EXHIBIT 13

                          ANNUAL REPORT TO STOCKHOLDERS



IBERIABANK

                        An Independent Louisiana Bank(TM)









                                       ISB

                              FINANCIAL CORPORATION

                              ---------------------
                               1999 ANNUAL REPORT


                                                                      IBERIABANK

                                               An Independent Louisiana Bank(TM)


ISB Financial  Corporation is a commercial bank holding company  organized under
the laws of the State of  Louisiana  with  consolidated  assets at December  31,
1999,  of  $1.4  billion.  The  lead  bank  for  ISB  Financial  Corporation  is
IBERIABANK.  At the end of 1999,  IBERIABANK had 43 full service offices serving
10 parishes in Louisiana.  IBERIABANK  and its  predecessor  organizations  have
served Louisiana customers for 113 years. ISB Financial Corporation is the third
largest Louisiana-based bank holding company.

At  December  31,  1999,  ISB  Financial  Corporation  had  approximately  1,140
Shareholders of Record.

Annual Meeting

Friday, May 5, 2000, 1:00 p.m.

IBERIABANK

1101 E. Admiral Doyle Drive
New Iberia, LA

SECURITIES LISTING

ISB Financial Corporation's common stock trades on the NASDAQ Stock Market under
the symbol "ISBF". In local and national newspapers, the company is listed under
"ISB Fnl" or "ISB Fin (IBERIABANK)".




STOCK INFORMATION

                           Market Price
                         ----------------       Dividends
1998                      High     Low          Declared
                        ---------------------------------
First Quarter           $30.000  $25.375          $0.14
Second Quarter          $29.375  $26.375          $0.14
Third Quarter           $28.000  $19.813          $0.14
Fourth Quarter          $26.250  $18.875          $0.15

                           Market Price
                        ----------------       Dividends
1999                      High     Low          Declared
                        ---------------------------------
First Quarter           $23.500  $18.125          $0.15
Second Quarter          $22.375  $19.000          $0.16
Third Quarter           $22.000  $18.000          $0.16
Fourth Quarter          $17.500  $13.250          $0.16

Dividend Reinvestment Plan

ISB  Financial  Corporation  shareholders  may take  advantage  of our  Dividend
Reinvestment  Plan.  This  program  provides a  convenient,  economical  way for
shareholders  to increase  their  holdings of the Company's  common  stock.  The
shareholder pays no brokerage commissions or service charges while participating
in the plan. A nominal fee is charged at the time that an individual  terminates
plan participation.  This plan does not currently offer participants the ability
to purchase additional shares with optional cash payments.

To  enroll  in  the  ISB  Financial   Corporation  Dividend  Reinvestment  Plan,
shareholders  must  have  their  stock  certificate   numbers  and  complete  an
enrollment  form. A summary of the plan and enrollment  forms are available from
the Registrar and Transfer Company at the address provided below.



Shareholder Assistance

Shareholders  requesting a change of address,  records or information about lost
certificates should contact:

Investor Relations                 (800) 368-5948
Registrar and Transfer Company      www.invrelations@RTCO.com
10 Commerce Drive
Cranford, NJ 07016

Corporate Office
ISB Financial Corporation
1101 East Admiral Doyle Drive
New Iberia, LA 70560
(337) 365-2361
www.iberiabank.com

For Information

News releases,  quarterly reports, and other information regarding ISB Financial
Corporation   and   IBERIABANK   may   be   accessed   from   our   website   at
www.iberiabank.com. In addition, shareholders and others may contact:

Investors, Analysts and Financial-Related       Media Representatives
Daryl Byrd, President, or Jim McLemore, CFO     Rae Robinson, Marketing Director
(337) 365-2361                                  (337) 365-2361




FINANCIAL HIGHLIGHTS
(Dollars in thousands except per share data)
                                                                    1999             1998       % Change
- --------------------------------------------------------------------------------------------------------
                                                                                            
Income Data

         Net Income                                            $     9,529     $    10,137          -6%
         Operating Income                                           11,175           8,796          27%
         Net Interest Income                                        49,705          40,766          22%

Per Share Data

         Net Income - Basic                                    $      1.55     $      1.61          -4%
         Net Income - Diluted                                         1.53            1.56          -2%

         Operating Income - Basic                                     1.82            1.40          30%
         Operating Income - Diluted                                   1.79            1.35          33%

         Book Value (End of Period)                                  18.62           18.91          -2%
         Tangible Book Value (End of Period)                         11.94           11.99           0%
         Cash Dividends                                               0.63            0.57          11%

Average Balance Sheet Data

         Loans                                                 $   798,846     $   710,032          13%
         Earning Assets                                          1,241,483       1,004,812          24%
         Total Assets                                            1,356,851       1,086,440          25%
         Deposits                                                1,145,831         898,810          27%
         Shareholders' Equity                                      121,490         119,712           1%

Key Ratios

         Return on Average Assets:
                  Net Income                                          0.70%           0.93%
                  Operating Income                                    0.82%           0.81%

         Return on Average Equity:
                  Net Income                                          7.84%           8.47%
                  Operating Income                                    9.20%           7.35%

         Net Interest Margin (Tax-equivalent Basis)                   4.00%           4.06%
         Tangible Efficiency Ratio (Operating Basis)                 63.56%          64.42%
         Average Loans to Average Deposits                           69.72%          79.00%
         Nonperforming Assets to Total Assets                         0.24%           0.44%
         Allowance For Loan Losses To Loans                           1.04%           0.93%
         Tier 1 Leverage Ratio                                        6.26%           5.81%


TABLE OF CONTENTS
         Letter to Shareholders  ..........................................   2
         Strategic Direction and Focus ....................................   5
         Management's Discussion and Analysis .............................  10
         Consolidated Financial Statements ................................  22
         Corporate Information  ...........................................  52


                                        1

LETTER TO SHAREHOLDERS

     I believe our  organization  is in a unique and favorable  position for the
future.  As the third  largest bank  headquartered  in Louisiana and the largest
bank  headquartered  outside of New  Orleans,  IBERIABANK  has the  resources to
excel, a customer-based  focus, and locations in very attractive markets. We are
positioned to provide friendly, custom solutions for customers in several of the
most dynamic and attractive markets in Louisiana.

     Several   significant  steps  were  taken  during  1999.  First,  we  fully
assimilated  the customers  acquired as a result of the merger of First Commerce
Corporation and Bank One. This  acquisition  added 17  full-service  offices and
increased  our asset  size  nearly  fifty  percent.  Second,  we  realigned  our
operating philosophy to best serve the needs of customers throughout  Louisiana.
We believe our customers' needs are best met when customer decisions are made as
close to the customer as possible. To that end, our third step was adoption of a
decentralized and "flat" management structure.  As a result, we have dedicated a
President  directly  responsible  and accountable for each of our major markets.
While many financial  institutions  become more distant,  we are positioning our
people to better  understand  the unique  opportunities  in each of our markets.
Finally,  we have a new leadership  team focused on  dramatically  improving the
core  profitability  of  the  company.   To  be  successful  in  improving  core
profitability, we must have the right focus and the right people.

OUR FOCUS

     A Mission  Statement  provides  proper focus for an  organization.  We have
recently  established a Mission Statement and certain core beliefs that we think
provide a roadmap for our  associates  to follow.  Our Mission  Statement was an
outgrowth of a comprehensive  strategic planning process recently  undertaken by
our Board of Directors and leadership  team. Our strategic  direction and values
can be best understood through our Mission Statement.

