |   | 23,316    |   |   |   | 15,985    |   |   |   | 14,140    |   |   |   | 16,143    |   |   |   | 15,559 |   |
|                                                                  |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |   |   |   |   |   |
| PER SHARE                                                             |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |   |   |   |   |   |
|   Net income:                                               |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |   |   |   |   |   |
|     Basic                                         |   | $      | 5.29      |   |   | $      | 3.61      |   |   | $      | 3.16      |   |   | $      | 3.59      |   |   | $ | 3.42 |   |
|     Diluted                                       |   |   | 5.28      |   |   |   | 3.60      |   |   |   | 3.15      |   |   |   | 3.57      |   |   |   | 3.39 |   |
|   Cash dividends                                            |   |   | 0.91      |   |   |   | 0.91      |   |   |   | 0.91      |   |   |   | 0.86      |   |   |   | 0.81 |   |
|   Book value as of December 31                              |   |   | 37.80     |   |   |   | 34.32     |   |   |   | 31.38     |   |   |   | 29.11     |   |   |   | 26.34 |   |
|   Increase (decrease) in book value due to:                 |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |   |   |   |   |   |
|     ESOP obligation                               |   |   | (5.67     | )      |   |   | (5.18     | )      |   |   | (5.36     | )      |   |   | (4.95     | ) |   |   | (4.65 | ) |
|     Accumulated other comprehensive income (loss) |   |   | 0.63      |   |   |   | 0.95      |   |   |   | 0.82      |   |   |   | 0.14      |   |   |   | (0.28 | ) |
|                                                                  |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |   |   |   |   |   |
| SELECTED RATIOS                                                       |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |   |   |   |   |   |
|   Return on average assets                                  |   |   | 1.25      | %      |   |   | 0.88      | %      |   |   | 0.83      | %      |   |   | 1.02      | % |   |   | 1.04 | % |
|   Return on average equity                                  |   |   | 14.61     |   |   |   | 11.01     |   |   |   | 10.42     |   |   |   | 13.06     |   |   |   | 13.74 |   |
|   Net interest margin                                       |   |   | 3.95      |   |   |   | 3.55      |   |   |   | 3.47      |   |   |   | 3.24      |   |   |   | 3.31 |   |
|   Average stockholders' equity toaverage total assets       |   |   | 8.57      |   |   |   | 7.99      |   |   |   | 7.98      |   |   |   | 7.78      |   |   |   | 7.56 |   |
|   Dividend payout ratio                                     |   |   | 17.26     |   |   |   | 25.28     |   |   |   | 28.90     |   |   |   | 23.99     |   |   |   | 23.75 |   |

----

Table of Contents

Management's

| ·   | The strength of the United States economy in general and the strength of the local economies in which the Company conducts its operations which may be less favorable than expected and may result in, among other things, a deterioration in the credit quality and value of the Company’s assets. |
|--------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The effects of recent financial market disruptions and the current global economic recession, and monetary and other governmental actions designed to address such disruptions and recession. |
|--------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The financial strength of the counterparties with which the Company or the Company’s customers do business and as to which the Company has investment or financial exposure. |
|--------------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The credit quality and credit agency ratings of the securities in the Company’s investment securities portfolio, a deterioration or downgrade of which could lead to other-than-temporary impairment of the affected securities and the recognition of an impairment loss. |
|--------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The effects of, and changes in, laws, regulations and policies affecting banking, securities, insurance and monetary and financial matters as well as any laws otherwise affecting the Company.   |
|--------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The effects of changes in interest rates (including the effects of changes in the rate of prepayments of the Company’s assets) and the policies of the Board of Governors of the Federal Reserve System. |
|--------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The ability of the Company to compete with other financial institutions as effectively as the Company currently intends due to increases in competitive pressures in the financial services sector. |
|--------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The ability of the Company to obtain new customers and to retain existing customers. |
|--------------------|--------------------------------------------------------------------------------------|

| ·   | The timely development and acceptance of products and services, including products and services offered through alternative delivery channels such as the Internet. |
|--------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

| ·   | Technological changes implemented by the Company and by other parties, including third party vendors, which may be more difficult or more expensive than anticipated or which may have unforeseen consequences to the Company and its customers. |
|--------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The ability of the Company to develop and maintain secure and reliable electronic systems. |
|--------------------|--------------------------------------------------------------------------------------------|

| ·   | The ability of the Company to retain key executives and employees and the difficulty that the Company may experience in replacing key executives and employees in an effective manner. |
|--------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Consumer spending and saving habits which may change in a manner that affects the Company’s business adversely. |
|--------------------|-----------------------------------------------------------------------------------------------------------------------|

| ·   | The economic impact of natural disasters, terrorist attacks and military actions. |
|--------------------|-----------------------------------------------------------------------------------|

| ·   | Business combinations and the integration of acquired businesses and assets which may be more difficult or expensive than expected. |
|--------------------|-------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The costs, effects and outcomes of existing or future litigation. |
|--------------------|-------------------------------------------------------------------|

| ·   | Changes in accounting policies and practices that may be adopted by state and federal regulatory agencies and the Financial Accounting Standards Board. |
|--------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | The ability of the Company to manage the risks associated with the foregoing as well as anticipated. |
|--------------------|------------------------------------------------------------------------------------------------------|

| ·   | Net loans totaling $1.572 billion. |
|--------------------|------------------------------------|

| ·   | Loan growth, net of allowance for loan losses, in 2010 of $59.9 million. |
|--------------------|--------------------------------------------------------------------------|

----

Table of Contents

| ·   | Deposit growth of $133.3 million in 2010.  Deposits increased to $1.481 billion and included $28.8 million of brokered deposits. |
|--------------------|--------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Short-term borrowings decreased $21.6 million. |
|--------------------|------------------------------------------------|

| ·   | Federal Home Loan Bank borrowings decreased $30.0 million. |
|--------------------|------------------------------------------------------------|

| ·   | Stockholders’ equity increased $14.5 million to $166.3 million in 2010, with dividends having been paid in 2010 of $4.0 million. |
|--------------------|----------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

| Year End Amounts (Amounts In Thousands)          |   | 2010   |      |   | 2009   |   |      | 2008   |   |   | 2007      |   |   | 2006   |      |
|--------------------------------------------------|--------|--------|-----------|--------|--------|--------|-----------|--------|--------|--------|-----------|--------|--------|--------|-----------|
|                                             |   |   |      |   |   |   |      |   |   |   |      |   |   |   |      |
| Total assets                                     |   | $      | 1,931,283 |   |   | $      | 1,830,626 |   |   | $      | 1,780,793 |   |   | $      | 1,661,098 |   |   | $ | 1,551,233 |   |
| Investment securities                            |   |   | 216,603   |   |   |   | 214,098   |   |   |   | 214,559   |   |   |   | 213,768   |   |   |   | 190,984 |   |
| Loans, net of allowance for losses ("Net Loans") |   |   | 1,571,820 |   |   |   | 1,511,957 |   |   |   | 1,478,330 |   |   |   | 1,359,391 |   |   |   | 1,283,035 |   |
| Deposits                                         |   |   | 1,480,741 |   |   |   | 1,347,427 |   |   |   | 1,237,886 |   |   |   | 1,143,926 |   |   |   | 1,107,409 |   |
| Federal Home Loan Bank borrowings                |   |   | 195,000   |   |   |   | 225,000   |   |   |   | 265,000   |   |   |   | 265,348   |   |   |   | 235,379 |   |
| Stockholders' equity                             |   |   | 166,269   |   |   |   | 151,775   |   |   |   | 139,362   |   |   |   | 130,690   |   |   |   | 118,639 |   |

----

Table of Contents

----

Table of Contents

| 1-to-4 Family Residential Real Estate Sales Statistics |   |   |      |   |
|--------------------------------------------------------|--------|--------|-----------|--------|
|                                                   |   |   |      |   |   |   |   |   |   |
|                                                   |   | 2010   |      |   | 2009 |   |   | 2008 |   |
|                                                   |   |   |      |   |   |   |   |   |   |
| United States                                          |   |   |      |   |   |   |   |   |   |
| - Number of Sales                                      |   |   | 4,908,000 |   |   |   | 5,156,000 |   |   |   | 4,913,000 |   |
| - Average Sales Price                                  |   | $      | 220,000   |   |   | $ | 216,900 |   |   | $ | 242,700 |   |
|                                                   |   |   |      |   |   |   |   |   |   |   |   |   |
| Midwest                                                |   |   |      |   |   |   |   |   |   |   |   |   |
| - Number of Sales                                      |   |   | 1,076,000 |   |   |   | 1,163,000 |   |   |   | 1,129,000 |   |
| - Average Sales Price                                  |   | $      | 172,500   |   |   | $ | 171,100 |   |   | $ | 183,400 |   |
|                                                   |   |   |      |   |   |   |   |   |   |   |   |   |
| Iowa                                                   |   |   |      |   |   |   |   |   |   |   |   |   |
| - Number of Sales                                      |   |   | 56,300    |   |   |   | 58,000 |   |   |   | 55,700 |   |
| - Average Sales Price                                  |   | $      | 140,589   |   |   | $ | 140,899 |   |   | $ | 144,113 |   |
|                                                   |   |   |      |   |   |   |   |   |   |   |   |   |
| Johnson County, Iowa                                   |   |   |      |   |   |   |   |   |   |   |   |   |
| - Number of Sales                                      |   |   | 2,227     |   |   |   | 2,386 |   |   |   | 1,821 |   |
| - Average Sales Price                                  |   | $      | 177,636   |   |   | $ | 183,691 |   |   | $ | 196,769 |   |
|                                                   |   |   |      |   |   |   |   |   |   |   |   |   |
| Linn County, Iowa                                      |   |   |      |   |   |   |   |   |   |   |   |   |
| - Number of Sales                                      |   |   | 3,867     |   |   |   | 3,981 |   |   |   | 4,153 |   |
| - Average Sales Price                                  |   | $      | 155,056   |   |   | $ | 150,564 |   |   | $ | 152,688 |   |

| 1-to-4 Family Residential Real Estate Building Permits |   |   |       |   |
|--------------------------------------------------------|--------|--------|------------|--------|
| ($ values in Thousands)                                |   |   |       |   |   |   |   |   |   |
|                                                   |   |   |       |   |   |   |   |   |   |
|                                                   |   | 2010   |       |   | 2009 |   |   | 2008 |   |
|                                                   |   |   |       |   |   |   |   |   |   |
| United States                                          |   |   |       |   |   |   |   |   |   |
| - Number of Permits                                    |   |   | 456,530    |   |   |   | 461,838 |   |   |   | 609,959 |   |
| - Total Value of Permits                               |   | $      | 88,986,665 |   |   | $ | 84,461,301 |   |   | $ | 114,211,061 |   |
|                                                   |   |   |       |   |   |   |   |   |   |   |   |   |
| Midwest                                                |   |   |       |   |   |   |   |   |   |   |   |   |
| - Number of Permits                                    |   |   | 79,678     |   |   |   | 79,338 |   |   |   | 100,750 |   |
| - Total Value of Permits                               |   | $      | 14,780,234 |   |   | $ | 14,250,061 |   |   | $ | 18,619,731 |   |
|                                                   |   |   |       |   |   |   |   |   |   |   |   |   |
| Iowa                                                   |   |   |       |   |   |   |   |   |   |   |   |   |
| - Number of Permits                                    |   |   | 6,257      |   |   |   | 6,180 |   |   |   | 6,678 |   |
| - Total Value of Permits                               |   | $      | 1,089,404  |   |   | $ | 1,057,795 |   |   | $ | 1,141,335 |   |
|                                                   |   |   |       |   |   |   |   |   |   |   |   |   |
| Johnson County, Iowa                                   |   |   |       |   |   |   |   |   |   |   |   |   |
| - Number of Permits                                    |   |   | 391        |   |   |   | 608 |   |   |   | 609 |   |
| - Total Value of Permits                               |   | $      | 83,021     |   |   | $ | 119,518 |   |   | $ | 113,775 |   |
|                                                   |   |   |       |   |   |   |   |   |   |   |   |   |
| Linn County, Iowa                                      |   |   |       |   |   |   |   |   |   |   |   |   |
| - Number of Permits                                    |   |   | 680        |   |   |   | 743 |   |   |   | 760 |   |
| - Total Value of Permits                               |   | $      | 73,742     |   |   | $ | 88,106 |   |   | $ | 92,783 |   |

----

Table of Contents

| Multi-Family Residential Real Estate Building Permits |   |   |       |   |
|-------------------------------------------------------|--------|--------|------------|--------|
| ($ values in Thousands)                               |   |   |       |   |   |   |   |   |   |
|                                                  |   |   |       |   |   |   |   |   |   |
|                                                  |   | 2010   |       |   | 2009 |   |   | 2008 |   |
|                                                  |   |   |       |   |   |   |   |   |   |
| United States                                         |   |   |       |   |   |   |   |   |   |
| - Number of Permits                                   |   |   | 130,628    |   |   |   | 121,125 |   |   |   | 295,400 |   |
| - Total Value of Permits                              |   | $      | 12,020,951 |   |   | $ | 10,948,997 |   |   | $ | 27,402,396 |   |
|                                                  |   |   |       |   |   |   |   |   |   |   |   |   |
| Midwest                                               |   |   |       |   |   |   |   |   |   |   |   |   |
| - Number of Permits                                   |   |   | 20,740     |   |   |   | 21,006 |   |   |   | 36,982 |   |
| - Total Value of Permits                              |   | $      | 1,876,063  |   |   | $ | 1,668,544 |   |   | $ | 3,154,486 |   |
|                                                  |   |   |       |   |   |   |   |   |   |   |   |   |
| Iowa                                                  |   |   |       |   |   |   |   |   |   |   |   |   |
| - Number of Permits                                   |   |   | 1,055      |   |   |   | 1,549 |   |   |   | 1,734 |   |
| - Total Value of Permits                              |   | $      | 101,127    |   |   | $ | 140,449 |   |   | $ | 177,302 |   |
|                                                  |   |   |       |   |   |   |   |   |   |   |   |   |
| Johnson County, Iowa                                  |   |   |       |   |   |   |   |   |   |   |   |   |
| - Number of Permits                                   |   |   | 6          |   |   |   | 7 |   |   |   | 12 |   |
| - Total Value of Permits                              |   | $      | 10,935     |   |   | $ | 7,789 |   |   | $ | 17,970 |   |
|                                                  |   |   |       |   |   |   |   |   |   |   |   |   |
| Linn County, Iowa                                     |   |   |       |   |   |   |   |   |   |   |   |   |
| - Number of Permits                                   |   |   | 2          |   |   |   | 22 |   |   |   | 4 |   |
| - Total Value of Permits                              |   | $      | 606        |   |   | $ | 18,693 |   |   | $ | 1,915 |   |

|              |   | Unemployment Rate % |   |   | Median Income |   |
|-------------------|--------|---------------------|--------|--------|---------------|--------|
|              |   |                |   |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |
|              |   | 2010                |   |   | 2009          |   |   | 2008 |   |   | 2009 |   |   | 2008 |   |   | 2007 |   |
| United States     |   |                | 9.4    | %      |          |   | 10.0 | % |   |   | 7.2 | % |   |   | 50,221 |   |   |   | 52,029 |   |   |   | 50,740 |   |
| State of Iowa     |   |                | 6.3    | %      |          |   | 6.6 | % |   |   | 4.6 | % |   |   | 48,065 |   |   |   | 49,007 |   |   |   | 47,324 |   |
| Johnson County    |   |                | 4.3    | %      |          |   | 4.4 | % |   |   | 3.3 | % |   |   | 48,955 |   |   |   | 54,871 |   |   |   | 51,587 |   |
| Linn County       |   |                | 6.0    | %      |          |   | 6.4 | % |   |   | 4.5 | % |   |   | 53,700 |   |   |   | 55,173 |   |   |   | 53,076 |   |
| Washington County |   |                | 4.9    | %      |          |   | 5.6 | % |   |   | 4.6 | % |   |   | 49,760 |   |   |   | 50,130 |   |   |   | 50,265 |   |

----

Table of Contents

----

Table of Contents

| Year   |   | Net Income     |   |   | % Increase (Decrease) |   |   | E.P.S.- Diluted |   |
|--------|--------|----------------|--------|--------|-----------------------|--------|--------|-----------------|--------|
|   |   | (In Thousands) |   |   |                  |   |   |            |   |
| 2010   |   | $              | 23,316 |   |                  |   | 45.86  | %               |   | $ | 5.28 |   |
| 2009   |   |           | 15,985 |   |                  |   | 13.05  |            |   |   | 3.60 |   |
| 2008   |   |           | 14,140 |   |                  |   | (12.41 | )               |   |   | 3.15 |   |
| 2007   |   |           | 16,143 |   |                  |   | 3.75   |            |   |   | 3.57 |   |
| 2006   |   |           | 15,559 |   |                  |   | 2.35   |            |   |   | 3.39 |   |