                               MISSION STATEMENT

Provide exceptional value-based client service
     o    Clients will pay for exceptional service
     o    Excel at delivering accurate, timely and friendly service
     o    We are  relationship  oriented and  recognize how valuable our clients
          are  at each distribution point

Great place to work
     o    We will provide a work environment  where associates are empowered and
          challenged to perform productively, be their best, and feel a sense of
          accomplishment
     o    All associates  recognize that they can share in the financial success
          over time if the corporation realizes its potential
     o    The  corporation's  leadership  team will  strive  to  provide a clear
          strategic focus for all associates
     o    The corporation's total compensation and benefits package consistently
          exceeds the market and predictively  addresses  environmental  changes
          for our associates

Growth that is consistent with high performance
     o    Focus on growing profitable client segments, products and services
     o    Only pursue mergers and acquisitions that add shareholder value
     o    Always ensure that growth is consistent with high standards for credit
          quality
     o    Understand that growth not only creates  shareholder  value,  but also
          creates   professional  and  personal  growth  opportunities  for  our
          associates

We are shareholder focused
     o    Value creation for shareholders is our first priority
     o    Earnings  performance is created by producing  exceptional results for
          our clients, associates and communities

Strong sense of community

                                       2

OUR LEADERS

     To deliver and execute on our  operating  philosophy  and stand true to our
Mission  Statement we made significant  people changes.  First, we flattened our
organization structure.  This action was taken with the conviction that the best
and  most  rapid  decisions  are  made  closest  to our  customers.  Second,  we
reorganized  and enhanced our  leadership  team.  In order to excel,  we believe
relevant   experience  is  critical.   Recent  leadership  changes  provide  our
organization  the  relevant  experience  required  for this  company to succeed.
Third,  our leaders have adopted a philosophy  consistent with our core beliefs.
As a strong  indication  of this  alignment,  our leaders now have a significant
portion of their compensation "at risk."

     While this new leadership  team has tremendous  experience,  we believe our
greatest  competitive  advantage is our knowledge of the markets we serve.  This
experience and knowledge has been gained not through casual  acquaintances,  but
by actually  living in our markets.  Our senior  management  team has commercial
banking  experience  in  markets  of all  sizes  throughout  Louisiana  and  the
Southeast.   Functionally,   we  have  significant  client,  financial,  credit,
operations, technology, marketing and strategic planning experience represented.
This group is dedicated to continuous  personal  development and maintaining the
appropriate  level of knowledge  to best serve our clients.  Needless to say, we
are proud of the team attracted to our operating philosophy and core values.

FINANCIAL PERFORMANCE

     We recognize that our core financial  performance  historically  has lagged
peer performance.  This historical performance is not representative of our high
performance philosophy.  We are aggressively executing strategies and tactics to
dramatically  improve  our core  earnings.  At  year-end  1999,  we  announced a
restructuring  charge and  associated  expense  reduction  tactics  intended  to
significantly  improve operating performance  immediately.  In February 2000, we
released  publicly our aggressive core operating targets for the next few years.
This action was taken to provide guidance to the investment  community and as an
indication of our  commitment to improving  performance.  We believe that we are
moving  in the  right  direction,  and  our  leadership  team  is  dedicated  to
dramatically improving our core performance.

MARKETS

We are  fortunate  to operate in several of the best markets in  Louisiana.  Our
strongest franchise is clearly the Acadiana region (a four-parish area). We have
a strong  number  one  market  share in the New Iberia  market  (our  historical
headquarters)  and a solid  number two market share in  Lafayette.  This area is
known  for  its  entrepreneurial  and  progressive  atmosphere.  Recently,  Inc.
Magazine named Lafayette one of the top Entrepreneurial Hot Zones in the nation.
Our combined  market share rank in the  Monroe/Ruston  area is third.  These are
both exceptional communities.  Monroe, normally recognized as a conservative and
very stable economic  environment,  is going through an economic  renaissance as
employment  gains have  reached 39% over the past 10 years.  With 10 branches in
this  area,  we  are  excited  to be  able  to  grow  with  Monroe.  Ruston  has
consistently posted the lowest unemployment figures in Louisiana.

                                        3

     New Orleans,  the cultural  capital of the South, is a city of many diverse
neighborhoods.  Our franchise in New Orleans is primarily in Jefferson Parish in
a community known as Gretna.  This area is often  identified as the Westbank and
is a highly  industrialized  area centered  around the Harvey  Canal.  While our
market  share rank in the New  Orleans  area,  including  Jefferson  and Orleans
Parishes, is around 8th, we are much stronger than that in the Gretna area.

SUMMARY

     We are  convinced  that by staying  close to our  customers and focusing on
core  financial   performance  we  will  achieve  appropriate  returns  for  our
shareholders and ensure  exceptional  career  opportunities  for our associates.
Collectively,  our  management  team is fully  engaged and excited to be part of
what we believe is the  freshest,  most dynamic  financial  story in  Louisiana.
Finally,  I want to thank our Board of Directors  and our  associates  for their
dedication to the task at hand.

                                                                /s/Daryl G. Byrd
                                                                   Daryl G. Byrd
                                                                       President


SPECIAL THANKS

     Emile J. Plaisance, Jr., Chairman of the Board of Directors, and Ray Himel,
Director,  have  announced  their  intention to retire from the Board in keeping
with  our  Board  of  Directors  retirement  tradition.  Both  have  served  the
institution with exceptional grace and integrity.

     Emile J.  Plaisance,  Jr. has been associated with the institution for over
37 years.  He joined the  institution as an employee in July 1962, and served in
numerous  capacities.  In  July  1981,  he was  appointed  President  and  Chief
Executive Officer and board member. In April 1998, Emile was appointed  Chairman
of the Board. He has provided exceptional leadership to our industry, serving as
a member of the Federal Home Loan Bank of Dallas Board of Directors and Chairman
of the Louisiana League of Savings Institutions.  In addition, he is a dedicated
civic leader.

     Ray Himel's  association with our institution stands at over 36 years as he
was  appointed to our Board in August 1963.  An  exceptional  entrepreneur,  Mr.
Himel has owned Himel Motor Supply and Himel  Marine  since 1948.  He has been a
NAPA (National Automotive Parts Association) distributor for 50 years and served
on the NAPA  Board of  Directors.  Mr.  Himel  has  served  our  community  with
distinction.

     IBERIABANK  appreciates the contribution that each of these men has made to
our institution and community.  We wish them well in all their future  endeavors
and look forward to our continued friendship.

                                       4

STRATEGIC DIRECTION AND FOCUS

     Our organization has experienced a significant evolution since our founding
in 1887. This evolutionary  process has accelerated rapidly since our conversion
from mutual to stock  ownership in 1995.  Since that time,  we more than doubled
our  size,  solidified  our  leadership  position  in  the  Acadiana  region  of
Louisiana, became a significant player in northeast Louisiana,  enhanced our New
Orleans   franchise  with  new  leadership,   and  transformed  from  a  savings
association  to a  commercial  bank.  This  transformation  required  a  sizable
investment  in new  technology,  product  offerings,  and  skilled  people.  Our
attention is now focused on gaining efficiencies and improving the profitability
of the organization.

     We remain  dedicated to being the best,  full-service,  commercial  bank in
Louisiana. To this end, we believe our competitive advantages are as follows:

     o    We know our clients well.

     o    We have the ability to  customize  our  products  and services to meet
          customer needs.

     o    We are relationship focused.

     o    We can make decisions closer to our clients.

     o    We have large bank resources but small bank agility.

     We intend to use our  competitive  advantages to  dramatically  improve the
core  profitability of our organization.  We anticipate our shareholders will be
the primary  beneficiaries  of earnings  improvement.  On February 17, 2000, our
Board  of  Directors  and  leadership  team  publicly  announced  our  long-term
financial objectives for the company. The announced objectives were as follows:

     o    Focus on  improving  core  profitability  over the  next  3-to-5  year
          period.

     o    Return on Average  Equity of  13%-to-15%  within  3-to-5  years  (9.2%
          currently).

     o    Substantially  improve  our  operating  efficiency,  as  measured by a
          Tangible  Efficiency  Ratio  below 50% by the end of the  period  (64%
          currently).

     o    Outstanding  annual growth in key balances  throughout the 3-to-5 year
          period, including:

          o    Loans growing 7%-to-10% annually,

          o    Deposits growing 2%-to-4% annually, and

          o    Double-digit growth in Earnings Per Share ("EPS").

STRIVING FOR IMPROVED SHAREHOLDER VALUE

     In addition to the financial  objectives  presented  above,  our leadership
team  outlined  EPS targets well above  market  expectations  at the time of the
announcement.  These  announcements  are  indicative  of the fact that we remain
committed to delivering  dramatically  improved  operating  performance  for our
company and shareholders.