----

Table of Contents

|                             |   | Change In              |    |   | Change In |   |   | Increase (Decrease) |   |
|----------------------------------|--------|------------------------|---------|--------|-----------|--------|--------|---------------------|--------|
|                             |   | Average                |    |   | Average   |   |   | Volume              |   |   | Rate |   |   | Net |   |
|                             |   | Balance                |    |   | Rate      |   |   | Changes             |   |   | Changes |   |   | Change |   |
|                             |   | (Amounts In Thousands) |    |   |      |   |   |                |   |   |   |   |
| Interest income:                 |   |                   |    |   |      |   |   |                |   |   |   |   |   |   |   |
| Loans, net                       |   | $                      | 39,521  |   |      |   | (0.21  | ) %                 |   | $ | 2,294 |   |   | $ | (2,983 | ) |   | $ | (689 | ) |
| Taxable securities               |   |                   | (3,852  | )      |      |   | (0.26  | )                   |   |   | (75 | ) |   |   | (331 | ) |   | $ | (406 | ) |
| Nontaxable securities            |   |                   | (390    | )      |      |   | (0.10  | )                   |   |   | (20 | ) |   |   | (100 | ) |   | $ | (120 | ) |
| Federal funds sold               |   |                   | (5,967  | )      |      |   | 0.10   |                |   |   | 19 |   |   |   | - |   |   | $ | 19 |   |
|                             |   | $                      | 29,312  |   |      |   |   |                |   | $ | 2,218 |   |   | $ | (3,414 | ) |   | $ | (1,196 | ) |
| Interest expense:                |   |                   |    |   |      |   |   |                |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest-bearing demand deposits |   | $                      | 15,835  |   |      |   | (0.18  | ) %                 |   | $ | (100 | ) |   | $ | 437 |   |   | $ | 337 |   |
| Savings deposits                 |   |                   | 47,309  |   |      |   | (0.41  | )                   |   |   | (499 | ) |   |   | 1,563 |   |   | $ | 1,064 |   |
| Time deposits                    |   |                   | (8,711  | )      |      |   | (0.69  | )                   |   |   | 281 |   |   |   | 4,387 |   |   | $ | 4,668 |   |
| Short-term borrowings            |   |                   | 6,584   |   |      |   | (0.42  | )                   |   |   | (107 | ) |   |   | 215 |   |   | $ | 108 |   |
| FHLB borrowings                  |   |                   | (42,905 | )      |      |   | (0.56  | )                   |   |   | 2,030 |   |   |   | 1,095 |   |   | $ | 3,125 |   |
|                             |   | $                      | 18,112  |   |      |   |   |                |   | $ | 1,605 |   |   | $ | 7,697 |   |   | $ | 9,302 |   |
| Change in net interest income    |   |                   |    |   |      |   |   |                |   | $ | 3,823 |   |   | $ | 4,283 |   |   | $ | 8,106 |   |

----

Table of Contents

|                             |   | Change In              |    |   | Change In |   |   | Increase (Decrease) |   |
|----------------------------------|--------|------------------------|---------|--------|-----------|--------|--------|---------------------|--------|
|                             |   | Average                |    |   | Average   |   |   | Volume              |   |   | Rate |   |   | Net |   |
|                             |   | Balance                |    |   | Rate      |   |   | Changes             |   |   | Changes |   |   | Change |   |
|                             |   | (Amounts In Thousands) |    |   |      |   |   |                |   |   |   |   |
| Interest income:                 |   |                   |    |   |      |   |   |                |   |   |   |   |   |   |   |
| Loans, net                       |   | $                      | 73,375  |   |      |   | (0.34  | ) %                 |   | $ | 4,657 |   |   | $ | (4,998 | ) |   | $ | (341 | ) |
| Taxable securities               |   |                   | (3,834  | )      |      |   | (0.71  | )                   |   |   | (191 | ) |   |   | (757 | ) |   | $ | (948 | ) |
| Nontaxable securities            |   |                   | 2,371   |   |      |   | (0.15  | )                   |   |   | 127 |   |   |   | (144 | ) |   | $ | (17 | ) |
| Federal funds sold               |   |                   | 33,784  |   |      |   | (1.89  | )                   |   |   | 37 |   |   |   | - |   |   | $ | 37 |   |
|                             |   | $                      | 105,696 |   |      |   |   |                |   | $ | 4,630 |   |   | $ | (5,899 | ) |   | $ | (1,269 | ) |
| Interest expense:                |   |                   |    |   |      |   |   |                |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest-bearing demand deposits |   | $                      | 36,991  |   |      |   | (0.23  | ) %                 |   | $ | (321 | ) |   | $ | 502 |   |   | $ | 181 |   |
| Savings deposits                 |   |                   | 66,182  |   |      |   | (0.36  | )                   |   |   | (1,142 | ) |   |   | 1,402 |   |   | $ | 260 |   |
| Time deposits                    |   |                   | 54,722  |   |      |   | (0.84  | )                   |   |   | (2,222 | ) |   |   | 5,377 |   |   | $ | 3,155 |   |
| Short-term borrowings            |   |                   | (43,029 | )      |      |   | (0.64  | )                   |   |   | 912 |   |   |   | 275 |   |   | $ | 1,187 |   |
| FHLB borrowings                  |   |                   | (23,844 | )      |      |   | (0.17  | )                   |   |   | 1,206 |   |   |   | 413 |   |   | $ | 1,619 |   |
|                             |   | $                      | 91,022  |   |      |   |   |                |   | $ | (1,567 | ) |   | $ | 7,969 |   |   | $ | 6,402 |   |
| Change in net interest income    |   |                   |    |   |      |   |   |                |   | $ | 3,063 |   |   | $ | 2,070 |   |   | $ | 5,133 |   |

| (Tax Equivalent Basis)                                                                          |   | 2010   |   |   | 2009   |   |   | 2008   |   |
|-------------------------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
|                                                                                            |   |   |   |   |   |   |   |   |   |
| Yield on average interest-earning assets                                                        |   |   | 5.53   | %      |   |   | 5.69   | %      |   |   | 6.15 | % |
| Rate on average interest-bearing liabilities                                                    |   |   | 1.87   |   |   |   | 2.52   |   |   |   | 3.15 |   |
| Net interest spread                                                                             |   |   | 3.66   |   |   |   | 3.17   |   |   |   | 3.00 |   |
| Effect of noninterest-bearing funds                                                             |   |   | 0.29   |   |   |   | 0.38   |   |   |   | 0.47 |   |
| Net interest margin (tax equivalent interest income divided by average interest-earning assets) |   |   | 3.95   | %      |   |   | 3.55   | %      |   |   | 3.47 | % |

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

|                                                       |   | Repricing   |         |   |   |   |    |      |   |   |    |   |   |   |    |   |   |    |    |   |     |
|------------------------------------------------------------|--------|-------------|--------------|--------|--------|--------|---------|-----------|--------|--------|---------|--------|--------|--------|---------|--------|--------|---------|---------|--------|----------|
|                                                       |   | Maturities  |         |   | Days   |   |    | More Than |   |   |    |   |
|                                                       |   | Immediately |         |   |   | 2-30   |    |      |   | 31-90  |    |   |   | 91-180 |    |   |   | 181-365 |    |   | One Year |   |   | Total |   |
|                                                       |   |        |         |   |   |   |    |      |   |   |    |   |   |   |    |   |   |    |    |   |     |   |   |   |   |
| Earning assets:                                            |   |        |         |   |   |   |    |      |   |   |    |   |   |   |    |   |   |    |    |   |     |   |   |   |   |
|   Federal funds sold                             |   | $           | 42,124       |   |   | $      | -       |      |   | $      | -       |   |   | $      | -       |   |   | $       | -       |   |     | $ | - |   |   | $ | 42,124 |   |
|   Investment securities                          |   |        | -            |   |   |   | 960     |      |   |   | 8,025   |   |   |   | 10,835  |   |   |    | 18,380  |   |     |   | 178,403 |   |   |   | 216,603 |   |
|   Loans                                          |   |        | 8,692        |   |   |   | 164,648 |      |   |   | 47,994  |   |   |   | 74,861  |   |   |    | 102,306 |   |     |   | 1,202,549 |   |   |   | 1,601,050 |   |
|     Total                              |   |        | 50,816       |   |   |   | 165,608 |      |   |   | 56,019  |   |   |   | 85,696  |   |   |    | 120,686 |   |     |   | 1,380,952 |   |   |   | 1,859,777 |   |
| Sources of funds:                                          |   |        |         |   |   |   |    |      |   |   |    |   |   |   |    |   |   |    |    |   |     |   |   |   |   |   |   |   |
|   Interest-bearing checking and savings accounts |   |        | 86,357  |   |   |   |  - |      |   |   |  - |   |   |   |  - |   |   |    | -       |   |     |   | 549,207  |   |   |   | 635,564  |   |
|   Certificates of deposit                        |   |        | -            |   |   |   | 38,473  |      |   |   | 77,173  |   |   |   | 97,391  |   |   |    | 126,116 |   |     |   | 307,233 |   |   |   | 646,386 |   |
|   Other borrowings - FHLB                        |   |        | -            |   |   |   | -       |      |   |   | 10,000  |   |   |   | -       |   |   |    | -       |   |     |   | 185,000 |   |   |   | 195,000 |   |
|   Federal funds and repurchase agreements        |   |        | 46,928  |   |   |   | -       |      |   |   | -       |   |   |   | -       |   |   |    |  - |   |     |   | - |   |   |   |  46,928 |   |
|                                                       |   |        | 133,285      |   |   |   | 38,473  |      |   |   | 87,173  |   |   |   | 97,391  |   |   |    | 126,116 |   |     |   | 1,041,440 |   |   |   | 1,523,878 |   |
|   Other sources,primarily noninterest-bearing    |   |        | -            |   |   |   | -       |      |   |   | -       |   |   |   | -       |   |   |    | -       |   |     |   | 198,791 |   |   |   | 198,791 |   |
|     Total sources                      |   |        | 133,285      |   |   |   | 38,473  |      |   |   | 87,173  |   |   |   | 97,391  |   |   |    | 126,116 |   |     |   | 1,240,231 |   |   |   | 1,722,669 |   |
|                                                       |   |        |         |   |   |   |    |      |   |   |    |   |   |   |    |   |   |    |    |   |     |   |   |   |   |   |   |   |
| Interest Rate Gap                                          |   | $           | (82,469      | )      |   | $      | 127,135 |      |   | $      | (31,154 | )      |   | $      | (11,695 | )      |   | $       | (5,430  | )      |     | $ | 140,721 |   |   | $ | 137,108 |   |
| Cumulative Interest Rate Gap at December 31, 2010          |   | $           | (82,469      | )      |   | $      | 44,666  |      |   | $      | 13,512  |   |   | $      | 1,817   |   |   | $       | (3,613  | )      |     | $ | 137,108 |   |   |   |   |   |

----

Table of Contents

----

Table of Contents

|                                              |   | Actual |    |   |   |   |   | For Capital Adequacy Purposes |   |   | To Be Well Capitalized Under Prompt Corrective Action Provisions |   |
|---------------------------------------------------|--------|--------|---------|--------|--------|--------|--------|-------------------------------|--------|--------|------------------------------------------------------------------|--------|
|                                              |   | Amount |    |   | Ratio  |   |   | Ratio                         |   |   | Ratio                                                            |   |
| As of December 31, 2010:                          |   |   |    |   |   |   |   |                          |   |   |                                                             |   |
|   Company:                              |   |   |    |   |   |   |   |                          |   |   |                                                             |   |
|     Total risk-based capital  |   | $      | 204,914 |   |   |   | 13.59  | %                             |   |   | 8.00                                                             | %      |   |   | 10.00 | % |
|     Tier 1 risk-based capital |   |   | 185,932 |   |   |   | 12.33  |                          |   |   | 4.00                                                             |   |   |   | 6.00 |   |
|     Leverage ratio            |   |   | 185,932 |   |   |   | 9.70   |                          |   |   | 4.00                                                             |   |   |   | 5.00 |   |
|   Bank:                                 |   |   |    |   |   |   |   |                          |   |   |                                                             |   |   |   |   |   |
|     Total risk-based capital  |   |   | 204,038 |   |   |   | 13.54  |                          |   |   | 8.00                                                             |   |   |   | 10.00 |   |
|     Tier 1 risk-based capital |   |   | 185,076 |   |   |   | 12.28  |                          |   |   | 4.00                                                             |   |   |   | 6.00 |   |
|     Leverage ratio            |   |   | 185,076 |   |   |   | 9.66   |                          |   |   | 4.00                                                             |   |   |   | 5.00 |   |

----

Table of Contents

|                                    |   | Payments Due By Period |    |
|-----------------------------------------|--------|------------------------|---------|
|                                    |   | (Amounts In Thousands) |    |
|                                    |   |                   |    |   |   |   |   |   |   |   |   |   |   |   |   |
|                                    |   |                   |    |   | Less Than |   |   | One - |   |   | Three - |   |   | More Than |   |
|                                    |   | Total                  |    |   | One Year |   |   | Three Years |   |   | Five Years |   |   | Five Years |   |
| Contractual obligations:                |   |                   |    |   |   |   |   |   |   |   |   |   |   |   |   |
|   Long-term debt obligations  |   | $                      | 195,000 |   |   | $ | 10,000 |   |   | $ | - |   |   | $ | 60,000 |   |   | $ | 125,000 |   |
|   Operating lease obligations |   |                   | 1,460   |   |   |   | 316 |   |   |   | 523 |   |   |   | 286 |   |   |   | 335 |   |
| Total contractual obligations:          |   | $                      | 196,460 |   |   | $ | 10,316 |   |   | $ | 523 |   |   | $ | 60,286 |   |   | $ | 125,335 |   |
|                                    |   |                   |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Other commitments:                      |   |                   |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Lines of credit             |   | $                      | 281,864 |   |   | $ | 196,163 |   |   | $ | 72,455 |   |   | $ | 10,650 |   |   | $ | 2,596 |   |
|   Standby letters of credit   |   |                   | 11,936  |   |   |   | 11,936 |   |   |   | - |   |   |   | - |   |   |   | - |   |
| Total other commitments                 |   | $                      | 293,800 |   |   | $ | 208,099 |   |   | $ | 72,455 |   |   | $ | 10,650 |   |   | $ | 2,596 |   |

----

Table of Contents

Quantitative

----

Table of Contents

|                                          |   | 2011                   |    |   | 2012   |   |    | 2013   |   |   | 2014    |   |   | 2015   |    |   | Thereafter |   |    | Total  |   |   | Fair Value |   |
|-----------------------------------------------|--------|------------------------|---------|--------|--------|--------|---------|--------|--------|--------|---------|--------|--------|--------|---------|--------|------------|--------|---------|--------|--------|--------|------------|--------|
|                                          |   | (Amounts In Thousands) |    |
| Assets:                                       |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |
|   Loans, fixed:                     |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |
|     Balance               |   | $                      | 138,387 |   |   | $      | 55,375  |   |   | $      | 140,869 |   |   | $      | 145,637 |   |       | $      | 204,508 |   |   | $      | 110,244    |   |   | $ | 795,020 |   |   | $ | 797,053 |   |
|     Average interest rate |   |                   | 5.73    | %      |   |   | 6.26    | %      |   |   | 5.85    | %      |   |   | 5.80    | %      |       |   | 5.30    | %      |   |   | 5.17       | %      |   |   | 5.61 | % |   |   |   |   |
|                                          |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |   |   |   |   |   |   |   |   |
|   Loans, variable:                  |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |   |   |   |   |   |   |   |   |
|     Balance               |   | $                      | 236,148 |   |   | $      | 33,224  |   |   | $      | 122,001 |   |   | $      | 117,818 |   |       | $      | 190,928 |   |   | $      | 95,521     |   |   | $ | 795,640 |   |   | $ | 781,019 |   |
|     Average interest rate |   |                   | 4.86    | %      |   |   | 7.52    | %      |   |   | 5.72    | %      |   |   | 5.49    | %      |       |   | 5.25    | %      |   |   | 5.21       | %      |   |   | 5.33 | % |   |   |   |   |
|                                          |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |   |   |   |   |   |   |   |   |
| Investments (1):                              |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |   |   |   |   |   |   |   |   |
|   Balance                           |   | $                      | 50,007  |   |   | $      | 40,677  |   |   | $      | 28,271  |   |   | $      | 30,333  |   |       | $      | 12,119  |   |   | $      | 55,196     |   |   | $ | 216,603 |   |   | $ | 216,603 |   |
|   Average interest rate             |   |                   | 3.56    | %      |   |   | 3.54    | %      |   |   | 3.57    | %      |   |   | 3.16    | %      |       |   | 5.26    | %      |   |   | 4.81       | %      |   |   | 3.91 | % |   |   |   |   |
|                                          |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |   |   |   |   |   |   |   |   |
| Liabilities:                                  |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |   |   |   |   |   |   |   |   |
|   Liquid deposits (2):              |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |   |   |   |   |   |   |   |   |
|     Balance               |   | $                      | 635,564 |   |   | $      | -       |   |   | $      | -       |   |   | $      | -       |   |       | $      | -       |   |   | $      | -          |   |   | $ | 635,564 |   |   | $ | 635,564 |   |
|     Average interest rate |   |                   | 0.37    | %      |   |   | 0.00    | %      |   |   | 0.00    | %      |   |   | 0.00    | %      |       |   | 0.00    | %      |   |   | 0.00       | %      |   |   | 0.37 | % |   |   |   |   |
|                                          |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |   |   |   |   |   |   |   |   |
| Deposits, certificates:                       |   |                   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |       |   |    |   |   |   |       |   |   |   |   |   |   |   |   |   |
|   Balance                           |   | $                      | 339,153 |   |   | $      | 161,723 |   |   | $      | 67,987  |   |   | $      | 31,474  |   |       | $      | 46,049  |   |   | $      | -          |   |   | $ | 646,386 |   |   | $ | 648,761 |   |
|   Average interest rate             |   |                   | 2.19    | %      |   |   | 2.33    | %      |   |   | 2.71    | %      |   |   | 2.98    | %      |       |   | 3.18    | %      |   |   | 0.00       | %      |   |   | 2.39 | % |   |   |   |   |

| (1)   | Includes all available-for-sale investments, federal funds and Federal Home Loan Bank stock. |
|-----------------|----------------------------------------------------------------------------------------------|

| (2)   | Includes NOW and other demand, savings and money market funds. |
|-----------------|----------------------------------------------------------------|