     An  example  of a  specific  action  we  have  taken  recently  to  improve
shareholder  value is our  restructuring  announcement at year-end 1999. At that
time, we announced a $1.3 million  pre-tax  charge in the fourth quarter of 1999
aimed at improving operating efficiency and profitability. We anticipate pre-tax
benefits of $1.2 million in 2000 and $2 million per year  thereafter as a result
of this action.

                                        5

     As further evidence of our commitment to shareholder value, on February 17,
2000, our Board of Directors  authorized the repurchase of up to 300,000 shares,
or approximately 5% of ISB Financial Corporation common stock outstanding.  This
action is clearly a vote of confidence in the future of our organization.

PROPOSED NAME CHANGE FOR ISB FINANCIAL CORPORATION

     In  concert  with  the  evolutionary  process  we are  undergoing,  we have
proposed a name  change for the holding  company.  There are a number of reasons
for this name change  recommendation.  First,  internal studies indicate we have
strong brand name  recognition in our markets with our bank name  ,"IBERIABANK."
We believe we need to capitalize  on this name  recognition  whenever  possible.
Second,  we want our customers to be shareholders,  and we want our shareholders
to be  customers.  We become a stronger  organization  if this  linkage  occurs.
Finally,  we believe we have successfully  completed our transition from savings
bank to commercial bank.  Therefore,  reference to "savings bank" or "SB" in our
holding  company  name does not  accurately  reflect  our  current  position  or
organizational focus.

     As a result,  we have proposed  changing our holding  company  moniker from
"ISB Financial Corporation" to "IBERIABANK  Corporation".  In a similar fashion,
we have applied for our stock symbol to change from "ISBF" to "IBKC". We believe
these changes will allow us to capitalize on the IBERIABANK name. These proposed
changes are subject to shareholder  approval at our upcoming annual meeting.  If
approved,  shareholders  will be  informed  of the  changes  shortly  after  the
meeting.

FINANCIAL PERFORMANCE SUMMARY FOR 1999 - OPERATING BASIS

     The  following  is a  brief  financial  comparison  on an  annual  ongoing,
operating basis. For purposes of this discussion, "operating basis" excludes the
impact of the one-time  restructuring and organizational  charges and additional
loan loss  provision  announced on December 29, 1999. In addition,  gains on the
sale of  properties  in both 1998 and 1999 were  excluded  from the  discussion.
Complete  financial  information,  on a  "reported  basis",  is  provided in the
section  of  this  report,  titled  "Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations."

     In September 1998,  IBERIABANK  acquired 17 branches and other assets,  and
assumed  $455  million in deposits  and other  liabilities  from First  Commerce
Corporation. Much of the balance sheet and earnings growth in 1999 over 1998 was
the result of the  full-year  impact of this  acquisition  versus only a partial
year impact in 1998.

     During the year 1999, net interest income  increased $8.9 million,  or 22%,
over 1998. The Net interest margin compressed 6 basis points during this period,
to 4.00% in 1999.  Noninterest  income increased $3.5 million,  or 34%, over the
prior year.  Amortization of acquisition intangibles increased from $2.1 million
in 1998 to $3.4 million in 1999.  This is a direct  result of having a full year
impact of goodwill amortization from the First Commerce branch acquisition.  All
other noninterest expenses rose $11.1 million, or 33%, over the same period.

     As a result of the increases mentioned,  our efficiency generally improved.
A common  measure of improved  operating  efficiency is our tangible  efficiency
ratio, which decreased from 64.4% in 1998 to 63.6% in 1999. Net operating income
increased  $2.4 million,  or 27%,  during the year. Our return on average equity
("ROE")  improved from 7.35% in 1998 to 9.20% in 1999. On a cash basis,  our ROE
in 1999 was 11.40%. Diluted earnings per share ("EPS") jumped 33%, from $1.35 in
1998 to $1.79 in 1999. Similarly,  diluted EPS on a cash basis climbed 37%, from
$1.56 in 1998 to $2.14 in 1999.

                                       6

     Overall,  our Board of Directors and leadership  team were pleased with the
results for 1999. During the year,  significant operating improvements were made
and  investments  for the future  were  undertaken.  The  diligent  efforts  and
commitment of all of our IBERIABANK associates made 1999 a very successful year.
However,   we  realize  we  must  do  better--much   better.  To  be  the  best,
full-service,  commercial bank in Louisiana,  we must excel at everything we do.
Through our recent  strategic  planning  process,  we have set very  challenging
goals for the next few years.  We remain focused on  dramatically  improving the
core profitability of the company. We are confident in our future and we believe
we are well prepared to meet the challenges ahead.

FORWARD-LOOKING INFORMATION SAFE HARBOR

     Statements  contained  in this report  which are not  historical  facts and
which pertain to future operating  results of ISB Financial  Corporation and its
subsidiaries constitute  "forward-looking  statements" within the meaning of the
Private  Securities   Litigation  Reform  Act  of  1995.  These  forward-looking
statements  involve  significant  risks and  uncertainties.  Actual  results may
differ   materially  from  the  results   discussed  in  these   forward-looking
statements.

                                        7



SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
(Dollars  in thousands, except per share data)

                                                                                    December 31,
                                                       ------------------------------------------------------------------
                                                           1999          1998          1997          1996          1995
                                                       ------------------------------------------------------------------
                                                                                                
Balance Sheet Data
         Total assets                                  $1,363,578    $1,401,630      $947,282      $929,264    $  608,830
         Cash and cash equivalents                         47,713       145,871        44,307        53,385        51,742
         Loans receivable, net                            834,333       761,263       654,867       571,119       399,542
         Investment securities - Available for Sale       299,388        97,085        75,506       101,144        86,058
         Investment securities - Held to Maturity          85,493       280,471       116,936       152,885        52,430
         Goodwill and acquisition intangibles              42,063        45,352        16,358        17,807            54
         Deposit accounts                               1,100,014     1,220,594       786,864       766,729       451,519
         Borrowings                                       135,053        45,639        46,728        47,750        40,490
         Shareholders' equity                             117,189       123,967       115,564       114,006       119,677
         Book value per share                          $    18.62    $    18.91      $  17.75      $  17.30    $    17.48
         Tangible book value per share                      11.94         11.99         15.24         14.60         17.47

                                                                              Year Ended  December 31,
                                                       ------------------------------------------------------------------
                                                           1999          1998          1997          1996          1995
                                                       ------------------------------------------------------------------
                                                                                                
Income Statement Data
         Interest income                               $   95,085    $   79,224      $ 69,607      $ 53,434    $   42,848
         Interest expense                                  45,380        38,458        36,050        27,136        21,282
                                                       ------------------------------------------------------------------
        Net interest income                                49,705        40,766        33,557        26,298        21,566
         Provision for loan losses                          2,836           903         1,097           156           239
                                                       ------------------------------------------------------------------
         Net interest income after provision for
                  loan losses                              46,869        39,863        32,460        26,142        21,327
         Noninterest income                                13,679        10,214         5,664         3,296         2,294
         Noninterest expense                               44,881        33,758        29,001        20,983        12,833
                                                       ------------------------------------------------------------------
         Income before income taxes                        15,667        16,319         9,123         8,455        10,788
         Income taxes                                       6,138         6,182         3,780         3,177         3,781
                                                       ------------------------------------------------------------------
         Net Income                                    $    9,529    $   10,137    $    5,343       $ 5,278    $    7,007
                                                       ==================================================================
         Earnings per share - basic (1)                $     1.55    $     1.61    $     0.86       $  0.80    $     0.80
                                                       ==================================================================
         Earnings per share - diluted (1)              $     1.53    $     1.56    $     0.83       $  0.80    $     0.80
                                                       ==================================================================
         Cash dividends per share (1)                  $     0.63    $     0.57    $     0.45       $  0.33    $     0.23
                                                       ==================================================================

                                       8



                                                                            At or For the Year Ended December 31,
                                                         -------------------------------------------------------------------------
                                                            1999            1998            1997          1996            1995
                                                         -------------------------------------------------------------------------
                                                                                                        
Key Ratios (3)
         Return on average assets                              0.70%           0.93%           0.57%        0.74%            1.26%
         Return on average equity                              7.84            8.47            4.66         4.49             7.14
         Equity to assets at the end of period                 8.59            8.84           12.20        12.27            19.66
         Earning assets to interest-
                  bearing liabilities                        111.90          113.91          113.33       120.01           119.87
         Interest rate spread (4)                              3.57            3.52            3.25         3.08             3.25
         Net interest margin (4)                               4.00            4.06            3.79         3.88             4.05
         Noninterest expense to average assets                 3.31            3.11            3.07         2.94             2.31
         Efficiency ratio (5)                                 70.81           66.22           73.94        70.90            53.78
         Dividend payout ratio                                41.88           36.56           54.41        41.72            21.81
Operating Income Data (2)
         Return on average assets                              0.82%           0.81%           0.69%        1.01%            1.26%
         Return on average equity                              9.20            7.35            5.67         6.11             7.14
         Noninterest expense to average assets                 2.94            2.92            2.68         2.45             2.31
         Efficiency ratio (5)                                 63.56           64.42           65.14        59.49            53.78
         Operating earnings per diluted share            $     1.79      $     1.35      $     1.01    $    1.10       $     0.80
Asset Quality Data
         Nonperforming assets to total assets
                  at end of period (6)                         0.24%           0.44%           0.28%        0.38%            0.33%
         Allowance for loan losses to nonperforming
                  loans at end of period                     279.25          124.39          244.56       185.27           255.18
         Allowance for loan losses to total loans
                  at end of period                             1.04            0.93            0.79         0.80             0.93
Consolidated Capital Ratios
         Tier 1 leverage capital ratio                         6.26%           5.81%          10.54%       10.34%           19.52%
         Tier 1 risk-based capital ratio                       9.42            9.89           18.52        20.91            42.79
         Total risk-based capital ratio                       10.43           10.80           19.50        21.92            44.14

- ------------
(1)  1995 earnings per share and dividends  declared have been stated only for a
     partial period  because of the Bank's  conversion to stock form on April 6,
     1995.
(2)  Operating  earnings  exclude the effect of one-time or nonoperating  events
     from reported net income.
(3)  With the exception of end-of-period ratios, all ratios are based on average
     daily  balances  during the  respective  periods and are  annualized  where
     appropriate.
(4)  Interest rate spread represents the difference between the weighted average
     yield on earning assets and the weighted  average cost of  interest-bearing
     liabilities.  Net  interest  margin  represents  net  interest  income as a
     percentage of average earning assets.
(5)  The efficiency ratio represents noninterest expense, as a percentage of the
     sum of net interest income and noninterest income.
(6)  Nonperforming  assets consist of nonaccruing  loans,  loans 90 days or more
     past due and reposessed assets.

                                        9

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL  CONDITION AND RESULTS OF  OPERATIONS

     The  following  discussion  and  analysis is intended to assist  readers in
understanding the financial condition and results of operations of ISB Financial
Corporation  (the "Company") and its subsidiary for the years ended December 31,
1997 through 1999.  This review should be read in  conjunction  with the audited
consolidated  financial  statements,  accompanying  footnotes  and  supplemental
financial data included herein.

FINANCIAL CONDITION

ASSETS

     General - Total assets of the Company  remained  relatively  stable at $1.4
billion for December  31, 1999 and 1998.  The decrease in total assets was $38.1
million,  or 2.7%.  This decrease was primarily due to the decrease in cash used
to fund  deposit  withdrawals.  The  following  discussion  describes  the major
changes in the asset mix during 1999.

     Cash and Cash  Equivalents  - Cash and cash  equivalents,  which consist of
interest-bearing  and  noninterest-bearing  funds on  deposit  and cash on hand,
decreased  by $98.2  million,  or 67.3%,  to $47.7  million at December 31, 1999
compared to $145.9  million at December 31,  1998.  The decrease in cash was due
primarily to the funding of deposit withdrawals and loan originations.

     Investment  Securities - Investment securities increased by an aggregate of
$7.3 million, or 1.9%, to $384.9 million at December 31, 1999 compared to $377.6
million at December 31, 1998.  Such increase was the result of $100.0 million of
investment securities purchased,  which was partially offset by $26.3 million of
investment  securities which matured,  $54.4 million of principal collections on
mortgage  backed  securities,  a $11.5  million  decrease in the market value of
investment securities available for sale and $872,000 of premium amortization on
investment securities.

                     [GRAPHIC-PIE CHART DEPICTING ASSET MIX]

     At December 31, 1999, $299.4 million of the Company's investment securities
were  classified  as available  for sale with a pre-tax net  unrealized  loss of
$11.0  million.  At  such  date,  $107.7  million  of the  Company's  investment
securities  consisted of U.S.  Government  and Federal  agency  obligations  and
$185.5 million  consisted of mortgage backed  securities.  At December 31, 1999,
$85.5 million of the Company's investment securities were held to

                                       10

maturity  with a  pre-tax  net  unrealized  loss  of  $2.6  million,  consisting
primarily of mortgage  backed  securities  with a market value of $81.0 million.
During the fourth  quarter of 1999 the  Company  transferred  $198.9  million of
mortgage backed securities from the held to maturity classification to available
for sale upon the initial  application of FASB Statement No. 133, Accounting for
Derivative Instruments and Hedging Activities.  The reclassification resulted in
a fair value adjustment of $5.7 million and a decrease in equity,  net of taxes,
of $3.7 million.  At December 31, 1999, $10.5 million,  or 2.7% of the Company's
investment  securities  were due  within  one year.  Note 3 to the  Consolidated
Financial  Statements provides further  information on the Company's  investment
securities.

     Loans  Held for Sale - Loans  held for sale  decreased  $13.6  million,  or
74.1%,  to $4.8  million at  December  31,  1999  compared  to $18.4  million at
December  31,  1998.  Loans held for sale  represent  single-family  residential
mortgage  loans  to  be  sold  in  the  secondary  market.  In  1999,  83.1%  of
single-family mortgage originations were sold in the secondary market,  compared
to 71.5% in 1998.

     Loans Receivable, Net - Loans receivable,  net, increased by $73.1 million,
or 9.6%, to $834.3  million at December 31, 1999  compared to $761.3  million at
December 31, 1998.  During 1999,  commercial  real estate loans  increased $39.5
million, or 33.5%, home equity loans increased $18.3 million, or 25.1%, indirect
automobile  loans  increased  $60.8  million,  or 51.3%,  and credit  card loans
increased $1.9 million, or 40.4%.  Single-family  mortgage loans decreased $33.8
million,  or 11.3% during 1999 as 83.1% of the mortgage loans originated  during
1999  were  sold  in the  secondary  market.  During  1999,  construction  loans
decreased $1.0 million, or 13.8%,  commercial business loans decreased $752,000,
or .9%,  automobile  loans  decreased  $1.2  million,  or 4.9 %, and other loans
decreased  $9.1 million,  or 23.3%.  The changes in the loan  portfolio  reflect
management's   continued  emphasis  on  commercial  and  consumer  lending.  For
additional  information  on  loans,  see  Note 4 to the  Consolidated  Financial
Statements.

     Premises and  Equipment,  Net - Premises and equipment,  net,  decreased by
$1.4  million,  or 5.0%, to $26.0 million at December 31, 1999 compared to $27.3
million at December  31,  1998.  The  decrease was the result of $2.6 million of
depreciation  of premises and  equipment,  $636,000 of assets  sold,  donated or
abandoned,  and  $451,000 of fixed asset  impairments  primarily  consisting  of
leasehold  improvements written down to book value for the remaining lease term,
which was  partially  offset by $2.3 million in purchases of other  premises and
equipment.

LIABILITIES AND SHAREHOLDERS' EQUITY

     General  -  The  Company's   primary  funding  sources  include   deposits,
short-term and long-term  borrowings  and  shareholders'  equity.  The following
discussion focuses on the major changes in the mix during 1999.