Consolidated Financial 

----

Table of Contents

----

Table of Contents

| HILLS BANCORPORATION                                                                                                       |   |   |      |   |   |   |
|----------------------------------------------------------------------------------------------------------------------------|--------|--------|-----------|--------|--------|--------|
|                                                                                                                       |   |   |      |   |   |   |
| CONSOLIDATED BALANCE SHEETS                                                                                                |   |   |      |   |   |   |
| December 31, 2010 and 2009                                                                                                 |   |   |      |   |   |   |
| (Amounts In Thousands, Except Shares)                                                                                      |   |   |      |   |   |   |
|                                                                                                                       |   |   |      |   |   |   |
| ASSETS                                                                                                                     |   | 2010   |      |   | 2009   |   |
| Cash and cash equivalents (Note 10)                                                                                        |   | $      | 62,978    |   |   | $      | 24,095 |   |
| Investment securities available for sale at fair value (amortized cost 2010 $200,995; 2009 $194,844) (Notes 1, 2 and 6)    |   |   | 205,498   |   |   |   | 201,645 |   |
| Stock of Federal Home Loan Bank                                                                                            |   |   | 11,105    |   |   |   | 12,453 |   |
| Loans held for sale                                                                                                        |   |   | 10,390    |   |   |   | 7,976 |   |
| Loans, net of allowance for loan losses (2010 $29,230; 2009 $29,160) (Notes 1, 3, 7, and 11)                               |   |   | 1,561,430 |   |   |   | 1,503,981 |   |
| Property and equipment, net (Note 4)                                                                                       |   |   | 26,806    |   |   |   | 26,417 |   |
| Tax credit real estate                                                                                                     |   |   | 20,960    |   |   |   | 18,777 |   |
| Accrued interest receivable                                                                                                |   |   | 8,686     |   |   |   | 9,677 |   |
| Deferred income taxes, net (Note 9)                                                                                        |   |   | 9,870     |   |   |   | 8,892 |   |
| Other real estate                                                                                                          |   |   | 2,233     |   |   |   | 3,227 |   |
| Goodwill                                                                                                                   |   |   | 2,500     |   |   |   | 2,500 |   |
| Prepaid FDIC insurance                                                                                                     |   |   | 5,038     |   |   |   | 6,947 |   |
| Other assets                                                                                                               |   |   | 3,789     |   |   |   | 4,039 |   |
|                                                                                                                       |   | $      | 1,931,283 |   |   | $      | 1,830,626 |   |
| LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                       |   |   |      |   |   |   |   |   |
| Liabilities                                                                                                                |   |   |      |   |   |   |   |   |
|   Noninterest-bearing deposits                                                                                   |   | $      | 198,791   |   |   | $      | 184,158 |   |
|   Interest-bearing deposits (Note 5)                                                                             |   |   | 1,281,950 |   |   |   | 1,163,269 |   |
|      Total deposits                                                                               |   |   | 1,480,741 |   |   |   | 1,347,427 |   |
|   Short-term borrowings (Note 6)                                                                                 |   |   | 46,928    |   |   |   | 68,534 |   |
|   Federal Home Loan Bank borrowings (Note 7)                                                                     |   |   | 195,000   |   |   |   | 225,000 |   |
|   Accrued interest payable                                                                                       |   |   | 1,996     |   |   |   | 2,341 |   |
|   Other liabilities                                                                                              |   |   | 15,404    |   |   |   | 12,649 |   |
|                                                                                                                       |   |   | 1,740,069 |   |   |   | 1,655,951 |   |
| Commitments and Contingencies (Notes 8 and 14)                                                                             |   |   |      |   |   |   |   |   |
|                                                                                                                       |   |   |      |   |   |   |   |   |
| Redeemable Common Stock Held By Employee Stock Ownership Plan (ESOP) (Note 8)                                              |   |   | 24,945    |   |   |   | 22,900 |   |
|                                                                                                                       |   |   |      |   |   |   |   |   |
| Stockholders' Equity (Note 10)                                                                                             |   |   |      |   |   |   |   |   |
|   Capital stock, no par value; authorized 10,000,000 shares; issued 2010 4,624,519 shares; 2009 4,618,962 shares |   |   | -         |   |   |   | - |   |
|   Paid in capital                                                                                                |   |   | 14,875    |   |   |   | 14,582 |   |
|   Retained earnings                                                                                              |   |   | 185,412   |   |   |   | 166,120 |   |
|   Accumulated other comprehensive income                                                                         |   |   | 2,781     |   |   |   | 4,200 |   |
|   Treasury stock at cost (2010 226,182 shares; 2009 196,688 shares)                                              |   |   | (11,854   | )      |   |   | (10,227 | ) |
|                                                                                                                       |   |   | 191,214   |   |   |   | 174,675 |   |
|   Less maximum cash obligation related to ESOP shares (Note 8)                                                   |   |   | 24,945    |   |   |   | 22,900 |   |
|                                                                                                                       |   |   | 166,269   |   |   |   | 151,775 |   |
|                                                                                                                       |   | $      | 1,931,283 |   |   | $      | 1,830,626 |   |
|                                                                                                                       |   |   |      |   |   |   |   |   |
| See Notes to Consolidated Financial Statements.                                                                            |   |   |      |   |   |   |   |   |

----

Table of Contents

| HILLS BANCORPORATION                                                                          |   |   |   |   |   |   |   |   |   |
|-----------------------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
|                                                                                          |   |   |   |   |   |   |   |   |   |
| CONSOLIDATED STATEMENTS OF INCOME                                                             |   |   |   |   |   |   |   |   |   |
| Years Ended December 31, 2010, 2009 and 2008                                                  |   |   |   |   |   |   |   |   |   |
| (Amounts In Thousands, Except Per Share Amounts)                                              |   |   |   |   |   |   |   |   |   |
|                                                                                          |   | 2010   |   |   | 2009   |   |   | 2008   |   |
| Interest income:                                                                              |   |   |   |   |   |   |   |   |   |
|   Loans, including fees                                                             |   | $      | 88,239 |   |   | $      | 88,982 |   |   | $ | 89,341 |   |
|   Investment securities:                                                            |   |   |   |   |   |   |   |   |   |   |   |   |
|     Taxable                                                               |   |   | 3,380  |   |   |   | 3,786  |   |   |   | 4,734 |   |
|     Nontaxable                                                            |   |   | 3,294  |   |   |   | 3,372  |   |   |   | 3,382 |   |
|   Federal funds sold                                                                |   |   | 74     |   |   |   | 55     |   |   |   | 18 |   |
|        Total interest income                               |   |   | 94,987 |   |   |   | 96,195 |   |   |   | 97,475 |   |
| Interest expense:                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |
|   Deposits                                                                          |   |   | 19,200 |   |   |   | 25,269 |   |   |   | 28,865 |   |
|   Short-term borrowings                                                             |   |   | 523    |   |   |   | 631    |   |   |   | 1,818 |   |
|   FHLB borrowings                                                                   |   |   | 8,116  |   |   |   | 11,241 |   |   |   | 12,860 |   |
|        Total interest expense                              |   |   | 27,839 |   |   |   | 37,141 |   |   |   | 43,543 |   |
|        Net interest income                                 |   |   | 67,148 |   |   |   | 59,054 |   |   |   | 53,932 |   |
| Provision for loan losses (Note 3)                                                            |   |   | 8,925  |   |   |   | 11,947 |   |   |   | 11,507 |   |
|        Net interest income after provision for loan losses |   |   | 58,223 |   |   |   | 47,107 |   |   |   | 42,425 |   |
| Other income:                                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |
|   Net gain on sale of loans                                                         |   |   | 3,602  |   |   |   | 3,874  |   |   |   | 1,274 |   |
|   Trust fees                                                                        |   |   | 4,026  |   |   |   | 3,517  |   |   |   | 3,917 |   |
|   Service charges and fees                                                          |   |   | 7,971  |   |   |   | 7,970  |   |   |   | 7,907 |   |
|   Rental revenue on tax credit real estate                                          |   |   | 1,672  |   |   |   | 1,193  |   |   |   | 1,043 |   |
|   Other noninterest income                                                          |   |   | 2,828  |   |   |   | 2,355  |   |   |   | 2,529 |   |
|                                                                                          |   |   | 20,099 |   |   |   | 18,909 |   |   |   | 16,670 |   |
| Other expenses:                                                                               |   |   |   |   |   |   |   |   |   |   |   |   |
|   Salaries and employee benefits                                                    |   |   | 22,480 |   |   |   | 21,693 |   |   |   | 20,287 |   |
|   Occupancy                                                                         |   |   | 3,163  |   |   |   | 2,898  |   |   |   | 2,363 |   |
|   Furniture and equipment                                                           |   |   | 4,100  |   |   |   | 3,729  |   |   |   | 3,527 |   |
|   Office supplies and postage                                                       |   |   | 1,368  |   |   |   | 1,366  |   |   |   | 1,319 |   |
|   Advertising and business development                                              |   |   | 2,058  |   |   |   | 1,703  |   |   |   | 1,788 |   |
|   Outside services                                                                  |   |   | 6,506  |   |   |   | 5,956  |   |   |   | 5,469 |   |
|   Rental expenses on tax credit real estate                                         |   |   | 2,517  |   |   |   | 1,849  |   |   |   | 1,558 |   |
|   FDIC insurance assessment                                                         |   |   | 2,074  |   |   |   | 2,778  |   |   |   | 865 |   |
|   Loss on extinguishment of debt - Federal Home Loan Bank borrowings                |   |   | -      |   |   |   | 584    |   |   |   | - |   |
|   Net loss on sale of other real estate owned and other repossessed assets          |   |   | 6      |   |   |   | 1,054  |   |   |   | 96 |   |
|   Flood-related expenses                                                            |   |   | -      |   |   |   | 40     |   |   |   | 852 |   |
|   Other noninterest expenses                                                        |   |   | 1,476  |   |   |   | 1,163  |   |   |   | 1,275 |   |
|                                                                                          |   |   | 45,748 |   |   |   | 44,813 |   |   |   | 39,399 |   |
|        Income before income taxes                          |   |   | 32,574 |   |   |   | 21,203 |   |   |   | 19,696 |   |
| Income taxes (Note 9)                                                                         |   |   | 9,258  |   |   |   | 5,218  |   |   |   | 5,556 |   |
|        Net income                                          |   | $      | 23,316 |   |   | $      | 15,985 |   |   | $ | 14,140 |   |
|                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| Earnings per share:                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |
|   Basic                                                                             |   | $      | 5.29   |   |   | $      | 3.61   |   |   | $ | 3.16 |   |
|   Diluted                                                                           |   |   | 5.28   |   |   |   | 3.60   |   |   |   | 3.15 |   |
|                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| See Notes to Consolidated Financial Statements.                                               |   |   |   |   |   |   |   |   |   |   |   |   |

----

Table of Contents

| HILLS BANCORPORATION                                                                                         |   |   |   |   |   |   |   |   |   |
|--------------------------------------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
|                                                                                                         |   |   |   |   |   |   |   |   |   |
|                                                                                                         |   |   |   |   |   |   |   |   |   |
| CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME                                                              |   |   |   |   |   |   |   |   |   |
| Years Ended December 31, 2010, 2009 and 2008                                                                 |   |   |   |   |   |   |   |   |   |
| (Amounts In Thousands)                                                                                       |   |   |   |   |   |   |   |   |   |
|                                                                                                         |   |   |   |   |   |   |   |   |   |
|                                                                                                         |   | 2010   |   |   | 2009   |   |   | 2008   |   |
|                                                                                                         |   |   |   |   |   |   |   |   |   |
| Net income                                                                                                   |   | $      | 23,316 |   |   | $      | 15,985 |   |   | $ | 14,140 |   |
|                                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| Other comprehensive (loss) income,                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |
|   Unrealized holding (losses) gains arising during the period                                      |   | $      | (2,342 | )      |   | $      | 891    |   |   | $ | 4,862 |   |
|   Income tax effect of unrealized losses (gains)                                                   |   |   | 879    |   |   |   | (340   | )      |   |   | (1,860 | ) |
|                                                                                                         |   | $      | (1,463 | )      |   | $      | 551    |   |   | $ | 3,002 |   |
|                                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
|   Less:  reclassification adjustment for gains included in net income, net of income tax |   |   | 44     |   |   |   | -      |   |   |   | - |   |
|                                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| Other comprehensive (loss) income                                                                            |   | $      | (1,419 | )      |   | $      | 551    |   |   | $ | 3,002 |   |
|                                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| Comprehensive income                                                                                         |   | $      | 21,897 |   |   | $      | 16,536 |   |   | $ | 17,142 |   |
|                                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| See Notes to Consolidated Financial Statements.                                                              |   |   |   |   |   |   |   |   |   |   |   |   |

----

Table of Contents

| HILLS BANCORPORATION                                   |   |    |   |   |     |   |    |          |   |   |       |   |   |     |    |   |   |   |
|--------------------------------------------------------|--------|---------|--------|--------|----------|--------|---------|---------------|--------|--------|------------|--------|--------|----------|---------|--------|--------|--------|
|                                                   |   |    |   |   |     |   |    |          |   |   |       |   |   |     |    |   |   |   |
|                                                   |   |    |   |   |     |   |    |          |   |   |       |   |   |     |    |   |   |   |
| CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY        |   |    |   |   |     |   |    |          |   |   |       |   |   |
| Years Ended December 31, 2010, 2009 and 2008           |   |    |   |   |     |   |    |          |   |   |       |   |   |
| (Amounts In Thousands, Except Share Amounts)           |   |    |   |   |     |   |    |          |   |   |       |   |   |
|                                                   |   |    |   |   |     |   |    |          |   |   | Maximum    |   |   |     |    |   |   |   |
|                                                   |   |    |   |   |     |   |    |          |   |   | Cash       |   |   |     |    |   |   |   |
|                                                   |   |    |   |   |     |   |    | Accumulated   |   |   | Obligation |   |   |     |    |   |   |   |
|                                                   |   |    |   |   |     |   |    | Other         |   |   | Related    |   |   |     |    |   |   |   |
|                                                   |   | Paid In |   |   | Retained |   |    | Comprehensive |   |   | To ESOP    |   |   | Treasury |    |   |   |   |
|                                                   |   | Capital |   |   | Earnings |   |    | Income (Loss) |   |   | Shares     |   |   | Stock    |    |   | Total  |   |
|                                                   |   |    |   |   |     |   |    |          |   |   |       |   |   |     |    |   |   |   |
| Balance, December 31, 2007                             |   | $       | 12,823 |   |     | $      | 144,122 |          |   | $      | 647        |   |   | $        | (22,205 | )      |   | $      | (4,697 | ) |   | $ | 130,690 |   |
|   Issuance of 15,093 shares of common stock  |   |    | 527    |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 527 |   |
|   Forfeiture of 1,186 shares of common stock |   |    | (51    | )      |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | (51 | ) |
|   Share-based compensation                   |   |    | 21     |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 21 |   |
|   Income tax benefit related to share-based  |   |    |   |   |     |   |    |          |   |   |       |   |   |     |    |   |   |   |   |   |   |   |   |   |
|     compensation                   |   |    | 127    |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 127 |   |
|   Change related to ESOP shares              |   |    | -      |   |     |   | -       |          |   |   | -          |   |   |     | (1,610  | )      |   |   | - |   |   |   | (1,610 | ) |
|   Net income                                 |   |    | -      |   |     |   | 14,140  |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 14,140 |   |
|   Cash dividends ($.91 per share)            |   |    | -      |   |     |   | (4,086  | )             |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | (4,086 | ) |
|   Purchase of 63,469 shares of common stock  |   |    | -      |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | (3,398 | ) |   |   | (3,398 | ) |
|   Other comprehensive income                 |   |    | -      |   |     |   | -       |          |   |   | 3,002      |   |   |     | -       |   |   |   | - |   |   |   | 3,002 |   |
| Balance, December 31, 2008                             |   | $       | 13,447 |   |     | $      | 154,176 |          |   | $      | 3,649      |   |   | $        | (23,815 | )      |   | $      | (8,095 | ) |   | $ | 139,362 |   |
|   Issuance of 22,371 shares of common stock  |   |    | 1,070  |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 1,070 |   |
|   Forfeiture of 836 sharesof common stock    |   |    | (41    | )      |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | (41 | ) |
|   Share-based compensation                   |   |    | 62     |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 62 |   |
|   Income tax benefit related to share-based  |   |    |   |   |     |   |    |          |   |   |       |   |   |     |    |   |   |   |   |   |   |   |   |   |
|     compensation                   |   |    | 44     |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 44 |   |
|   Change related to ESOP shares              |   |    | -      |   |     |   | -       |          |   |   | -          |   |   |     | 915     |   |   |   | - |   |   |   | 915 |   |
|   Net income                                 |   |    | -      |   |     |   | 15,985  |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 15,985 |   |
|   Cash dividends ($.91 per share)            |   |    | -      |   |     |   | (4,041  | )             |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | (4,041 | ) |
|   Purchase of 39,806 shares of common stock  |   |    | -      |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | (2,132 | ) |   |   | (2,132 | ) |
|   Other comprehensive income                 |   |    | -      |   |     |   | -       |          |   |   | 551        |   |   |     | -       |   |   |   | - |   |   |   | 551 |   |
| Balance, December 31, 2009                             |   | $       | 14,582 |   |     | $      | 166,120 |          |   | $      | 4,200      |   |   | $        | (22,900 | )      |   | $      | (10,227 | ) |   | $ | 151,775 |   |
|   Issuance of 6,236 shares of common stock   |   |    | 197    |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 197 |   |
|   Forfeiture of 679 shares of common stock   |   |    | (32    | )      |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | (32 | ) |
|   Share-based compensation                   |   |    | 15     |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 15 |   |
|   Income tax benefit related to share-based  |   |    |   |   |     |   |    |          |   |   |       |   |   |     |    |   |   |   |   |   |   |   |   |   |
|     compensation                   |   |    | 113    |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 113 |   |
|   Change related to ESOP shares              |   |    | -      |   |     |   | -       |          |   |   | -          |   |   |     | (2,045  | )      |   |   | - |   |   |   | (2,045 | ) |
|   Net income                                 |   |    | -      |   |     |   | 23,316  |          |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | 23,316 |   |
|   Cash dividends ($.91 per share)            |   |    | -      |   |     |   | (4,024  | )             |   |   | -          |   |   |     | -       |   |   |   | - |   |   |   | (4,024 | ) |
|   Purchase of 29,494 shares of common stock  |   |    | -      |   |     |   | -       |          |   |   | -          |   |   |     | -       |   |   |   | (1,627 | ) |   |   | (1,627 | ) |
|   Other comprehensive loss                   |   |    | -      |   |     |   | -       |          |   |   | (1,419     | )      |   |     | -       |   |   |   | - |   |   |   | (1,419 | ) |
| Balance, December 31, 2010                             |   | $       | 14,875 |   |     | $      | 185,412 |          |   | $      | 2,781      |   |   | $        | (24,945 | )      |   | $      | (11,854 | ) |   | $ | 166,269 |   |
|                                                   |   |    |   |   |     |   |    |          |   |   |       |   |   |     |    |   |   |   |   |   |   |   |   |   |
| See Notes to Consolidated Financial Statements.        |   |    |   |   |     |   |    |          |   |   |       |   |   |     |    |   |   |   |   |   |   |

----

Table of Contents

| HILLS BANCORPORATION                                                                                               |   |   |     |   |   |   |     |   |   |
|--------------------------------------------------------------------------------------------------------------------|--------|--------|----------|--------|--------|--------|----------|--------|--------|
|                                                                                                               |   |   |     |   |   |   |     |   |   |
| CONSOLIDATED STATEMENTS OF CASH FLOWS                                                                              |   |   |     |   |   |   |     |   |   |
| Years Ended December 31, 2010, 2009 and 2008                                                                       |   |   |     |   |   |   |     |   |   |
| (Amounts In Thousands)                                                                                             |   |   |     |   |   |   |     |   |   |
|                                                                                                               |   |   |     |   |   |   |     |   |   |
|                                                                                                               |   |   |     |   |   |   |     |   |   |
|                                                                                                               |   | 2010   |     |   | 2009   |   |     | 2008   |   |
| Cash Flows from Operating Activities                                                                               |   |   |     |   |   |   |     |   |   |
|   Net income                                                                                             |   | $      | 23,316   |   |   | $      | 15,985   |   |   | $ | 14,140 |   |
|   Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities: |   |   |     |   |   |   |     |   |   |   |   |   |
|     Depreciation                                                                               |   |   | 2,568    |   |   |   | 2,414    |   |   |   | 2,237 |   |
|     Provision for loan losses                                                                  |   |   | 8,925    |   |   |   | 11,947   |   |   |   | 11,507 |   |
|     Net gain on sale of invesment securities                                                   |   |   | (71      | )      |   |   | -        |   |   |   | - |   |
|     Share-based compensation                                                                   |   |   | 15       |   |   |   | 62       |   |   |   | 21 |   |
|     Compensation expensed through issuance of common stock                                     |   |   | 46       |   |   |   | 111      |   |   |   | 234 |   |
|     Excess tax benefits related to share-based compensation                                    |   |   | (113     | )      |   |   | (44      | )      |   |   | (127 | ) |
|     Forfeiture of common stock                                                                 |   |   | (32      | )      |   |   | (41      | )      |   |   | (51 | ) |
|     Provision for deferred income taxes                                                        |   |   | (99      | )      |   |   | (273     | )      |   |   | (3,088 | ) |
|     Flood-related loss on disposal of property and equipment                                   |   |   | -        |   |   |   | -        |   |   |   | 345 |   |
|     Net loss on sale of other real estate owned and other repossessed assets                   |   |   | 6        |   |   |   | 1,054    |   |   |   | 96 |   |
|     Decrease in accrued interest receivable                                                    |   |   | 991      |   |   |   | 760      |   |   |   | 954 |   |
|     Amortization of discount on investment securities, net                                     |   |   | 906      |   |   |   | 768      |   |   |   | 424 |   |
|     Decrease (increase) in prepaid FDIC insurance                                              |   |   | 1,909    |   |   |   | (6,947   | )      |   |   | - |   |
|     Decrease (increase) in other assets                                                        |   |   | 363      |   |   |   | (1,388   | )      |   |   | (3,724 | ) |
|     Increase in accrued interest and other liabilities                                         |   |   | 2,410    |   |   |   | 197      |   |   |   | 2,940 |   |
|     Loans originated for sale                                                                  |   |   | (264,188 | )      |   |   | (291,169 | )      |   |   | (131,577 | ) |
|     Proceeds on sales of loans                                                                 |   |   | 265,376  |   |   |   | 295,557  |   |   |   | 131,153 |   |
|     Net gain on sales of loans                                                                 |   |   | (3,602   | )      |   |   | (3,874   | )      |   |   | (1,274 | ) |
|        Net cash and cash equivalents provided by operating activities           |   |   | 38,726   |   |   |   | 25,119   |   |   |   | 24,210 |   |
|                                                                                                               |   |   |     |   |   |   |     |   |   |   |   |   |
| Cash Flows from Investing Activities                                                                               |   |   |     |   |   |   |     |   |   |   |   |   |
|     Proceeds from maturities of investment securities available for sale                       |   |   | 43,658   |   |   |   | 48,428   |   |   |   | 47,473 |   |
|     Proceeds from sales of investment securities available for sale                            |   |   | 4,892    |   |   |   | -        |   |   |   | - |   |
|     Purchases of investment securities available for sale                                      |   |   | (54,188  | )      |   |   | (47,844  | )      |   |   | (43,826 | ) |
|     Loans made to customers, net of collections                                                |   |   | (69,049  | )      |   |   | (51,771  | )      |   |   | (129,869 | ) |
|     Proceeds on sale of other real estate owned and other repossessed assets                   |   |   | 3,663    |   |   |   | 6,557    |   |   |   | 1,025 |   |
|     Purchases of property and equipment                                                        |   |   | (2,957   | )      |   |   | (5,225   | )      |   |   | (4,968 | ) |
|     Investment in tax credit real estate, net                                                  |   |   | (2,183   | )      |   |   | (6,712   | )      |   |   | (3,262 | ) |
|        Net cash used in investing activities                                    |   |   | (76,164  | )      |   |   | (56,567  | )      |   |   | (133,427 | ) |
|                                                                                                               |   |   |     |   |   |   |     |   |   |   |   |   |
|                                                                                                               |   |   |     |   |   |   |     |   |   |   |   |   |
| (Continued)                                                                                                        |   |   |

----

Table of Contents

| HILLS BANCORPORATION                                                                         |   |   |    |   |   |   |    |   |   |
|----------------------------------------------------------------------------------------------|--------|--------|---------|--------|--------|--------|---------|--------|--------|
|                                                                                         |   |   |    |   |   |   |    |   |   |
|                                                                                         |   |   |    |   |   |   |    |   |   |
| CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)                                            |   |   |    |   |   |   |    |
| Years Ended December 31, 2010, 2009 and 2008                                                 |   |   |    |   |   |   |    |   |   |
| (Amounts In Thousands)                                                                       |   |   |    |   |   |   |    |   |   |
|                                                                                         |   |   |    |   |   |   |    |   |   |
|                                                                                         |   |   |    |   |   |   |    |   |   |
|                                                                                         |   | 2010   |    |   | 2009   |   |    | 2008   |   |
| Cash Flows from Financing Activities                                                         |   |   |    |   |   |   |    |   |   |
|   Net increase in deposits                                                         |   |   | 133,314 |   |   |   | 109,541 |   |   |   | 93,960 |   |
|   Net (decrease) increase in short-term borrowings                                 |   |   | (21,606 | )      |   |   | (31,403 | )      |   |   | 12,861 |   |
|   Borrowings from FHLB                                                             |   |   | 10,000  |   |   |   | -       |   |   |   | 20,000 |   |
|   Payments on FHLB borrowings                                                      |   |   | (40,000 | )      |   |   | (40,000 | )      |   |   | (20,348 | ) |
|   Borrowings from FRB                                                              |   |   | 100     |   |   |   | -       |   |   |   | 1,650 |   |
|   Payments on FRB borrowings                                                       |   |   | (100    | )      |   |   | -       |   |   |   | (1,650 | ) |
|   Stock options exercised                                                          |   |   | 151     |   |   |   | 959     |   |   |   | 293 |   |
|   Excess tax benefits related to share-based compensation                          |   |   | 113     |   |   |   | 44      |   |   |   | 127 |   |
|   Purchase of treasury stock                                                       |   |   | (1,627  | )      |   |   | (2,132  | )      |   |   | (3,398 | ) |
|   Dividends paid                                                                   |   |   | (4,024  | )      |   |   | (4,041  | )      |   |   | (4,086 | ) |
|        Net cash provided by financing activities          |   |   | 76,321  |   |   |   | 32,968  |   |   |   | 99,409 |   |
|                                                                                         |   |   |    |   |   |   |    |   |   |   |   |   |
| Increase (decrease) in cash and cash equivalents                                             |   | $      | 38,883  |   |   | $      | 1,520   |   |   | $ | (9,808 | ) |
|                                                                                         |   |   |    |   |   |   |    |   |   |   |   |   |
| Cash and cash equivalents:                                                                   |   |   |    |   |   |   |    |   |   |   |   |   |
|   Beginning of year                                                                |   |   | 24,095  |   |   |   | 22,575  |   |   |   | 32,383 |   |
|   End of year                                                                      |   | $      | 62,978  |   |   | $      | 24,095  |   |   | $ | 22,575 |   |
|                                                                                         |   |   |    |   |   |   |    |   |   |   |   |   |
| Supplemental Disclosures                                                                     |   |   |    |   |   |   |    |   |   |   |   |   |
|   Cash payments for:                                                               |   |   |    |   |   |   |    |   |   |   |   |   |
|     Interest paid to depositors                                          |   | $      | 19,545  |   |   | $      | 25,842  |   |   | $ | 29,178 |   |
|     Interest paid on other obligations                                   |   |   | 8,567   |   |   |   | 11,872  |   |   |   | 14,616 |   |
|     Income taxes paid                                                    |   |   | 8,007   |   |   |   | 7,854   |   |   |   | 7,592 |   |
|                                                                                         |   |   |    |   |   |   |    |   |   |   |   |   |
|   Noncash financing activities:                                                    |   |   |    |   |   |   |    |   |   |   |   |   |
|     Increase (decrease) in maximum cash obligationrelated to ESOP shares |   | $      | 2,045   |   |   | $      | (915    | )      |   | $ | 1,610 |   |
|     Transfers to other real estate owned                                 |   |   | 2,675   |   |   |   | 5,074   |   |   |   | 5,756 |   |
|                                                                                         |   |   |    |   |   |   |    |   |   |   |   |   |
| See Notes to Consolidated Financial Statements.                                              |   |   |    |   |   |   |    |   |   |   |   |   |

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

|                                                                                                                               |   | Year Ended December 31, |      |
|------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------------|-----------|
|                                                                                                                               |   | 2010                    |      |   | 2009 |   |   | 2008 |   |
|                                                                                                                               |   | (Amounts In Thousands)  |      |
| Computation of weighted average number of basic and diluted shares:                                                                |   |                    |      |   |   |   |   |   |   |
|   Common shares outstanding at the beginning of the year                                                                 |   |                    | 4,422,274 |   |   |   | 4,440,545 |   |   |   | 4,490,107 |   |
|   Weighted average number of net shares issued (redeemed)                                                                |   |                    | (14,984   | ) |   |   | (17,843 | ) |   |   | (22,122 | ) |
|     Weighted average shares outstanding (basic)                                                                |   |                    | 4,407,290 |   |   |   | 4,422,702 |   |   |   | 4,467,985 |   |
|    Weighted average of potential dilutive shares attributable to stock options granted, computed under the treasury |   |                    |      |   |   |   |   |   |   |   |   |   |
|     stock method                                                                                               |   |                    | 10,968    |   |   |   | 12,812 |   |   |   | 15,202 |   |
|     Weighted average number of shares (diluted)                                                                |   |                    | 4,418,258 |   |   |   | 4,435,514 |   |   |   | 4,483,187 |   |
|                                                                                                                               |   |                    |      |   |   |   |   |   |   |   |   |   |
| Net income (In Thousands)                                                                                                          |   | $                       | 23,316    |   |   | $ | 15,985 |   |   | $ | 14,140 |   |
|                                                                                                                               |   |                    |      |   |   |   |   |   |   |   |   |   |
| Earnings per share:                                                                                                                |   |                    |      |   |   |   |   |   |   |   |   |   |
|   Basic                                                                                                                  |   | $                       | 5.29      |   |   | $ | 3.61 |   |   | $ | 3.16 |   |
|   Diluted                                                                                                                |   | $                       | 5.28      |   |   | $ | 3.60 |   |   | $ | 3.15 |   |

----

Table of Contents

|   | Level 1 | Valuations for assets and liabilities traded in active markets for identical assets or liabilities.  Level 1 includes securities purchased from the Federal Home Loan Bank (“FHLB”), Federal Home Loan Mortgage Corporation (“FHLMC”) and Federal National Mortgage Association (“FNMA”) that are traded by dealers or brokers in active markets. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities. |
|--------|---------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | Level 2 | Valuations for assets and liabilities traded in less active dealer or broker markets.  Level 2 includes securities issued by state and political subdivisions.  Valuations are obtained from third party pricing services for identical or comparable assets or liabilities. |
|--------|---------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | Level 3 | Valuations for assets and liabilities that are derived from other valuation methodologies, including discounted cash flow models and similar techniques, and not based on market exchange, dealer or broker traded transactions. Level 3 valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets and liabilities.  Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.  The Company does not have any Level 3 assets or liabilities. |
|--------|---------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

----

Table of Contents

|                                     |   | December 31, 2010      |   |
|------------------------------------------|--------|------------------------|--------|
|                                     |   | Level 1                |   |   | Level 2 |   |   | Level 3 |   |   | Total |   |
|                                     |   | (Amounts in Thousands) |   |
|                                     |   |                   |   |   |   |   |   |   |   |   |   |   |
| Investment securities available for sale |   | $                      | 97,836 |   |   | $ | 107,662 |   |   | $ | - |   |   | $ | 205,498 |   |
| Total                                    |   | $                      | 97,836 |   |   | $ | 107,662 |   |   | $ | - |   |   | $ | 205,498 |   |
|                                     |   |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                     |   | December 31, 2009      |
|                                     |   | Level 1                |   |   | Level 2 |   |   | Level 3 |   |   | Total |   |
|                                     |   | (Amounts in Thousands) |
|                                     |   |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Investment securities available for sale |   | $                      | 99,090 |   |   | $ | 102,555 |   |   | $ | - |   |   | $ | 201,645 |   |
| Total                                    |   | $                      | 99,090 |   |   | $ | 102,555 |   |   | $ | - |   |   | $ | 201,645 |   |