     Deposits - Deposits decreased by $120.6 million, or 9.9%, from $1.2 billion
at December  31, 1998 to $1.1  billion at December  31,  1999.  The  decrease is
primarily  due to $144.0  million of net cash  withdrawals,  which was partially
offset by $23.4 million of interest credited. The net cash withdrawals consisted
primarily of higher priced  certificates  of deposit as  management  reduced its
emphasis on large  certificates of deposit as a funding source.  Certificates of
deposit over $100,000  decreased $6.1 million,  or 4.7%,  from $130.6 million at
December 31, 1998 to $124.5  million at December 31, 1999. At December 31, 1999,
$116.5  million,  or 10.6%,  of the Company's  total  deposits were  noninterest
bearing,  compared to $123.7 million, or 10.1%, at December 31, 1998. Additional
information  regarding  deposits  is  provided  in  Note 7 to  the  Consolidated
Financial Statements.

                                       11

     Short-Term  Borrowings - The Company's short-term  borrowings are comprised
of advances from the Federal Home Loan Bank ("FHLB") of Dallas.  At December 31,
1999, total short-term  borrowings were $83.0 million.  These advances were used
to fund net decreases in deposits and to fund loan growth.  The weighted average
rate on  short-term  borrowings  was 5.7% at December 31, 1999.  For  additional
information  regarding the Company's  short-term  borrowings,  see Note 8 to the
Consolidated Financial Statements.

     Long-Term  Borrowings  - At December  31,  1999,  the  Company's  long-term
borrowings were comprised of fixed rate advances from the Federal Home Loan Bank
and a  long-term  note  payable  from  Union  Planters.  Long-  term  borrowings
increased $6.4 million, or 14.1%, to $52.1 million at December 31, 1999 compared
to $45.6  million at December 31,  1998,  which was  partially  offset by normal
amortization  payments.  The increase in long-term  borrowings  was due to a new
long-term note payable from Union Planters,  which is variable rate based on the
Wall Street  Prime.  For  additional  information,  including  maturities of the
Company's  long-term  borrowings,  see  Note  9 to  the  Consolidated  Financial
Statements.

             [GRAPHIC-PIE CHART DEPICTING LIABILITY AND EQUITY MIX]

     Shareholders'  Equity - Shareholders' equity provides a source of permanent
funding,  allows for future  growth and  provides  the Company with a cushion to
withstand unforeseen adverse developments.  At December 31, 1999,  shareholders'
equity totaled $117.2 million, a decrease of $6.8 million from the previous year
end level. The decrease in  shareholders'  equity in 1999 was the result of $4.0
million of cash dividends  declared on the Company's common stock,  $7.0 million
of the Company's common stock  repurchased and placed into treasury,  and a $7.5
million  decrease in unrealized  gain on securities  available for sale,  all of
which were  partially  offset by $9.5  million of net  income,  $1.2  million of
common stock released by the Company's  Employee  Stock  Ownership Plan ("ESOP")
trust and  $717,000 of common  stock  earned by  participants  of the  Company's
Recognition and Retention Plan (`RRP") trust.

     Federal  regulations impose minimum regulatory capital  requirements on all
institutions with deposits insured by the Federal Deposit Insurance  Corporation
("FDIC").  The Board of Governors of the Federal  Reserve System ("FRB") imposes
similar capital regulations on bank holding companies. At December 31, 1999, the
Company  exceeded  all  regulatory  capital  ratio  requirements  with  a tier 1
leverage capital ratio of 6.26%, a tier 1 risk-based  capital ratio of 9.42% and
a total  risk-based  capital ratio of 10.43%.  At December 31, 1999,  IBERIABANK
exceeded  all  regulatory  capital  ratio  requirements  with a tier 1  leverage
capital ratio of 6.80%, a

                                       12

tier 1 risk-based  capital ratio of 10.30% and a total risk-based  capital ratio
of 11.30%.  As part of the  regulatory  approval of the  acquisition of branches
from the former First Commerce Corporation ("FCOM"),  the Bank also committed to
have a tier 1  leverage  capital  ratio of 6.0%  and  6.5% at June 30,  1999 and
December 31, 1999,  respectively.  The Bank is in compliance  with those capital
commitments.

RESULTS OF OPERATIONS

     General - The Company  reported net income of $9.5  million,  $10.1 million
and $5.3  million  for the  years  ended  December  31,  1999,  1998  and  1997,
respectively. Earnings in 1999 include a $454,000, after taxes, gain on the sale
of property and $766,000,  after taxes, in  restructuring  charges.  Earnings in
1998 include a $1.3 million, after taxes, gain on the sale of property. Earnings
in 1997  include  $1.2  million,  after  taxes,  of  non-operating  charges  and
expenses.  Without these one-time or non-operating items, the Company would have
reported  net income of $11.2  million,  $8.8  million and $6.5  million for the
years  ended  December  31,  1999,  1998 and 1997,  respectively.  During  1999,
interest  income  increased  $15.9  million,  interest  expense  increased  $6.9
million,  the provision  for loan losses  increased  $1.9  million,  noninterest
income increased $3.5 million,  noninterest  expense increased $11.1 million and
income tax expense  decreased  $44,000.  Cash  earnings  (net income  before the
amortization of acquisition  intangibles) were $12.2 million,  $12.0 million and
$6.9 million for the years ended December 31, 1999, 1998 and 1997, respectively.

     Net Interest  Income - Net interest  income is  determined by interest rate
spread (i.e. the difference  between the yields earned on earning assets and the
rates paid on interest-bearing  liabilities) and the relative amounts of earning
assets and  interest-bearing  liabilities.  The Company's  average interest rate
spread was 3.57%, 3.52% and 3.25% during the years ended December 31, 1999, 1998
and 1997,  respectively.  The Company's net interest margin (i.e.,  net interest
income as a percentage of average  earning  assets) was 4.00%,  4.06% and 3.79%,
during the years ended December 31, 1999, 1998 and 1997, respectively.

                [GRAPHIC-BAR CHART DEPICTING REGULATORY CAPITAL]
                    [GRAPHIC-BAR CHART DEPICTING NET INCOME]

                                       13

     Net interest  income  increased  $8.9 million,  or 21.9%,  in 1999 to $49.7
million  compared to $40.8  million in 1998.  Such  increase  was due to a $15.9
million, or 20.0%,  increase in interest income, which was partially offset by a
$6.9  million,  or 18.0%,  increase in  interest  expense.  The  increase in net
interest income was due to the increase in earning  assets.

     Net interest  income  increased  $7.2 million,  or 21.5%,  in 1998 to $40.8
million  compared to $33.6  million in 1997.  The reason for such increase was a
$9.6 million, or 13.8%,  increase in interest income, which was partially offset
by a $2.4 million, or 6.7%, increase in interest expense.

     Interest  Income - Interest income totaled $95.1 million for the year ended
December 31, 1999,  an increase of $15.9  million,  or 20.0%,  over the total of
$79.2 million for the year ended December 31, 1998. This  improvement was mainly
due to an increase in the Company's average earning assets of $236.7 million, or
23.6%, to $1.2 billion for the year ended December 31, 1999, caused primarily by
the acquisition of 17 full service  branches from FCOM in September 1998 and the
utilization of the $452.6 million of deposits acquired into loans and investment
securities.  Interest earned on loans increased $7.1 million, or 11.5%, in 1999.
The  increase  was due to a $88.8  million,  or 12.5 %,  increase in the average
balance of loans which was  partially  offset by a 7 basis point (with 100 basis
points  being  equal to 1 %) decrease in the yield  earned.  Interest  earned on
investment  securities  increased $10.3 million, or 67.5%, in 1999. The increase
was due to a $177.9  million,  or 73.9%,  increase  in the  average  balance  of
investment  securities,  which was partially offset by a 24 basis point decrease
in the  yield  earned.  Interest  income  on  other  earning  assets,  primarily
interest-bearing  deposits,  decreased $1.5 million,  or 59.3%, during 1999. The
decrease was due to a $30.0 million,  or 55.5%,  decrease in the average balance
of other earning  assets,  together with a 41 basis point  decrease in the yield
earned. The weighted average yield on all earning assets decreased from 7.88% in
1998 to 7.66% in 1999.