----

Table of Contents

|                        |                                                                                                                                                                                                |                   |   |   |              |   |   |    |   |   |   |   |   | Year Ended   |   |
|-----------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|------------------------|--------|--------|-------------------|--------|--------|---------|--------|--------|--------|--------|--------|--------------|--------|
|                        |                                                                                                                                                                                                | December 31, 2010      |   |   | December 31, 2010 |   |
|                        |                                                                                                                                                                                                | Level 1                |   |   | Level 2           |   |   | Level 3 |   |   | Total  |   |   | Total Losses |   |
|                        |                                                                                                                                                                                                | (Amounts in Thousands) |   |   |              |   |
|                        |                                                                                                                                                                                                |                   |   |   |              |   |   |    |   |   |   |   |   |         |   |
| Loans (1)                   |                                                                                                                                                                                                | $                      | -      |   |              | $      | 13,639 |    |   | $      | -      |   |   | $            | 13,639 |   |   | $ | 4,826 |   |
| Foreclosed assets (2)       |                                                                                                                                                                                                |                   | -      |   |              |   | 762    |    |   |   | -      |   |   |         | 762    |   |   |   | 505 |   |
| Total                       |                                                                                                                                                                                                | $                      | -      |   |              | $      | 14,401 |    |   | $      | -      |   |   | $            | 14,401 |   |   | $ | 5,331 |   |
|                        |                                                                                                                                                                                                |                   |   |   |              |   |   |    |   |   |   |   |   |         |   |   |   |   |   |   |
|                        |                                                                                                                                                                                                |                   |   |   |              |   |   |    |   |   |   |   |   |         |   |   |   | Year Ended |   |
|                        |                                                                                                                                                                                                | December 31, 2009      |   |   | December 31, 2009 |   |
|                        |                                                                                                                                                                                                | Level 1                |   |   | Level 2           |   |   | Level 3 |   |   | Total  |   |   | Total Losses |   |
|                        |                                                                                                                                                                                                | (Amounts in Thousands) |   |   |              |   |   |
|                        |                                                                                                                                                                                                |                   |   |   |              |   |   |    |   |   |   |   |   |         |   |   |   |   |   |   |
| Loans (1)                   |                                                                                                                                                                                                | $                      | -      |   |              | $      | 9,905  |    |   | $      | -      |   |   | $            | 9,905  |   |   | $ | 3,040 |   |
| Foreclosed assets (2)       |                                                                                                                                                                                                |                   | -      |   |              |   | 1,396  |    |   |   | -      |   |   |         | 1,396  |   |   |   | 608 |   |
| Total                       |                                                                                                                                                                                                | $                      | -      |   |              | $      | 11,301 |    |   | $      | -      |   |   | $            | 11,301 |   |   | $ | 3,648 |   |
|                        |                                                                                                                                                                                                |                   |   |   |              |   |   |    |   |   |   |   |   |         |   |   |   |   |   |   |
|                        |                                                                                                                                                                                                |                   |   |   |              |   |   |    |   |   |   |   |   |         |   |   |   |   |   |   |
| (1)          | Represents carrying value and related write-downs of loans for which adjustments are based on the value of the collateral. The carrying value of loans fully-charged off is zero.              |                   |
| (2)     | Represents the fair value and related losses of foreclosed real estate and other collateral owned that were measured at fair value subsequent to their initial classification as foreclosed assets. |                   |

----

Table of Contents

|                                    |   |      |    |   | Gross      |   |   | Gross      |   |   | Estimated |   |
|-----------------------------------------|--------|-----------|---------|--------|------------|--------|--------|------------|--------|--------|-----------|--------|
|                                    |   | Amortized |    |   | Unrealized |   |   | Unrealized |   |   | Fair      |   |
|                                    |   | Cost      |    |   | Gains      |   |   | (Losses)   |   |   | Value     |   |
|                                    |   |      |    |   |       |   |   |       |   |   |      |   |
| December 31, 2010:                      |   |      |    |   |       |   |   |       |   |   |      |   |
| Other securities (FHLB, FHLMC and FNMA) |   | $         | 95,583  |   |       | $      | 2,383  |       |   | $      | (130      | )      |   | $ | 97,836 |   |
| State and political subdivisions        |   |      | 105,412 |   |       |   | 3,041  |       |   |   | (791      | )      |   |   | 107,662 |   |
| Total                                   |   | $         | 200,995 |   |       | $      | 5,424  |       |   | $      | (921      | )      |   | $ | 205,498 |   |
|                                    |   |      |    |   |       |   |   |       |   |   |      |   |   |   |   |   |
| December 31, 2009:                      |   |      |    |   |       |   |   |       |   |   |      |   |   |   |   |   |
| Other securities (FHLB, FHLMC and FNMA) |   | $         | 95,745  |   |       | $      | 3,355  |       |   | $      | (10       | )      |   | $ | 99,090 |   |
| State and political subdivisions        |   |      | 99,099  |   |       |   | 3,562  |       |   |   | (106      | )      |   |   | 102,555 |   |
| Total                                   |   | $         | 194,844 |   |       | $      | 6,917  |       |   | $      | (116      | )      |   | $ | 201,645 |   |

|                                   |   | Amortized |    |   | Fair   |   |
|----------------------------------------|--------|-----------|---------|--------|--------|--------|
|                                   |   | Cost      |    |   | Value  |   |
|                                   |   |      |    |   |   |   |
|                                   |   |      |    |   |   |   |
| Due in one year or less                |   | $         | 38,353  |   |   | $      | 38,903 |   |
| Due after one year through five years  |   |      | 108,036 |   |   |   | 111,399 |   |
| Due after five years through ten years |   |      | 53,962  |   |   |   | 54,551 |   |
| Due over ten years                     |   |      | 644     |   |   |   | 645 |   |
| Total                                  |   | $         | 200,995 |   |   | $      | 205,498 |   |

----

Table of Contents

|                  |   | 2010   |   |   | 2009   |   |   | 2008   |   |
|-----------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
| Sales proceeds        |   | $      | 4,892  |   |   | $      | -      |   |   | $ | - |   |
| Gross realized gains  |   |   | 99     |   |   |   | -      |   |   |   | - |   |
| Gross realized losses |   |   | (28    | )      |   |   | -      |   |   |   | - |   |

|                               |   | Less than 12 months |   |   | 12 months or more |       |   | Total  |           |
|------------------------------------|--------|---------------------|--------|--------|-------------------|------------|--------|--------|----------------|
| 2010                               |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Description of Securities          |   |                | #      |   |              | Fair Value |   |   | UnrealizedLoss |   |   | % |   |   |   | # |   |   | Fair Value |   |   | UnrealizedLoss |   |   | % |   |   |   | # |   |   | Fair Value |   |   | UnrealizedLoss |   |   | % |   |
| Other securities                   |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   (FHLB, FHLMC and FNMA) |   |                | 4      |   |              | $          | 11,137 |   |           | $ | (130 | ) |   |   | 1.17 | % |   |   | - |   |   | $ | - |   |   | $ | - |   |   |   | - |   |   |   | 4 |   |   | $ | 11,137 |   |   | $ | (130 | ) |   |   | 1.17 | % |
|                               |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| State and political subdivisions   |   |                | 103    |   |              |       | 23,374 |   |           |   | (787 | ) |   |   | 3.37 | % |   |   | 1 |   |   |   | 121 |   |   |   | (4 | ) |   |   | 3.31 | % |   |   | 104 |   |   |   | 23,495 |   |   |   | (791 | ) |   |   | 3.37 | % |
|                               |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total temporarily impaired         |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   securities             |   |                | 107    |   |              | $          | 34,511 |   |           | $ | (917 | ) |   |   | 2.66 | % |   |   | 1 |   |   | $ | 121 |   |   | $ | (4 | ) |   |   | 3.31 | % |   |   | 108 |   |   | $ | 34,632 |   |   | $ | (921 | ) |   |   | 2.66 | % |

|                               |   | Less than 12 months |   |   | 12 months or more |       |   | Total  |           |
|------------------------------------|--------|---------------------|--------|--------|-------------------|------------|--------|--------|----------------|
| 2009                               |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Description of Securities          |   |                | #      |   |              | Fair Value |   |   | UnrealizedLoss |   |   | % |   |   |   | # |   |   | Fair Value |   |   | UnrealizedLoss |   |   | % |   |   |   | # |   |   | Fair Value |   |   | UnrealizedLoss |   |   | % |   |
| Other securities                   |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   (FHLB, FHLMC and FNMA) |   |                | 1      |   |              | $          | 996    |   |           | $ | (10 | ) |   |   | 1.00 | % |   |   | - |   |   | $ | - |   |   | $ | - |   |   |   | - |   |   |   | 1 |   |   | $ | 996 |   |   | $ | (10 | ) |   |   | 1.00 | % |
|                               |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| State and political subdivisions   |   |                | 35     |   |              |       | 7,929  |   |           |   | (106 | ) |   |   | 1.34 | % |   |   | - |   |   | $ | - |   |   | $ | - |   |   |   | - |   |   |   | 35 |   |   |   | 7,929 |   |   |   | (106 | ) |   |   | 1.34 | % |
|                               |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total temporarily impaired         |   |                |   |   |              |       |   |   |           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   securities             |   |                | 36     |   |              | $          | 8,925  |   |           | $ | (116 | ) |   |   | 1.30 | % |   |   | - |   |   | $ | - |   |   | $ | - |   |   |   | - |   |   |   | 36 |   |   | $ | 8,925 |   |   | $ | (116 | ) |   |   | 1.30 | % |

----

Table of Contents

|                                                      |   | December 31,           |      |
|-----------------------------------------------------------|--------|------------------------|-----------|
|                                                      |   | 2010                   |      |   | 2009 |   |
|                                                      |   | (Amounts In Thousands) |      |
|                                                      |   |                   |      |   |   |   |
| Agricultural                                              |   | $                      | 65,004    |   |   | $ | 64,598 |   |
| Commercial and financial                                  |   |                   | 141,619   |   |   |   | 153,997 |   |
| Real estate:                                              |   |                   |      |   |   |   |   |   |
|   Construction, 1 to 4 family residential       |   |                   | 25,232    |   |   |   | 25,821 |   |
|   Construction, land development and commercial |   |                   | 86,552    |   |   |   | 95,955 |   |
|   Mortgage, farmland                            |   |                   | 90,448    |   |   |   | 87,300 |   |
|   Mortgage, 1 to 4 family first liens           |   |                   | 519,533   |   |   |   | 470,328 |   |
|   Mortgage, 1 to 4 family junior liens          |   |                   | 109,036   |   |   |   | 114,742 |   |
|   Mortgage, multi-family                        |   |                   | 202,630   |   |   |   | 190,180 |   |
|   Mortgage, commercial                          |   |                   | 302,020   |   |   |   | 295,070 |   |
|  Loans to individuals                                |   |                   | 23,627    |   |   |   | 25,405 |   |
| Obligations of state and political subdivisions           |   |                   | 24,959    |   |   |   | 9,745 |   |
|                                                      |   | $                      | 1,590,660 |   |   | $ | 1,533,141 |   |
| Less allowance for loan losses                            |   |                   | 29,230    |   |   |   | 29,160 |   |
|                                                      |   | $                      | 1,561,430 |   |   | $ | 1,503,981 |   |

----

Table of Contents

|                                                        |   | Agricultural |   |   | Commercial and Financial |   |    | Real Estate: Construction and land development |   |   | Real estate: Mortgage, farmland |   |   | Real estate: Mortgage, 1 to 4 family |   |   | Real estate: Mortgage, multi-family and commercial |   |    | Other  |   |   | Total   |   |
|-------------------------------------------------------------|--------|--------------|--------|--------|--------------------------|--------|---------|-----------------------------------------------------|--------|--------|--------------------------------------|--------|--------|-------------------------------------------|--------|--------|---------------------------------------------------------|--------|---------|--------|--------|--------|---------|--------|
|                                                        |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |
| 2010                                                        |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |
| Allowance for loan losses:                                  |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |
| Beginning balance                                           |   | $            | 2,967  |   |                     | $      | 7,090   |                                                |   | $      | 4,811                                |   |   | $                                         | 1,417  |   |                                                    | $      | 7,484   |   |   | $      | 4,742   |   |   | $ | 649 |   |   | $ | 29,160 |   |
|      Charge-offs                   |   |         | (18    | )      |                     |   | (3,647  | )                                                   |   |   | (1,202                               | )      |   |                                      | (52    | )      |                                                    |   | (4,343  | )      |   |   | (1,507  | )      |   |   | (423 | ) |   |   | (11,192 | ) |
|      Recoveries                    |   |         | 248    |   |                     |   | 946     |                                                |   |   | 81                                   |   |   |                                      | 44     |   |                                                    |   | 583     |   |   |   | 152     |   |   |   | 283 |   |   |   | 2,337 |   |
|      Provision                     |   |         | (1,027 | )      |                     |   | 2,353   |                                                |   |   | 704                                  |   |   |                                      | 73     |   |                                                    |   | 4,228   |   |   |   | 2,270   |   |   |   | 324 |   |   |   | 8,925 |   |
|                                                        |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |
| Ending balance                                              |   | $            | 2,170  |   |                     | $      | 6,742   |                                                |   | $      | 4,394                                |   |   | $                                         | 1,482  |   |                                                    | $      | 7,952   |   |   | $      | 5,657   |   |   | $ | 833 |   |   | $ | 29,230 |   |
|                                                        |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |
| Ending balance, individually  evaluated for impairment |   |         | 21     |   |                     |   | 170     |                                                |   |   | 373                                  |   |   |                                      | 32     |   |                                                    |   | 168     |   |   |   | 43      |   |   |   | 3 |   |   |   | 810 |   |
|                                                        |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |
| Ending balance, collectively evaluated for impairment       |   |         | 2,149  |   |                     |   | 6,572   |                                                |   |   | 4,021                                |   |   |                                      | 1,450  |   |                                                    |   | 7,784   |   |   |   | 5,614   |   |   |   | 830 |   |   |   | 28,420 |   |
|                                                        |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |
| Loans:                                                      |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |
|                                                        |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |
| Ending balance                                              |   |         | 65,004 |   |                     |   | 141,619 |                                                |   |   | 111,784                              |   |   |                                      | 90,448 |   |                                                    |   | 628,569 |   |   |   | 504,650 |   |   |   | 48,586 |   |   |   | 1,590,660 |   |
|                                                        |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |
| Ending balance, individually evaluated for impairment       |   |         | 104    |   |                     |   | 3,692   |                                                |   |   | 4,079                                |   |   |                                      | 147    |   |                                                    |   | 7,088   |   |   |   | 16,423  |   |   |   | 15 |   |   |   | 31,548 |   |
|                                                        |   |         |   |   |                     |   |    |                                                |   |   |                                 |   |   |                                      |   |   |                                                    |   |    |   |   |   |    |   |   |   |   |   |   |   |   |   |
| Ending balance, collectively evaluated for impairment       |   |         | 64,900 |   |                     |   | 137,927 |                                                |   |   | 107,705                              |   |   |                                      | 90,301 |   |                                                    |   | 621,481 |   |   |   | 488,227 |   |   |   | 48,571 |   |   |   | 1,559,112 |   |

----

Table of Contents

|                                                          |   |   |   |   |   |   |
|---------------------------------------------------------------|--------|--------|--------|--------|--------|--------|
|                                                          |   | 2009   |   |   | 2008   |   |
|                                                          |   |   |   |   |   |   |
|                                                          |   |   |   |   |   |   |
| Balance, beginning                                            |   | $      | 27,660 |   |   | $      | 19,710 |   |
| Charge-offs:                                                  |   |   |   |   |   |   |   |   |
|   Agricultural                                      |   |   | 82     |   |   |   | 99 |   |
|   Commercial and financial                          |   |   | 5,161  |   |   |   | 1,359 |   |
|   Real estate:                                      |   |   |   |   |   |   |   |   |
|     Construction and land development     |   |   | 436    |   |   |   | 62 |   |
|     Mortgage, farmland                    |   |   | 22     |   |   |   | - |   |
|     Mortgage, 1 to 4 family               |   |   | 3,064  |   |   |   | 2,169 |   |
|     Mortgage, multi-family and commercial |   |   | 2,172  |   |   |   | 196 |   |
|   Other                                             |   |   | 515    |   |   |   | 604 |   |
|                                                          |   |   | 11,452 |   |   |   | 4,489 |   |
| Recoveries:                                                   |   |   |   |   |   |   |   |   |
|   Agricultural                                      |   |   | 20     |   |   |   | 61 |   |
|   Commercial and financial                          |   |   | 415    |   |   |   | 340 |   |
|   Real estate:                                      |   |   |   |   |   |   |   |   |
|     Construction and land development     |   |   | 49     |   |   |   | - |   |
|     Mortgage, farmland                    |   |   | 1      |   |   |   | 4 |   |
|     Mortgage, 1 to 4 family               |   |   | 236    |   |   |   | 104 |   |
|     Mortgage, multi-family and commercial |   |   | 7      |   |   |   | 128 |   |
|   Other                                             |   |   | 277    |   |   |   | 295 |   |
|                                                          |   |   | 1,005  |   |   |   | 932 |   |
|   Net charge-offs                                   |   |   | 10,447 |   |   |   | 3,557 |   |
|   Provision charged to expense                      |   |   | 11,947 |   |   |   | 11,507 |   |
| Balance, ending                                               |   | $      | 29,160 |   |   | $      | 27,660 |   |

----

Table of Contents

|                                          |   | Agricultural                           |    |                                                  | Commercial and Financial |                                                   | Real Estate: Construction, 1 to 4 family residential |                                     | Real estate: Construction, land development and commercial |   |
|-----------------------------------------------|--------|----------------------------------------|---------|-------------------------------------------------------|--------------------------|--------------------------------------------------------|-----------------------------------------------------------|------------------------------------------|-----------------------------------------------------------------|--------|
|                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |
| 2010                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |
| Grade:                                        |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |
|      Pass            |   | $                                      | 53,240  |                                                  |                     | $                                                      | 109,345                                                   |                                     |                                                            | $      | 20,448 |   |   | $ | 65,494 |   |
|      Potential Watch |   |                                   | 465     |                                                  |                     |                                                   | 2,818                                                     |                                     |                                                            |   | - |   |   |   | 3,620 |   |
|      Watch           |   |                                   | 5,325   |                                                  |                     |                                                   | 16,411                                                    |                                     |                                                            |   | 3,967 |   |   |   | 6,621 |   |
|      Substandard     |   |                                   | 5,974   |                                                  |                     |                                                   | 13,045                                                    |                                     |                                                            |   | 817 |   |   |   | 10,817 |   |
| Total                                         |   | $                                      | 65,004  |                                                  |                     | $                                                      | 141,619                                                   |                                     |                                                            | $      | 25,232 |   |   | $ | 86,552 |   |
|                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
|                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
|                                          |   | Real estate: Mortgage, farmland   |    | Real estate: Mortgage, 1 to 4 family first liens |                     | Real estate: Mortgage, 1 to 4 family junior liens |                                                      | Real estate: Mortgage, multi-family |                                                            |
|                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
| 2010                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
| Grade:                                        |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
|      Pass            |   | $                                      | 80,860  |                                                  |                     | $                                                      | 459,651                                                   |                                     |                                                            | $      | 97,831 |   |   | $ | 167,254 |   |
|      Potential Watch |   |                                   | 3,453   |                                                  |                     |                                                   | 12,658                                                    |                                     |                                                            |   | 3,071 |   |   |   | 8,808 |   |
|      Watch           |   |                                   | 2,317   |                                                  |                     |                                                   | 21,330                                                    |                                     |                                                            |   | 4,244 |   |   |   | 14,614 |   |
|      Substandard     |   |                                   | 3,818   |                                                  |                     |                                                   | 25,894                                                    |                                     |                                                            |   | 3,890 |   |   |   | 11,954 |   |
| Total                                         |   | $                                      | 90,448  |                                                  |                     | $                                                      | 519,533                                                   |                                     |                                                            | $      | 109,036 |   |   | $ | 202,630 |   |
|                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
|                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
|                                          |   | Real estate: Mortgage, commercial |    | Loans to individuals                                  |                     | Obligations of state and political subdivisions        |                                                      | Total                                    |                                                            |
|                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
| 2010                                          |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
| Grade:                                        |   |                                   |    |                                                  |                     |                                                   |                                                      |                                     |                                                            |   |   |   |   |   |   |   |
|      Pass            |   | $                                      | 248,805 |                                                  |                     | $                                                      | 22,669                                                    |                                     |                                                            | $      | 24,887 |   |   | $ | 1,350,484 |   |
|      Potential Watch |   |                                   | 8,893   |                                                  |                     |                                                   | 261                                                       |                                     |                                                            |   | - |   |   |   | 44,047 |   |
|      Watch           |   |                                   | 36,002  |                                                  |                     |                                                   | 404                                                       |                                     |                                                            |   | 72 |   |   |   | 111,307 |   |
|      Substandard     |   |                                   | 8,320   |                                                  |                     |                                                   | 293                                                       |                                     |                                                            |   | - |   |   |   | 84,822 |   |
| Total                                         |   | $                                      | 302,020 |                                                  |                     | $                                                      | 23,627                                                    |                                     |                                                            | $      | 24,959 |   |   | $ | 1,590,660 |   |

----

Table of Contents

----

Table of Contents

|                                                      |   | Recorded Investment |   |   | Unpaid Principal Balance |   |   | Related Allowance |   |   | Average Recorded Investment |   |   | Interest Income Recognized |   |
|-----------------------------------------------------------|--------|---------------------|--------|--------|--------------------------|--------|--------|-------------------|--------|--------|-----------------------------|--------|--------|----------------------------|--------|
|                                                      |   |                |   |   |                     |   |   |              |   |   |                        |   |   |                       |   |
| 2010                                                      |   |                |   |   |                     |   |   |              |   |   |                        |   |   |                       |   |
| With no related allowance recorded:                       |   |                |   |   |                     |   |   |              |   |   |                        |   |   |                       |   |
| Agriculture                                               |   | $                   | -      |   |                     | $      | -      |              |   | $      | -                           |   |   | $                          | -      |   |   | $ | - |   |
| Commercial and financial                                  |   |                | 2,301  |   |                     |   | 3,234  |              |   |   | -                           |   |   |                       | 2,717  |   |   |   | - |   |
| Real estate:                                              |   |                |   |   |                     |   |   |              |   |   |                        |   |   |                       |   |   |   |   |   |   |
|   Construction, 1 to 4 family residential       |   |                | -      |   |                     |   | -      |              |   |   | -                           |   |   |                       | -      |   |   |   | - |   |
|   Construction, land development and commercial |   |                | 2,118  |   |                     |   | 2,118  |              |   |   | -                           |   |   |                       | 2,246  |   |   |   | 98 |   |
|   Mortgage, farmland                            |   |                | -      |   |                     |   | -      |              |   |   | -                           |   |   |                       | -      |   |   |   | - |   |
|   Mortgage, 1 to 4 family first liens           |   |                | 181    |   |                     |   | 190    |              |   |   | -                           |   |   |                       | 222    |   |   |   | 13 |   |
|   Mortgage, 1 to 4 family junior liens          |   |                | -      |   |                     |   | 224    |              |   |   | -                           |   |   |                       | -      |   |   |   | - |   |
|   Mortgage, multi-family                        |   |                | 1,837  |   |                     |   | 1,883  |              |   |   | -                           |   |   |                       | 1,860  |   |   |   | - |   |
|   Mortgage, commercial                          |   |                | 485    |   |                     |   | 2,419  |              |   |   | -                           |   |   |                       | 525    |   |   |   | 31 |   |
| Loans to individuals                                      |   |                | -      |   |                     |   | -      |              |   |   | -                           |   |   |                       | -      |   |   |   | - |   |
|                                                      |   | $                   | 6,922  |   |                     | $      | 10,068 |              |   | $      | -                           |   |   | $                          | 7,570  |   |   | $ | 142 |   |
| With an allowance recorded:                               |   |                |   |   |                     |   |   |              |   |   |                        |   |   |                       |   |   |   |   |   |   |
| Agriculture                                               |   | $                   | 104    |   |                     | $      | 104    |              |   | $      | 21                          |   |   | $                          | 164    |   |   | $ | 8 |   |
| Commercial and financial                                  |   |                | 1,391  |   |                     |   | 1,573  |              |   |   | 172                         |   |   |                       | 1,261  |   |   |   | 58 |   |
| Real estate:                                              |   |                |   |   |                     |   |   |              |   |   |                        |   |   |                       |   |   |   |   |   |   |
|   Construction, 1 to 4 family residential       |   |                | 270    |   |                     |   | 346    |              |   |   | 54                          |   |   |                       | 308    |   |   |   | 17 |   |
|   Construction, land development and commercial |   |                | 1,691  |   |                     |   | 2,174  |              |   |   | 319                         |   |   |                       | 1,920  |   |   |   | 10 |   |
|   Mortgage, farmland                            |   |                | 147    |   |                     |   | 161    |              |   |   | 32                          |   |   |                       | 156    |   |   |   | - |   |
|   Mortgage, 1 to 4 family first liens           |   |                | 5,435  |   |                     |   | 6,274  |              |   |   | 136                         |   |   |                       | 5,773  |   |   |   | 190 |   |
|   Mortgage, 1 to 4 family junior liens          |   |                | 1,472  |   |                     |   | 1,482  |              |   |   | 34                          |   |   |                       | 1,492  |   |   |   | 59 |   |
|   Mortgage, multi-family                        |   |                | 2,938  |   |                     |   | 2,938  |              |   |   | 2                           |   |   |                       | 2,961  |   |   |   | 155 |   |
|   Mortgage, commercial                          |   |                | 11,163 |   |                     |   | 11,243 |              |   |   | 39                          |   |   |                       | 11,273 |   |   |   | 657 |   |
| Loans to individuals                                      |   |                | 15     |   |                     |   | 47     |              |   |   | 1                           |   |   |                       | 33     |   |   |   | 2 |   |
|                                                      |   | $                   | 24,626 |   |                     | $      | 26,342 |              |   | $      | 810                         |   |   | $                          | 25,341 |   |   | $ | 1,156 |   |
| Total:                                                    |   |                |   |   |                     |   |   |              |   |   |                        |   |   |                       |   |   |   |   |   |   |
| Agriculture                                               |   | $                   | 104    |   |                     | $      | 104    |              |   | $      | 21                          |   |   | $                          | 164    |   |   | $ | 8 |   |
| Commercial and financial                                  |   |                | 3,692  |   |                     |   | 4,807  |              |   |   | 172                         |   |   |                       | 3,978  |   |   |   | 58 |   |
| Real estate:                                              |   |                |   |   |                     |   |   |              |   |   |                        |   |   |                       |   |   |   |   |   |   |
|   Construction, 1 to 4 family residential       |   |                | 270    |   |                     |   | 346    |              |   |   | 54                          |   |   |                       | 308    |   |   |   | 17 |   |
|   Construction, land development and commercial |   |                | 3,809  |   |                     |   | 4,292  |              |   |   | 319                         |   |   |                       | 4,166  |   |   |   | 108 |   |
|   Mortgage, farmland                            |   |                | 147    |   |                     |   | 161    |              |   |   | 32                          |   |   |                       | 156    |   |   |   | - |   |
|   Mortgage, 1 to 4 family first liens           |   |                | 5,616  |   |                     |   | 6,464  |              |   |   | 136                         |   |   |                       | 5,995  |   |   |   | 203 |   |
|   Mortgage, 1 to 4 family junior liens          |   |                | 1,472  |   |                     |   | 1,706  |              |   |   | 34                          |   |   |                       | 1,492  |   |   |   | 59 |   |
|   Mortgage, multi-family                        |   |                | 4,775  |   |                     |   | 4,821  |              |   |   | 2                           |   |   |                       | 4,821  |   |   |   | 155 |   |
|   Mortgage, commercial                          |   |                | 11,648 |   |                     |   | 13,662 |              |   |   | 39                          |   |   |                       | 11,798 |   |   |   | 688 |   |
| Loans to individuals                                      |   |                | 15     |   |                     |   | 47     |              |   |   | 1                           |   |   |                       | 33     |   |   |   | 2 |   |
|                                                      |   | $                   | 31,548 |   |                     | $      | 36,410 |              |   | $      | 810                         |   |   | $                          | 32,911 |   |   | $ | 1,298 |   |

----

Table of Contents

|                                                                              |   | 2009   |   |   | 2008   |   |
|-----------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|
|                                                                              |   |   |   |   |   |   |
|                                                                              |   |   |   |   |   |   |
| Impaired loans receivable for which there is a related allowance for loan losses  |   | $      | 5,720  |   |   | $      | 7,842 |   |
| Impaired loans receivable for which there is no related allowance for loan losses |   |   | 21,784 |   |   |   | 3,012 |   |
|     Total (1)                                                 |   | $      | 27,504 |   |   | $      | 10,854 |   |
|                                                                              |   |   |   |   |   |   |   |   |
| Related allowance for credit losses on impaired loans                             |   | $      | 1,336  |   |   | $      | 3,551 |   |
| Average balance of impaired loans                                                 |   |   | 19,783 |   |   |   | 11,515 |   |
| Nonaccrual loans                                                                  |   |   | 5,360  |   |   |   | 2,535 |   |
| Loans past due ninety days or more and still accruing                             |   |   | 7,009  |   |   |   | 5,049 |   |
| Restructured loans                                                                |   |   | 15,135 |   |   |   | 4,478 |   |
| Interest income recognized on impaired loans                                      |   |   | 3,979  |   |   |   | 2,582 |   |
| Interest income forfeited on non-accrual loans                                    |   |   | 293    |   |   |   | 93 |   |

| (1)   | The Company has revised the total of impaired loans from previous filings.  The revised total has decreased by $47,761,000 and $41,332,000 as of December 31, 2009 and 2008, respectively.  The revision was made to align with the regulatory definition of impaired loans.  In previous filings, the Company included all loans that were evaluated for potential impairment as part of our quarterly allowance for loan loss calculation in the non-performing loan total.  The Company revised the presentation of impaired loans to include only nonaccrual loans, accruing loans greater than 90 days past due and restructured loans.  The resulting change in the presentation of impaired loan total does not have any impact on the allowance for loan loss policy, allowance for loan loss calculation or the provision for loan loss for any periods presented.  The loans that were removed from the presentation were evaluated for potential impairment.  As these loans were not considered impaired, the appropriate allocation was calculated using historical loss rates, as adjusted for qualitative factors.  The revised impaired loan presentation allows the Company to better compare itself to its appropriate peer group as the revised impaired loan presentation corresponds with the regulatory definition. |
|-----------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

----

Table of Contents

|                          |   | December 31,           |   |
|-------------------------------|--------|------------------------|--------|
|                          |   | 2010                   |   |   | 2009 |   |
|                          |   | (Amounts In Thousands) |   |
|                          |   |                   |   |   |   |   |
| Land                          |   | $                      | 6,975  |   |   | $ | 5,598 |   |
| Buildings and improvements    |   |                   | 23,829 |   |   |   | 23,650 |   |
| Furniture and equipment       |   |                   | 21,061 |   |   |   | 20,030 |   |
|                          |   |                   | 51,865 |   |   |   | 49,278 |   |
| Less accumulated depreciation |   |                   | 25,059 |   |   |   | 22,861 |   |
| Net                           |   | $                      | 26,806 |   |   | $ | 26,417 |   |

|                    |   | December 31,           |      |
|-------------------------|--------|------------------------|-----------|
|                    |   | 2010                   |      |   | 2009 |   |
|                    |   | (Amounts In Thousands) |      |
|                    |   |                   |      |   |   |   |
| NOW and other demand    |   | $                      | 253,253   |   |   | $ | 209,440 |   |
| Savings                 |   |                   | 382,311   |   |   |   | 334,802 |   |
| Time, $100,000 and over |   |                   | 182,156   |   |   |   | 174,909 |   |
| Other time              |   |                   | 464,230   |   |   |   | 444,118 |   |
|                    |   | $                      | 1,281,950 |   |   | $ | 1,163,269 |   |

----

Table of Contents

|                                     |   | December 31,           |    |
|------------------------------------------|--------|------------------------|---------|
|                                     |   | 2010                   |    |   | 2009 |   |
|                                     |   | (Amounts In Thousands) |    |
| Due in one year or less                  |   | $                      | 339,153 |   |   | $ | 336,874 |   |
| Due after one year through two years     |   |                   | 161,723 |   |   |   | 162,990 |   |
| Due after two years through three years  |   |                   | 67,987  |   |   |   | 95,908 |   |
| Due after three years through four years |   |                   | 31,474  |   |   |   | 12,650 |   |
| Due over four years                      |   |                   | 46,049  |   |   |   | 10,605 |   |
|                                     |   | $                      | 646,386 |   |   | $ | 619,027 |   |

|                                                                                                                                       |   | December 31,           |   |
|--------------------------------------------------------------------------------------------------------------------------------------------|--------|------------------------|--------|
|                                                                                                                                       |   | 2010                   |   |   | 2009 |   |
|                                                                                                                                       |   | (Amounts In Thousands) |   |
| Federal funds purchased, secured by other securities (FHLB, FHLMC and FNMA)                                                                |   | $                      | -      |   |   | $ | 33,066 |   |
| Repurchase agreements with customers, renewable daily, interest payable monthly, secured by other securities (FHLB, FHLMC and FNMA)        |   |                   | 44,968 |   |   |   | 33,505 |   |
| Repurchase agreements with customers, interest fixed, maturities of less than one year, secured by other securities (FHLB, FHLMC and FNMA) |   |                   | 1,960  |   |   |   | 1,963 |   |
|                                                                                                                                       |   | $                      | 46,928 |   |   | $ | 68,534 |   |

----

Table of Contents

|                                               |   | 2010                   |    |   | 2009   |   |
|----------------------------------------------------|--------|------------------------|---------|--------|--------|--------|
| (Effective interest rates as of December 31, 2010) |   | (Amounts In Thousands) |    |
|                                               |   |                   |    |   |   |   |
| Due 2010                                           |   | $                      | -       |   |   | $      | 40,000 |   |
| Due 2011, 0.59%                                    |   |                   | 10,000  |   |   |   | - |   |
| Due 2015, 3.70% to 4.56%                           |   |                   | 60,000  |   |   |   | 60,000 |   |
| Due 2016, 4.46% to 4.69%                           |   |                   | 45,000  |   |   |   | 45,000 |   |
| Due 2017, 4.09% to 4.89%                           |   |                   | 60,000  |   |   |   | 60,000 |   |
| Due 2018, 3.65%                                    |   |                   | 20,000  |   |   |   | 20,000 |   |
|                                               |   | $                      | 195,000 |   |   | $      | 225,000 |   |

----

Table of Contents

|                    |   | 2010   |       |   | 2009   |   |
|-------------------------|--------|--------|------------|--------|--------|--------|
|                    |   |   |       |   |   |   |
| Shares held by the ESOP |   |   | 426,402    |   |   |   | 432,043 |   |
| Fair value per share    |   | $      | 58.50      |   |   | $      | 53.00 |   |
| Maximum cash obligation |   | $      | 24,945,000 |   |   | $      | 22,900,000 |   |