     Interest  income  amounted to $79.2 million and $69.6 million for the years
ended  December 31, 1998 and 1997,  respectively.  The $9.6  million,  or 13.8%,
increase  in  interest  income  in 1998  was due to a $8.2  million,  or  15.4%,
increase in interest income on loans, a $640,000,  or 4.4%, increase in interest
income on investment securities,  and a $807,000, or 45.8%, increase in interest
income on other earning assets.

                  [GRAPHIC-CHART DEPICTING NET INTEREST MARGIN]

     Interest  Expense - Interest expense  increased $6.9 million,  or 18.0%, in
1999 to $45.4 million compared to $38.5 million in 1998. The increase was due to
having one full year of  interest  expense  on  deposits  acquired  from FCOM in
September 1998. During 1999, there was an increase of $5.5 million, or 15.6%, in
interest expense on deposits,  together with a $1.5 million, or 43.2%,  increase
in interest expense on borrowings.  The increase in interest expense on deposits
was the result of a $200.6 million, or 24.2%, increase in the average balance of
deposits, which was partially offset by a 30 basis point decrease in the average
cost of deposits. The

                                       14

decrease  in the average  cost of  deposits  was both the result of the net cash
withdrawals of relatively  higher priced  certificates of deposit  together with
the one full  year of  expense  on  deposits  acquired  from  FCOM  which  had a
significant amount of relatively lower priced deposits. The increase in interest
expense on borrowings was the result of a $26.8 million,  or 50.6%,  increase in
the average  balance of  borrowings,  which was  partially  offset by a 32 basis
point decrease in the average cost of borrowings. The increase in borrowings was
largely for short term  borrowings used to fund net decreases in deposits and to
fund loan growth.

Total interest expense amounted to $38.5 million and $36.1 million for the years
ended  December  31, 1998 and 1997,  respectively.  The $2.4  million,  or 6.7%,
increase  in  interest  expense  in 1998  compared  to 1997  was due to a $100.4
million,  or  12.8%,   increase  in  the  average  balance  of  interest-bearing
liabilities, which was partially offset by a 25 basis point decrease in the cost
of interest-bearing liabilities.

AVERAGE BALANCES, NET INTEREST INCOME AND INTEREST YIELDS/RATES

The following table sets forth, for the periods indicated, information regarding
(i) the total dollar amount of interest  income of the Bank from earning  assets
and the  resultant  average  yields  (ii) the total  dollar  amount of  interest
expense on  interest-bearing  liabilities and the resultant  average rate; (iii)
net interest  income;  (iv) net interest  spread;  and (v) net interest  margin.
Information is based on average daily balances during the indicated periods.

                                       15



                                                                         YEAR ENDED DECEMBER 31,
- -------------------------------------------------------------------------------------------------------------------
                                                                 1999                             1998
- -------------------------------------------------------------------------------------------------------------------
                                                                         Average                          Average
                                                     Average              Yield/     Average               Yield/
(Dollars in thousands)                               Balance   Interest   Rate       Balance    Interest   Rate
- -------------------------------------------------------------------------------------------------------------------
                                                                                          
Earning assets:
  Loans receivable:
   Mortgage loans                                  $  291,411   $23,163    7.95%   $  350,627   $28,157     8.03%
   Commercial loans                                   213,986    19,585    9.15       149,627    14,607     9.76
   Consumer and other loans                           293,449    25,685    8.75       209,778    18,600     8.87
                                                   ----------   -------            ----------   -------
    Total Loans                                       798,846    68,433    8.57       710,032    61,364     8.64
                                                   ----------   -------            ----------   -------
Investment securities                                 418,509    25,608    6.12       240,620    15,292     6.36
Other earning assets                                   24,128     1,044    4.33        54,160     2,568     4.74
                                                   ----------   -------            ----------   -------
    Total earning assets                            1,241,483    95,085    7.66     1,004,812    79,224     7.88
Nonearning assets                                     115,368   -------                81,628   -------
                                                   ----------                      ----------
    Total assets                                   $1,356,851                      $1,086,440
                                                   ==========                      ==========
Interest-bearing liabilities:
  Deposits:
   Demand deposits                                 $  279,328     6,301    2.26    $  196,254     4,801     2.45
   Savings deposits                                   131,824     2,681    2.03       114,934     2,541     2.21
   Certificates of deposits                           618,582    31,518    5.10       517,952    27,707     5.35
                                                   ----------   -------            ----------   -------
    Total deposits                                  1,029,734    40,500    3.93       829,140    35,049     4.23
  Borrowings                                           79,741     4,880    6.12        52,936     3,409     6.44
                                                   ----------   -------            ----------   -------
    Total interest-bearing liabilities              1,109,475    45,380    4.09       882,076    38,458     4.36
                                                   ----------   -------            ----------   -------
Noninterest-bearing demand deposits                   116,097                          69,670
Noninterest-bearing liabilities                         9,789                          14,982
                                                   ----------                      ----------
    Total liabilities                               1,235,361                         966,728
Shareholders' Equity                                  121,490                         119,712
                                                   ----------                      ----------
    Total liabilities and shareholders' equity     $1,356,851                      $1,086,440
                                                   ==========                      ==========
Net earning assets                                 $  132,008                      $  122,736
                                                   ==========                      ==========
Net interest spread                                             $49,705    3.57%                $40,766     3.52%
                                                                =======    ====                 =======     ====
Net interest margin                                                        4.00%                   4.06%
                                                                           ====                    ====
Ratio of average earning assets to
  average  interest-bearing  liabilities               111.90%                        113.91%
                                                       ======                         ======


                                       16



                                                        Year Ended December 31,
- ---------------------------------------------------------------------------------
                                                                1997
- ---------------------------------------------------------------------------------
                                                                          Average
                                                     Average               Yield/
                                                     Balance    Interest   Rate
                                                  -------------------------------
                                                                    
Earning assets:
  Loans receivable:
   Mortgage loans                                  $  377,776    $30,702     8.13%
   Commercial loans                                    89,982      9,294    10.33
   Consumer and other loans                           154,444     13,198     8.55
                                                   ----------    -------
    Total Loans                                       622,202     53,194     8.55
                                                   ----------    -------
Investment securities                                 236,939     14,652     6.18
Other earning assets                                   26,723      1,761     6.59
                                                   ----------    -------
    Total earning assets                              885,864     69,607     7.86
                                                                 -------
Nonearning assets                                      58,793
                                                   ----------
    Total assets                                   $  944,657
                                                   ==========
Interest-bearing liabilities:
  Deposits:
   Demand deposits                                 $  141,212      3,714     2.63
   Savings deposits                                   115,882      2,949     2.54
   Certificates of deposits                           477,325     26,294     5.51
                                                   ----------    -------
    Total deposits                                    734,419     32,957     4.49
  Borrowings                                           47,281      3,093     6.54
                                                   ----------    -------
    Total interest-bearing liabilities                781,700     36,050     4.61
                                                   ----------    -------
Noninterest-bearing demand deposits                    37,647
Noninterest-bearing liabilities                        10,583
                                                   ----------
    Total liabilities                                 829,930
Shareholders' Equity                                  114,727
                                                   ----------
    Total liabilities and shareholders' equity     $  944,657
                                                   ==========
Net earning assets                                 $  104,164
                                                   ==========
Net interest spread                                              $33,557     3.25%
                                                                 =======     ====
Net interest margin                                                          3.79%
                                                                             ====
Ratio of average earning assets to
  average  interest-bearing  liabilities               113.33%
                                                       ======


                                       17

Rate/Volume Analysis:

     The  following  table  analyzes  the dollar  amount of changes in  interest
income  and  interest  expense  for  major  components  of  earning  assets  and
interest-bearing  liabilities.  The  table  distinguishes  between  (i)  changes
attributable to rate (changes in rate multiplied by the prior period's  volume),
(ii) changes  attributable to volume (changes in volume  multiplied by the prior
period's  rate),  (iii) mixed change  (changes in rate  multiplied by changes in
volume), and (iv) total increase (decrease) (sum of the previous columns).