----

Table of Contents

|                       |   | Number of Shares |    |   | Weighted-AverageExercise Price |   |   | Weighted-AverageRemaining ContractualTerm (Years) |   |   | AggregateIntrinsic Value(In Thousands) |   |
|----------------------------|--------|------------------|---------|--------|--------------------------------|--------|--------|---------------------------------------------------|--------|--------|----------------------------------------|--------|
| Balance, December 31, 2007 |   |             | 48,365  |   |                           | $      | 31.02  |                                              |   |   |                                   |   |   |   |
|   Granted        |   |             | -       |   |                           |   |   |                                              |   |   |                                   |   |   |   |
|   Exercised      |   |             | (10,705 | )      |                           |   |   |                                              |   |   |                                   |   |   |   |
| Balance, December 31, 2008 |   |             | 37,660  |   |                           |   | 32.05  |                                              |   |   | 4.36                                   |   |   | $ | 1,207 |   |
|   Granted        |   |             | 20,000  |   |                           |   |   |                                              |   |   |                                   |   |   |   |   |   |
|   Exercised      |   |             | (20,300 | )      |                           |   |   |                                              |   |   |                                   |   |   |   |   |   |
|   Forfeited      |   |             | (4,000  | )      |                           |   |   |                                              |   |   |                                   |   |   |   |   |   |
| Balance, December 31, 2009 |   |             | 33,360  |   |                           |   | 32.88  |                                              |   |   | 3.60                                   |   |   |   | 1,097 |   |
|   Granted        |   |             | -       |   |                           |   |   |                                              |   |   |                                   |   |   |   |   |   |
|   Exercised      |   |             | (5,405  | )      |                           |   |   |                                              |   |   |                                   |   |   |   |   |   |
| Balance, December 31, 2010 |   |             | 27,955  |   |                           |   | 33.83  |                                              |   |   | 2.84                                   |   |   |   | 946 |   |

|                    |   | 2010   |   |   | 2009   |    |   | 2008   |   |
|-------------------------|--------|--------|--------|--------|--------|---------|--------|--------|--------|
|                    |   |   |   |   |   |    |   |   |   |
| Risk-free interest rate |   |   | n/a    |   |   |    | 0.06   | %      |   |   | n/a |   |
| Expected option life    |   |   | n/a    |   |   | 21 days |   |   |   | n/a |   |
| Expected volatility     |   |   | n/a    |   |   |    | 57.70  | %      |   |   | n/a |   |
| Expected dividends      |   |   | n/a    |   |   |    | 1.65   | %      |   |   | n/a |   |

----

Table of Contents

| Exercise Price |   |   | Number Outstanding |   | Remaining Contractual Life |   | Number Exercisable |   |
|----------------|--------|--------|--------------------|--------|----------------------------|--------|--------------------|--------|
|           |   |   |               |   |                       |   |               |   |
| $              | 25.67  |   |               |   | 3,100                      |   | 5 Months           |   |   | 3,100 |   |
|           | 29.33  |   |               |   | 13,615                     |   | 24 Months          |   |   | 13,615 |   |
|           | 33.67  |   |               |   | 3,000                      |   | 36 Months          |   |   | 3,000 |   |
|           | 34.50  |   |               |   | 2,940                      |   | 40 Months          |   |   | 2,940 |   |
|           | 36.25  |   |               |   | 720                        |   | 45 Months          |   |   | 720 |   |
|           | 52.00  |   |               |   | 4,580                      |   | 77 Months          |   |   | - |   |
|           |   |   |               |   | 27,955                     |   |               |   |   | 23,375 |   |

|                |   | 2010                   |   |   | 2009   |   |   | 2008   |   |
|---------------------|--------|------------------------|--------|--------|--------|--------|--------|--------|--------|
|                |   | (Amounts In Thousands) |   |
|                |   |                   |   |   |   |   |   |   |   |
| Current:            |   |                   |   |   |   |   |   |   |   |
|   Federal |   | $                      | 7,694  |   |   | $      | 4,480  |   |   | $ | 7,242 |   |
|   State   |   |                   | 1,663  |   |   |   | 1,011  |   |   |   | 1,402 |   |
| Deferred:           |   |                   |   |   |   |   |   |   |   |   |   |   |
|   Federal |   |                   | (86    | )      |   |   | (237   | )      |   |   | (2,684 | ) |
|   State   |   |                   | (13    | )      |   |   | (36    | )      |   |   | (404 | ) |
|                |   | $                      | 9,258  |   |   | $      | 5,218  |   |   | $ | 5,556 |   |

----

Table of Contents

|                                                                   |   | December 31,           |   |
|------------------------------------------------------------------------|--------|------------------------|--------|
|                                                                   |   | 2010                   |   |   | 2009 |   |
|                                                                   |   | (Amounts In Thousands) |   |
| Deferred income tax assets:                                            |   |                   |   |   |   |   |
|   Allowance for loan losses                                  |   | $                      | 11,180 |   |   | $ | 11,154 |   |
|   Deferred compensation                                      |   |                   | 2,029  |   |   |   | 1,940 |   |
|   Accrued expenses                                           |   |                   | 723    |   |   |   | 687 |   |
|   State net operating loss                                   |   |                   | 442    |   |   |   | 396 |   |
|     Gross deferred tax assets                      |   |                   | 14,374 |   |   |   | 14,177 |   |
|   Valuation allowance                                        |   |                   | (442   | ) |   |   | (396 | ) |
|     Deferred tax asset, net of valuation allowance |   |                   | 13,932 |   |   |   | 13,781 |   |
| Deferred income tax liabilities:                                       |   |                   |   |   |   |   |   |   |
|   Property and equipment                                     |   |                   | 1,229  |   |   |   | 1,375 |   |
|   Unrealized gains on investment securities                  |   |                   | 1,722  |   |   |   | 2,601 |   |
|   Goodwill                                                   |   |                   | 575    |   |   |   | 511 |   |
|   Other                                                      |   |                   | 536    |   |   |   | 402 |   |
|     Gross deferred tax liabilities                 |   |                   | 4,062  |   |   |   | 4,889 |   |
|     Net deferred income tax assets                 |   | $                      | 9,870  |   |   | $ | 8,892 |   |

----

Table of Contents

|                                            |   | Year Ended December 31, |   |
|-------------------------------------------------|--------|-------------------------|--------|
|                                            |   | 2010                    |   |   | 2009 |   |   | 2008 |   |
|                                            |   | (Amounts In Thousands)  |   |
|                                            |   |                    |   |   |   |   |   |   |   |
| Consolidated statements of income               |   | $                       | 99     |   |   | $ | 273 |   |   | $ | 3,088 |   |
| Consolidated statements of stockholders' equity |   |                    | 879    |   |   |   | (340 | ) |   |   | (1,860 | ) |
|                                            |   | $                       | 978    |   |   | $ | (67 | ) |   | $ | 1,228 |   |

|                              |   | 2010                   |   |   | 2009   |   |   | 2008   |   |
|-----------------------------------|--------|------------------------|--------|--------|--------|--------|--------|--------|--------|
|                              |   |                   |   |   | % Of   |   |   |   |   |   | % Of |   |   |   |   |   | % Of |   |
|                              |   |                   |   |   | Pretax |   |   |   |   |   | Pretax |   |   |   |   |   | Pretax |   |
|                              |   | Amount                 |   |   | Income |   |   | Amount |   |   | Income |   |   | Amount |   |   | Income |   |
|                              |   | (Amounts In Thousands) |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                              |   |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Expected tax expense              |   | $                      | 11,401 |   |   |   | 35.0   | %      |   | $ | 7,421 |   |   |   | 35.0 | % |   | $ | 6,893 |   |   |   | 35.0 | % |
| Tax-exempt interest               |   |                   | (1,319 | )      |   |   | (4.1   | )      |   |   | (1,312 | ) |   |   | (6.2 | ) |   |   | (1,300 | ) |   |   | (6.6 | ) |
| Interest expense                  |   |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| limitation                        |   |                   | 119    |   |   |   | 0.4    |   |   |   | 150 |   |   |   | 0.7 |   |   |   | 180 |   |   |   | 0.9 |   |
| State income taxes,               |   |                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| net of federal income tax benefit |   |                   | 1,073  |   |   |   | 3.3    |   |   |   | 634 |   |   |   | 3.0 |   |   |   | 649 |   |   |   | 3.3 |   |
| Income tax credits                |   |                   | (1,909 | )      |   |   | (5.9   | )      |   |   | (1,637 | ) |   |   | (7.7 | ) |   |   | (711 | ) |   |   | (3.6 | ) |
| Other                             |   |                   | (107   | )      |   |   | (0.3   | )      |   |   | (38 | ) |   |   | (0.2 | ) |   |   | (155 | ) |   |   | (0.8 | ) |
|                              |   | $                      | 9,258  |   |   |   | 28.4   | %      |   | $ | 5,218 |   |   |   | 24.6 | % |   | $ | 5,556 |   |   |   | 28.2 | % |

----

Table of Contents

|                                              |   | Actual |    |   | For Capital Adequacy Purposes |   |   | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |   |
|---------------------------------------------------|--------|--------|---------|--------|-------------------------------|--------|--------|---------------------------------------------------------------|--------|
|                                              |   | Amount |    |   | Ratio                         |   |   | Ratio                                                         |   |   | Ratio |   |
| As of December 31, 2010:                          |   |   |    |   |                          |   |   |                                                          |   |   |   |   |
|   Company:                              |   |   |    |   |                          |   |   |                                                          |   |   |   |   |
|     Total risk-based capital  |   | $      | 204,914 |   |                          |   | 13.59  | %                                                             |   |   | 8.00 | % |   |   | 10.00 | % |
|     Tier 1 risk-based capital |   |   | 185,932 |   |                          |   | 12.33  |                                                          |   |   | 4.00 |   |   |   | 6.00 |   |
|     Leverage ratio            |   |   | 185,932 |   |                          |   | 9.70   |                                                          |   |   | 4.00 |   |   |   | 5.00 |   |
| Bank:                                             |   |   |    |   |                          |   |   |                                                          |   |   |   |   |   |   |   |   |
|     Total risk-based capital  |   |   | 204,038 |   |                          |   | 13.54  |                                                          |   |   | 8.00 |   |   |   | 10.00 |   |
|     Tier 1 risk-based capital |   |   | 185,076 |   |                          |   | 12.28  |                                                          |   |   | 4.00 |   |   |   | 6.00 |   |
|     Leverage ratio            |   |   | 185,076 |   |                          |   | 9.66   |                                                          |   |   | 4.00 |   |   |   | 5.00 |   |

----

Table of Contents

|                                              |   | Actual |    |   | For Capital Adequacy Purposes |   |   | To Be Well Capitalized Under Prompt Corrective Action Provisions |   |
|---------------------------------------------------|--------|--------|---------|--------|-------------------------------|--------|--------|------------------------------------------------------------------|--------|
|                                              |   | Amount |    |   | Ratio                         |   |   | Ratio                                                            |   |   | Ratio |   |
| As of December 31, 2009:                          |   |   |    |   |                          |   |   |                                                             |   |   |   |   |
|   Company:                              |   |   |    |   |                          |   |   |                                                             |   |   |   |   |
|     Total risk-based capital  |   | $      | 186,095 |   |                          |   | 12.94  | %                                                                |   |   | 8.00 | % |   |   | 10.00 | % |
|     Tier 1 risk-based capital |   |   | 167,976 |   |                          |   | 11.68  |                                                             |   |   | 4.00 |   |   |   | 6.00 |   |
|     Leverage ratio            |   |   | 167,976 |   |                          |   | 9.20   |                                                             |   |   | 4.00 |   |   |   | 5.00 |   |
|   Bank:                                 |   |   |    |   |                          |   |   |                                                             |   |   |   |   |   |   |   |   |
|     Total risk-based capital  |   |   | 184,992 |   |                          |   | 12.87  |                                                             |   |   | 8.00 |   |   |   | 10.00 |   |
|     Tier 1 risk-based capital |   |   | 166,890 |   |                          |   | 11.61  |                                                             |   |   | 4.00 |   |   |   | 6.00 |   |
|     Leverage ratio            |   |   | 166,890 |   |                          |   | 9.14   |                                                             |   |   | 4.00 |   |   |   | 5.00 |   |

----

Table of Contents

|                                                      |   | Year Ended December 31, |    |
|-----------------------------------------------------------|--------|-------------------------|---------|
|                                                      |   | 2010                    |    |   | 2009 |   |
|                                                      |   | (Amounts In Thousands)  |    |
|                                                      |   |                    |    |   |   |   |
| Balance, beginning                                        |   | $                       | 30,852  |   |   | $ | 41,210 |   |
|   Net decrease due to change in related parties |   |                    | -       |   |   |   | (5,174 | ) |
|   Advances                                      |   |                    | 61,245  |   |   |   | 64,637 |   |
|   Collections                                   |   |                    | (57,864 | ) |   |   | (69,821 | ) |
| Balance, ending                                           |   | $                       | 34,233  |   |   | $ | 30,852 |   |

|                                                                       |   | 2010                   |      |   | 2009       |   |
|----------------------------------------------------------------------------|--------|------------------------|-----------|--------|------------|--------|
|                                                                       |   | Carrying               |      |   | Estimated  |   |   | Carrying |   |   | Estimated |   |
|                                                                       |   | Amount                 |      |   | Fair Value |   |   | Amount |   |   | Fair Value |   |
|                                                                       |   | (Amounts In Thousands) |      |
|                                                                       |   |                   |      |   |       |   |   |   |   |   |   |   |
| Cash and due from banks                                                    |   | $                      | 62,978    |   |       | $      | 62,978 |   |   | $ | 24,095 |   |   | $ | 24,095 |   |
| Investment securities                                                      |   |                   | 216,603   |   |       |   | 216,603 |   |   |   | 214,098 |   |   |   | 214,098 |   |
| Loans                                                                      |   |                   | 1,571,820 |   |       |   | 1,578,072 |   |   |   | 1,511,957 |   |   |   | 1,515,351 |   |
| Accrued interest receivable                                                |   |                   | 8,686     |   |       |   | 8,686 |   |   |   | 9,677 |   |   |   | 9,677 |   |
| Deposits                                                                   |   |                   | 1,480,741 |   |       |   | 1,483,116 |   |   |   | 1,347,427 |   |   |   | 1,350,881 |   |
| Federal funds purchased and securities sold under agreements to repurchase |   |                   | 46,928    |   |       |   | 46,928 |   |   |   | 68,534 |   |   |   | 68,534 |   |
| Borrowings from Federal Home Loan Bank                                     |   |                   | 195,000   |   |       |   | 210,093 |   |   |   | 225,000 |   |   |   | 242,562 |   |
| Accrued interest payable                                                   |   |                   | 1,996     |   |       |   | 1,996 |   |   |   | 2,341 |   |   |   | 2,341 |   |
|                                                                       |   |                   |      |   |       |   |   |   |   |   |   |   |   |   |   |   |
|                                                                       |   | Face Amount            |      |   |       |   |   |   | Face Amount |   |   |   |   |   |
|                                                                       |   |                   |      |   |       |   |   |   |   |   |   |   |   |   |   |   |
| Off-balance sheet instruments:                                             |   |                   |      |   |       |   |   |   |   |   |   |   |   |   |   |   |
|   Loan commitments                                               |   | $                      | 281,864   |   |       | $      | - |   |   | $ | 289,927 |   |   | $ | - |   |
|   Letters of credit                                              |   |                   | 11,936    |   |       |   | - |   |   |   | 9,724 |   |   |   | - |   |

----

Table of Contents

| CONDENSED BALANCE SHEETS                                           |   |
|--------------------------------------------------------------------|--------|
| December 31, 2010 and 2009                                         |   |
| (Amounts In Thousands)                                             |   |
|                                                               |   |   |   |   |   |   |
| ASSETS                                                             |   | 2010 |   |   | 2009 |   |
|                                                               |   |   |   |   |   |   |
| Cash at subsidiary bank                                            |   | $ | 757 |   |   | $ | 1,013 |   |
| Investment in subsidiary bank                                      |   |   | 190,358 |   |   |   | 173,590 |   |
| Other assets                                                       |   |   | 1,611 |   |   |   | 1,366 |   |
|     Total assets                               |   | $ | 192,726 |   |   | $ | 175,969 |   |
|                                                               |   |   |   |   |   |   |   |   |
| LIABILITIES AND STOCKHOLDERS' EQUITY                               |   |   |   |   |   |   |   |   |
|                                                               |   |   |   |   |   |   |   |   |
| Liabilities                                                        |   | $ | 1,512 |   |   | $ | 1,294 |   |
| Redeemable common stock held by ESOP                               |   |   | 24,945 |   |   |   | 22,900 |   |
| Stockholders' equity:                                              |   |   |   |   |   |   |   |   |
|   Capital stock                                          |   |   | 14,875 |   |   |   | 14,582 |   |
|   Retained earnings                                      |   |   | 185,412 |   |   |   | 166,120 |   |
|   Accumulated other comprehensive income                 |   |   | 2,781 |   |   |   | 4,200 |   |
|   Treasury stock at cost                                 |   |   | (11,854 | ) |   |   | (10,227 | ) |
|                                                               |   |   | 191,214 |   |   |   | 174,675 |   |
| Less maximum cash obligation related to ESOP shares                |   |   | 24,945 |   |   |   | 22,900 |   |
|     Total stockholders' equity                 |   |   | 166,269 |   |   |   | 151,775 |   |
|     Total liabilities and stockholders' equity |   | $ | 192,726 |   |   | $ | 175,969 |   |