                                                                       Years ended December 31,
- -----------------------------------------------------------------------------------------------------------------------------
                                                        1999/1998                                    1998/1997
- -----------------------------------------------------------------------------------------------------------------------------
                                                Change Attributable To                       Change Attributable To
- -----------------------------------------------------------------------------------------------------------------------------
                                                                         Total                                        Total
                                                              Rate/    Increase                           Rate/     Increase
(Dollars in thousands)                 Volume      Rate      Volume   (Decrease)   Volume        Rate    Volume    (Decrease)
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                            
Earning assets:
   Loans:
         Mortgage loans              $ (4,755)   $  (287)     $  48    $ (4,994)   $(2,206)   $  (365)     $   26   $ (2,545)
         Commercial loans               6,283       (912)      (393)      4,978      6,161       (510)       (338)     5,313
         Consumer and other loans       7,419       (239)       (95)      7,085      4,729        496         177      5,402
   Investment securities               11,305       (569)      (420)     10,316        228        406           6        640
   Other earning assets                (1,424)      (225)       125      (1,524)     1,808       (494)       (507)       807
                                     ----------------------------------------------------------------------------------------
Total net change in income on
     earning assets                    18,828     (2,232)      (735)     15,861     10,720       (467)       (636)     9,617
                                     ----------------------------------------------------------------------------------------

Interest-bearing liabilities:
   Deposits:
   Demand deposits                      2,032       (374)      (158)      1,500      1,448       (260)       (101)     1,087
         Savings deposits                 373       (204)       (29)        140        (24)      (387)          3       (408)
         Certificates of deposit        5,383     (1,316)      (256)      3,811      2,238       (760)        (65)     1,413
   Borrowings                           1,726       (169)       (86)      1,471        370        (48)         (6)       316
                                     ----------------------------------------------------------------------------------------
Total net change in expense on
     interest-bearing liabilities       9,514     (2,063)      (529)      6,922      4,032     (1,455)       (169)     2,408
                                     ----------------------------------------------------------------------------------------

     Change in net interest income   $  9,314    $  (169)     $(206)   $  8,939    $ 6,688    $   988      $ (467)  $  7,209
                                     ========================================================================================

     Provision  for Loan  Losses -  Provisions  for loan  losses are  charged to
earnings  to bring the total  allowance  for loan  losses to a level  considered
appropriate  by  management  based  on  various  factors,  including  historical
experience,  the volume and type of lending conducted by the Company, the amount
of the Company's classified assets,  seasoning of the loan portfolio, the status
of past due  principal  and  interest  payments,  general  economic  conditions,
particularly  as they  relate to the  Company's  market  area and other  factors
related to the collectibility of the Company's loan portfolio. Management of the
Company  assesses the  allowance  for loan losses on a quarterly  basis and will
make  provisions for loan losses as deemed  appropriate in order to maintain the
adequacy of the allowance for loan losses.

                                       18

     The  Company  made a  provision  for loan  losses of $2.8  million in 1999,
compared to $903,000 and $1.1 million for 1998 and 1997, respectively.  Net loan
charge-offs  for 1999 totaled $1.2 million,  compared to $418,000 for 1998.  The
1999  provision  included an additional  provision of $1.6 million in the fourth
quarter. The additional reserves were the result of an evaluation of the overall
risk profile of the loan portfolio, including the continued growth and seasoning
of the commercial and indirect auto portfolios.

     The allowance for loan losses amounted to $8.7 million,  or 1.0% and 279.3%
of total loans and total nonperforming loans, respectively, at December 31, 1999
compared to .9% and 124.4%,  respectively,  at December 31, 1998.  The allowance
for loan losses  increased  $1.6  million,  or 22.6%,  from the $7.1  million at
December 31, 1998. The increase included $2.8 million provision for loan losses.
The increase in the allowance  for loan losses as a percentage of  nonperforming
loans was the result of the decrease in the level of nonperforming loans.

     Nonperforming  loans  (nonaccrual  loans and accruing loans 90 days or more
past due) were $3.1  million  and $5.7  million at  December  31, 1999 and 1998,
respectively.  The decrease in nonperforming loans was primarily attributable to
management's  improved  collection  efforts.  The Company's  foreclosed property
amounted to $185,000 and  $384,000 at December 31, 1999 and 1998,  respectively.
As a percentage of total assets, the Company's total nonperforming assets, which
consists  of  nonperforming  loans plus  foreclosed  property,  amounted to $3.3
million,  or .2% at December  31,  1999  compared  to $6.1  million,  or .4%, at
December 31, 1998.

     Although  management of the Company  believes that the Company's  allowance
for loan  losses  was  adequate  at  December  31,  1999,  based  on  facts  and
circumstances  available,  there can be no  assurances  that  additions  to such
allowance will not be necessary in future periods,  which would adversely affect
the Company's results of operations.

     Noninterest  Income - For 1999, the Company reported  noninterest income of
$13.7 million  compared to $10.2 million for 1998.  The primary  reasons for the
$3.5 million,  or 33.9%,  increase in noninterest income was a $2.9 million,  or
60.7% increase on service charges on deposit  accounts.  The increase in service
charges was due to an  increase  in the number of  accounts  that are subject to
service  charges due  primarily  to  including  one full year of charges on FCOM
deposits  acquired in  September  1998.  Other  changes to non  interest  income
include a $635,000,  or 142.7%,  increase in ATM fee income, and a $1.4 million,
or  85.6%,  increase  in other  income,  which  was  partially  offset by a $1.1
million, or 60.8%, decrease in gain on the sale of property.

     Total noninterest income amounted to $10.2 million and $5.7 million for the
years ended December 31, 1998 and 1997,  respectively.  The primary  reasons for
the $4.6 million, or 80.3%,  increase in noninterest income during 1998 compared
to 1997 was a $1.4  million,  or 39.8%,  increase in service  charges on deposit
accounts, a $1.2 million, or 388.6%, increase in gains on the sale of loans, and
$1.8 million gain on the sale of property.

     Noninterest  Expense - Noninterest  expense includes  salaries and employee
benefits,  occupancy and equipment expense,  communication and delivery expense,
marketing  and  business  development   expense,   amortization  of  acquisition
intangibles  and other items.  Noninterest  expense  amounted to $44.9  million,
$33.8  million and $29.0  million for the three years ended  December  31, 1999,
1998 and 1997, respectively. The primary reason for the $11.1 million, or 32.9%,
increase in noninterest expense for 1999 compared to 1998 was

                                       19

including  one  full  year of  expenses  for the 17 FCOM  branches  acquired  in
September 1998. Salaries and employee benefits increased $4.7 million, or 28.8%,
occupancy and equipment expense increased $1.7 million, or 44.7%,  communication
and delivery  expense  increased  $764,000,  or 40.3%,  franchise and shares tax
expense  increased  $337,000,   or  32.5  %,  the  amortization  of  acquisition
intangibles increased $1.3 million, or 64.7%, printing,  stationary and supplies
expense increased  $140,000,  or 17.4%,  restructuring  expenses of $1.2 million
were incurred (for more information regarding  restructuring expenses see Note 2
to  the  Consolidated  Financial  Statements),  other  expenses  increased  $1.5
million,  or  26.7%,   marketing  and  business  development  expense  decreased
$284,000,  or 20.6%, and data processing expense decreased  $197,000,  or 17.7%,
due primarily to the conversion to an in-house data processing system in 1998.

     The primary reasons for the $4.8 million, or 16.4%, increase in noninterest
expense for 1998 compared to 1997 were the  acquisition of the 17 branch offices
and their employees and continuing to build a commercial bank infrastructure.

     Income Taxes - For the years ended  December 31, 1999,  1998 and 1997,  the
Company  incurred  income tax  expense of $6.1  million,  $6.2  million and $3.8
million, respectively. The Company's effective tax rate amounted to 39.2%, 37.9%
and 41.4% during 1999, 1998 and 1997,  respectively.  The difference between the
effective tax rate and the statutory tax rate primarily  related to variances in
the  items  that  are  either  nontaxable  or   non-deductible,   primarily  the
non-deductibility  of part  of the  amortization  of  goodwill  and  acquisition
intangibles, the non-deductible portion of the ESOP compensation expense and the
capital loss carryforward  used during 1998 and 1999. For more information,  see
Note 10 to the Consolidated Financial Statements.