----

Table of Contents

| CONDENSED STATEMENTS OF INCOME                                                                            |   |
|-----------------------------------------------------------------------------------------------------------|--------|
| Years Ended December 31, 2010, 2009 and 2008                                                              |   |
| (Amounts In Thousands)                                                                                    |   |
|                                                                                                      |   |   |   |   |   |   |   |   |   |
|                                                                                                      |   | 2010 |   |   | 2009 |   |   | 2008 |   |
|                                                                                                      |   |   |   |   |   |   |   |   |   |
| Dividends received from subsidiary                                                                        |   | $ | 5,375 |   |   | $ | 6,042 |   |   | $ | 7,042 |   |
| Other expenses                                                                                            |   |   | (377 | ) |   |   | (234 | ) |   |   | (255 | ) |
|     Income before income tax benefit and equity in undistributed income of subsidiary |   |   | 4,998 |   |   |   | 5,808 |   |   |   | 6,787 |   |
| Income tax benefit                                                                                        |   |   | 132 |   |   |   | 82 |   |   |   | 89 |   |
|                                                                                                      |   |   | 5,130 |   |   |   | 5,890 |   |   |   | 6,876 |   |
| Equity in undistributed income of subsidiary                                                              |   |   | 18,186 |   |   |   | 10,095 |   |   |   | 7,264 |   |
|     Net income                                                                        |   | $ | 23,316 |   |   | $ | 15,985 |   |   | $ | 14,140 |   |

----

Table of Contents

| CONDENSED STATEMENTS OF CASH FLOWS                                                  |   |
|-------------------------------------------------------------------------------------|--------|
| Years Ended December 31, 2010, 2009 and 2008                                        |   |
| (Amounts In Thousands)                                                              |   |
|                                                                                |   |   |   |   |   |   |   |   |   |
|                                                                                |   | 2010 |   |   | 2009 |   |   | 2008 |   |
| Cash flows from operating activities:                                               |   |   |   |   |   |   |   |   |   |
|   Net income                                                              |   | $ | 23,316 |   |   | $ | 15,985 |   |   | $ | 14,140 |   |
|   Noncash items included in net income:                                   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Equity in undistributed income of subsidiary                |   |   | (18,186 | ) |   |   | (10,095 | ) |   |   | (7,264 | ) |
|     Share-based compensation                                    |   |   | 15 |   |   |   | 62 |   |   |   | 21 |   |
|     Compensation expensed through issuance of common stock      |   |   | 46 |   |   |   | 111 |   |   |   | 234 |   |
|     Excess tax benefits related to share-based compensation     |   |   | (113 | ) |   |   | (44 | ) |   |   | (127 | ) |
|     Forfeiture of common stock                                  |   |   | (32 | ) |   |   | (41 | ) |   |   | (51 | ) |
|     Increase in other assets                                    |   |   | (133 | ) |   |   | (72 | ) |   |   | (92 | ) |
|     Increase in liabilities                                     |   |   | 218 |   |   |   | 65 |   |   |   | 158 |   |
|        Net cash provided by operating activities |   |   | 5,131 |   |   |   | 5,971 |   |   |   | 7,019 |   |
|                                                                                |   |   |   |   |   |   |   |   |   |   |   |   |
| Cash flows from financing activities:                                               |   |   |   |   |   |   |   |   |   |   |   |   |
|   Stock options exercised                                                 |   |   | 151 |   |   |   | 959 |   |   |   | 293 |   |
|   Excess tax benefits related to share-based compensation                 |   |   | 113 |   |   |   | 44 |   |   |   | 127 |   |
|   Purchase of treasury stock                                              |   |   | (1,627 | ) |   |   | (2,132 | ) |   |   | (3,398 | ) |
|   Dividends paid                                                          |   |   | (4,024 | ) |   |   | (4,041 | ) |   |   | (4,086 | ) |
|        Net cash used in financing activities     |   |   | (5,387 | ) |   |   | (5,170 | ) |   |   | (7,064 | ) |
|        (Decrease) increase in cash               |   |   | (256 | ) |   |   | 801 |   |   |   | (45 | ) |
| Cash balance:                                                                       |   |   |   |   |   |   |   |   |   |   |   |   |
|   Beginning of year                                                       |   |   | 1,013 |   |   |   | 212 |   |   |   | 257 |   |
|   Ending of year                                                          |   | $ | 757 |   |   | $ | 1,013 |   |   | $ | 212 |   |

----

Table of Contents

|                                                         |   | 2010                   |    |   | 2009   |   |
|--------------------------------------------------------------|--------|------------------------|---------|--------|--------|--------|
|                                                         |   | (Amounts In Thousands) |    |
| Firm loan commitments and unused portion of lines of credit: |   |                   |    |   |   |   |
|   Home equity loans                                |   | $                      | 35,932  |   |   | $      | 37,705 |   |
|   Credit cards                                     |   |                   | 42,369  |   |   |   | 43,658 |   |
|   Commercial, real estate and home construction    |   |                   | 65,035  |   |   |   | 78,783 |   |
|   Commercial lines and real estate purchase loans  |   |                   | 138,528 |   |   |   | 129,781 |   |
| Outstanding letters of credit                                |   |                   | 11,936  |   |   |   | 9,724 |   |

----

Table of Contents

| Year ending December 31: |   | (Amounts In Thousands) |
|--------------------------|--------|------------------------|
| 2011                     |   |                   |                   316 |   |
| 2012                     |   |                   |                   266 |   |
| 2013                     |   |                   |                   257 |   |
| 2014                     |   |                   |                   174 |   |
| 2015                     |   |                   |                   112 |   |
| Thereafter               |   |                   |                   335 |   |
|                     |   | $                      | 1,460 |   |

----

Table of Contents

|                                   |   | Quarter Ended |   |
|----------------------------------------|--------|---------------|--------|
|                                   |   | March         |   |   | June |   |   | September |   |   | December |   |   | Year |   |
| 2010                                   |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Interest income            |   | $             | 23,500 |   |   | $ | 23,897 |   |   | $ | 23,911 |   |   | $ | 23,679 |   |   | $ | 94,987 |   |
|   Interest expense           |   |          | 7,304  |   |   |   | 7,007 |   |   |   | 6,725 |   |   |   | 6,803 |   |   |   | 27,839 |   |
|   Net interest income        |   | $             | 16,196 |   |   | $ | 16,890 |   |   | $ | 17,186 |   |   | $ | 16,876 |   |   | $ | 67,148 |   |
|   Provision for loan losses  |   |          | 2,065  |   |   |   | 853 |   |   |   | 2,870 |   |   |   | 3,137 |   |   |   | 8,925 |   |
|   Other income               |   |          | 4,968  |   |   |   | 4,588 |   |   |   | 5,085 |   |   |   | 5,458 |   |   |   | 20,099 |   |
|   Other expense              |   |          | 11,556 |   |   |   | 11,093 |   |   |   | 10,928 |   |   |   | 12,171 |   |   |   | 45,748 |   |
|   Income before income taxes |   | $             | 7,543  |   |   | $ | 9,532 |   |   | $ | 8,473 |   |   | $ | 7,026 |   |   |   | 32,574 |   |
|   Income taxes               |   |          | 2,158  |   |   |   | 2,811 |   |   |   | 2,440 |   |   |   | 1,849 |   |   |   | 9,258 |   |
|   Net income                 |   | $             | 5,385  |   |   | $ | 6,721 |   |   | $ | 6,033 |   |   | $ | 5,177 |   |   | $ | 23,316 |   |
|                                   |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Basic earnings per share   |   | $             | 1.22   |   |   | $ | 1.52 |   |   | $ | 1.37 |   |   | $ | 1.18 |   |   | $ | 5.29 |   |
|   Diluted earnings per share |   |          | 1.21   |   |   |   | 1.52 |   |   |   | 1.37 |   |   |   | 1.18 |   |   |   | 5.28 |   |
|                                   |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| 2009                                   |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Interest income            |   | $             | 23,868 |   |   | $ | 24,075 |   |   | $ | 24,040 |   |   | $ | 24,212 |   |   | $ | 96,195 |   |
|   Interest expense           |   |          | 9,958  |   |   |   | 9,746 |   |   |   | 9,069 |   |   |   | 8,368 |   |   |   | 37,141 |   |
|   Net interest income        |   | $             | 13,910 |   |   | $ | 14,329 |   |   | $ | 14,971 |   |   | $ | 15,844 |   |   | $ | 59,054 |   |
|   Provision for loan losses  |   |          | 2,436  |   |   |   | 3,481 |   |   |   | 2,357 |   |   |   | 3,673 |   |   |   | 11,947 |   |
|   Other income               |   |          | 4,726  |   |   |   | 5,049 |   |   |   | 4,681 |   |   |   | 4,453 |   |   |   | 18,909 |   |
|   Other expense              |   |          | 10,844 |   |   |   | 11,859 |   |   |   | 11,126 |   |   |   | 10,984 |   |   |   | 44,813 |   |
|   Income before income taxes |   | $             | 5,356  |   |   | $ | 4,038 |   |   | $ | 6,169 |   |   | $ | 5,640 |   |   |   | 21,203 |   |
|   Income taxes               |   |          | 1,367  |   |   |   | 1,108 |   |   |   | 1,436 |   |   |   | 1,307 |   |   |   | 5,218 |   |
|   Net income                 |   | $             | 3,989  |   |   | $ | 2,930 |   |   | $ | 4,733 |   |   | $ | 4,333 |   |   | $ | 15,985 |   |
|                                   |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Basic earnings per share   |   | $             | 0.90   |   |   | $ | 0.66 |   |   | $ | 1.07 |   |   | $ | 0.98 |   |   | $ | 3.61 |   |
|   Diluted earnings per share |   |          | 0.90   |   |   |   | 0.66 |   |   |   | 1.06 |   |   |   | 0.98 |   |   |   | 3.60 |   |

----

Table of Contents

Changes In 

Controls and 

----

Table of Contents

Other Information

Directors, 

Executive

Security Ownership 

Certain Relationships 

Principal 

----

Table of Contents

Exhibits

|  (a) |  1. |  Financial Statements                                                                           | Form 10-K Reference |
|-----------|----------|------------------------------------------------------------------------------------------------------|---------------------|
|      |     |                                                                                                 |                |
|      |     | Independent registered public accounting firm's report on the financial statements                   | 69                  |
|      |     | Consolidated balance sheets as of December 31, 2010 and 2009                                         | 70                  |
|      |     | Consolidated statements of income for the years ended December 31, 2010, 2009, and 2008              | 71                  |
|      |     | Consolidated statements of comprehensive income for the years ended                                  |                |
|      |     | December 31, 2010, 2009 and 2008                                                                     | 72                  |
|      |     | Consolidated statements of stockholders' equity for the years ended                                  |                |
|      |     | December 31, 2010, 2009 and 2008                                                                     | 73                  |
|      |     | Consolidated statements of cash flows for the years ended December 31, 2010,                         |                |
|      |     | 2009 and 2008                                                                                        | 74                  |
|      |     | Notes to consolidated financial statements                                                           | 76                  |
|      |     |                                                                                                 |                |
|      | 2.       | Financial Statements Schedules                                                                       |                |
|      |     |                                                                                                 |                |
|      |     | All schedules are omitted because they are not applicable or not required, or because the            |                |
|      |     | required information is included in the consolidated financial statements or notes thereto.          |                |
|      |     |                                                                                                 |                |
| (a)       | 3.       | Exhibits                                                                                             |                |
|      |     |                                                                                                 |                |
|      | 3.1      | Articles of Incorporation filed as Exhibit 3 of Form 10-K for the year ended December 31, 1993       |                |
|      |     | are incorporated by reference.                                                                       |                |
|      |     |                                                                                                 |                |
|      | 3.2      | By-Laws filed as Exhibit 3 of Form 10-K for the year ended December 31, 1993 are incorporated        |                |
|      |     | by reference.                                                                                        |                |
|      |     |                                                                                                 |                |
|      | 10.1     | Material Contract (Employee Stock Ownership Plan) filed as Exhibit 10(a) in Form 10-K for the year   |                |
|      |     | ended December 31, 1993 is incorporated by reference.                                                |                |
|      |     |                                                                                                 |                |
|      | 10.2     | Material Contract (1993 Stock Incentive Plan) filed as Exhibit 10(b) in Form 10-K for the year ended |                |
|      |     | December 31, 1993 is incorporated by reference.                                                      |                |
|      |     |                                                                                                 |                |
|      | 10.3     | Material Contract (1995 Deferred Compensation Plans) filed as Exhibit 10(c) in Form 10-K for the     |                |
|      |     | year ended December 31, 1995 is incorporated by reference.                                           |                |
|      |     |                                                                                                 |                |
|      | 10.4     | Material Contract (2000 Stock Option and Incentive Plan) filed as Exhibit A to the Hills             |                |
|      |     | Bancorporation Proxy Statement dated March 23, 2001 is incorporated by reference.                    |                |
|      |     |                                                                                                 |                |
|      | 11       | Statement Regarding Computation of Basic and Diluted Earnings Per Share on Page 116.                 |                |
|      |     |                                                                                                 |                |
|      | 21       | Subsidiary of the Registrant is Attached on Page 117.                                                |                |
|      |     |                                                                                                 |                |
|      | 23       | Consent of Independent Registered Public Accounting Firm is Attached on Page 118.                    |                |
|      |     | KPMG LLP                                                                                             |                |
|      |     |                                                                                                 |                |
|      | 31       | Certifications under Section 302 of the Sarbanes-Oxley Act of 2002 on Pages 119 - 120.          |                |
|      |     |                                                                                                 |                |
|      | 32       | Certifications under Section 906 of the Sarbanes-Oxley Act of 2002 on Page 121.                      |                |
|      |     |                                                                                                 |                |
| (b)       |     | Reports on Form 8-K:                                                                                 |                |
|      |     |                                                                                                 |                |
|      |     | The Registrant filed no reports on Form 8-K for the three months ended December 31, 2010.            |                |

----

Table of Contents

|                                                                                                                                                                                                          | HILLS BANCORPORATION                                                  |   |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-----------------------------------------------------------------------|--------|--------|
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/Dwight O. Seegmiller                                           |   |   |
|                                                                                                                                                                                                          | Dwight O. Seegmiller, Director, President and Chief Executive Officer |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/James G. Pratt                                                 |   |   |
|                                                                                                                                                                                                          | James G. Pratt, Secretary, Treasurer and Chief Accounting Officer     |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
|                                                                                                                                                                                                          |
| Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated. |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
|                                                                                                                                                                                                          | DIRECTORS OF THE REGISTRANT                                           |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/Willis M. Bywater                                              |   |   |
|                                                                                                                                                                                                          | Willis M. Bywater, Director                                           |   |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/Michael S. Donovan                                             |   |   |
|                                                                                                                                                                                                          | Michael S. Donovan, Director                                          |   |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/Thomas J. Gill                                                 |   |   |
|                                                                                                                                                                                                          | Thomas J. Gill, Director                                              |   |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/Michael E. Hodge                                               |   |   |
|                                                                                                                                                                                                          | Michael E. Hodge, Director                                            |   |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/James A. Nowak                                                 |   |   |
|                                                                                                                                                                                                          | James A. Nowak, Director                                              |   |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/Theodore H. Pacha                                              |   |   |
|                                                                                                                                                                                                          | Theodore H. Pacha, Director                                           |   |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/John W. Phelan                                                 |   |   |
|                                                                                                                                                                                                          | John W. Phelan, Director                                              |   |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/Ann M. Rhodes                                                  |   |   |
|                                                                                                                                                                                                          | Ann M. Rhodes, Director                                               |   |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/Ronald E. Stutsman                                             |   |   |
|                                                                                                                                                                                                          | Ronald E. Stutsman, Director                                          |   |   |
|                                                                                                                                                                                                          |                                                                  |   |   |   |
| Date: March 10, 2011                                                                                                                                                                                          | By: /s/Sheldon E. Yoder                                               |   |   |
|                                                                                                                                                                                                          | Sheldon E. Yoder, Director                                            |   |   |

----

Table of Contents

|    |                                                               | Page Number        |
|---------|--------------------------------------------------------------------|--------------------|
|    |                                                               | In The Sequential  |
| Exhibit |                                                               | Numbering System   |
| Number  | Description                                                        | For 2010 Form 10-K |
|    |                                                               |               |
| 11      | Statement Re Computation of Basic and Diluted Earnings Per Share   | 116                |
|    |                                                               |               |
| 21      | Subsidiary of the Registrant                                       | 117                |
|    |                                                               |               |
| 23      | Consent of Independent Registered Public Accounting Firm, KPMG LLP | 118                |
|    |                                                               |               |
| 31      | Certifications under Section 302 of the Sarbanes-Oxley Act of 2002 | 119 - 120          |
|    |                                                               |               |
| 32      | Certifications under Section 906 of the Sarbanes-Oxley Act of 2002 | 121                |

----