ASSET AND LIABILITY MANAGEMENT

     The  principal  objective of the Company's  asset and liability  management
function is to evaluate the interest-rate risk included in certain balance sheet
accounts,  determine the level of risk appropriate given the Company's  business
focus, operating environment, capital and liquidity requirements and performance
objectives, establish prudent asset concentration guidelines and manage the risk
consistent with Board approved guidelines.  Through such management, the Company
seeks to reduce the  vulnerability  of its  operations  to  changes in  interest
rates. The Company's  actions in this regard are taken under the guidance of the
Asset/Liability  Committee  ("ALCO"),  which is chaired  by the Chief  Financial
Officer and comprised of members of the Company's  senior  management.  The ALCO
generally  meets  on a  monthly  basis,  to  review,  among  other  things,  the
sensitivity  of the Company's  assets and  liabilities to interest rate changes,
local  and  national  market   conditions  and  interest  rates.  In  connection
therewith, the ALCO generally reviews the Company's liquidity,  cash flow needs,
maturities of investments, deposits and borrowings, and capital position.

     The  objective of interest  rate risk  management is to control the effects
that  interest  rate  fluctuations  have on net  interest  income and on the net
present value of the Company's earning assets and interest-bearing  liabilities.
Management  and the Board are  responsible  for managing  interest rate risk and
employing risk

                                       20

management  policies  that  monitor and limit  exposure  to interest  rate risk.
Interest  rate  risk is  measured  using  net  interest  margin  simulation  and
asset/liability net present value sensitivity analyses. These analyses provide a
range of potential impacts on net interest income and portfolio equity caused by
interest rate movements.

     The  Company  uses  financial  modeling to measure the impact of changes in
interest  rates on the net interest  margin.  As of December 31, 1999, the model
indicated the impact of an immediate and sustained 200 basis point rise in rates
over 12 months would approximate a 5.7% decrease in net interest income, while a
200 basis point  decline in rates over the same period would  approximate  a .6%
increase in net interest income from an unchanged rate environment.

     The preceding  sensitivity  analysis does not represent a Company  forecast
and should not be relied upon as being indicative of expected operating results.
These hypothetical  estimates are based upon numerous assumptions  including the
nature  and  timing  of  interest  rate  levels  including  yield  curve  shape,
prepayments on loans and securities,  deposit decay rates,  pricing decisions on
loans and deposits,  reinvestment/replacement of asset and liability cash flows,
and others.  While  assumptions  are developed  based upon current  economic and
local  market  conditions,  the  Company  cannot make any  assurances  as to the
predictive  nature of these  assumptions  including how customer  preferences or
competitor  influences might change.  Also, as market conditions vary from those
assumed in the  sensitivity  analysis,  actual  results will also differ due to:
prepayment/refinancing  levels likely deviating from those assumed,  the varying
impact of interest rate changes on caps or floors on adjustable rate assets, the
potential  effect of changing debt service levels on customers  with  adjustable
rate loans, depositor early withdrawals and product preference changes and other
internal/external  variables.  Furthermore,  the  sensitivity  analysis does not
reflect  actions  that the ALCO  might  take in  responding  to or  anticipating
changes in interest rates.

     As  part  of its  asset/liability  management  strategy,  the  Company  has
emphasized the  origination  of consumer  loans,  commercial  business loans and
commercial  real estate loans,  all of which  typically  have shorter terms than
residential mortgage loans and/or adjustable or variable rates of interest.  The
Company has also emphasized the origination of fixed-rate, long-term residential
loans for sale in the secondary market. As of December 31, 1999, $250.5 million,
or 30.0%, of the Company's total loan portfolio had adjustable interest rates.

     As part of the Company's asset/liability management strategies, the Company
has limited its investments in investment  securities other than mortgage backed
securities  to those with an estimated  average life of seven years or less.  In
addition,  at December 31,  1999,  $12.4  million,  or 5.2%,  of the  fixed-rate
mortgage  backed  securities had a balloon feature (the mortgage backed security
will mature and repay before the  underlying  loans have been fully  amortized).

     The Company's  strategy with respect to  liabilities  in recent periods has
been  to  emphasize  transaction  accounts,   particularly  noninterest  bearing
transaction accounts, which are not as sensitive to changes in interest rates as
time  certificates  of deposit.  At December  31, 1999,  46.7% of the  Company's
deposits were in  transaction  accounts  compared to 46.6% at December 31, 1998.
Noninterest  bearing  transaction  accounts  total  10.6% of total  deposits  at
December 31, 1999, compared to 10.1% of total deposits at December 31, 1998.

                                       21

LIQUIDITY AND CAPITAL RESOURCES

     The Company's  liquidity,  represented by cash and cash  equivalents,  is a
product of its  operating,  investing  and financing  activities.  The Company's
primary  sources of funds are  deposits,  borrowings,  loan and mortgage  backed
security  amortizations,  prepayments and  maturities,  maturities of investment
securities and other short-term  investments and funds provided from operations.
While  scheduled  payments from the  amortization  of loans and mortgage  backed
securities and maturing  investment  securities and short-term  investments  are
relatively  predictable sources of funds, deposit flows and loan prepayments are
greatly   influenced  by  general  interest  rates,   economic   conditions  and
competition. In addition, the Company invests excess funds in overnight deposits
and other  short-term  earning  assets which  provide  liquidity to meet lending
requirements.  The Company has been able to generate sufficient cash through its
deposits and borrowings. At December 31, 1999, the Company had $127.5 million of
outstanding  advances from the FHLB of Dallas.  Additional advances available at
December  31,  1999 from the FHLB of Dallas  amounted  to  $413.7  million.  The
Company also has $7.6 million of long term debt  outstanding with Union Planters
at December 31, 1999.

     Liquidity  management  is both a daily and  long-term  function of business
management.  Excess  liquidity is generally  invested in short-term  investments
such as overnight  deposits.  On a longer-term  basis,  the Company  maintains a
strategy of investing in various lending products.  The Company uses its sources
of funds primarily to meet its ongoing commitments, to pay maturing certificates
of deposit and deposit  withdrawals,  to fund loan commitments and to maintain a
portfolio of mortgage  backed and investment  securities.  At December 31, 1999,
the total approved loan commitments  outstanding  amounted to $37.7 million.  At
the same date,  commitments under unused lines of credit,  including credit card
lines,  amounted to $109.3 million.  Certificates of deposit scheduled to mature
in one year or less at December  31, 1999  totaled  $433.9  million.  Management
believes that a significant  portion of maturing deposits will remain on deposit
with the Company.  The Company  anticipates it will continue to have  sufficient
funds together with available borrowings to meet its current commitments.

IMPACT OF INFLATION AND CHANGING PRICES

     The consolidated  financial statements and related financial data presented
herein have been  prepared in  accordance  with  generally  accepted  accounting
principles,  which generally  require the measurement of financial  position and
operation results in terms of historical dollars, without considering changes in
relative  purchasing  power over time due to inflation.  Unlike most  industrial
companies, virtually all of the Company's assets and liabilities are monetary in
nature. As a result,  interest rates generally have a more significant impact on
the Company's  performance than does the effect of inflation.  Interest rates do
not  necessarily  move in the same  direction  or in the same  magnitude  as the
prices of goods and  services,  since such prices are affected by inflation to a
larger extent than interest rates.

                                       22

RECENT ACCOUNTING PRONOUNCEMENTS

     In  June  1998,  The  FASB  issued  SFAS  133,  Accounting  for  Derivative
Instruments and Hedging  Activities.  The statement  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments  imbedded in other  contracts.  It requires that an entity recognize
all  derivatives  as either assets or  liabilities in the statement of financial
position and measure those instruments at fair value. The accounting for changes
in the fair  value of a  derivatives  (i.e.,  gains and  losses)  depends on the
intended use of the derivative and the resulting  designation.  The statement is
effective for fiscal years beginning after June 15, 1999. The Company  currently
has no derivatives and does not have any hedging activities. The Company adopted
the statement effective October 1, 1999. At the date of initial application,  in
accordance with the provisions of the statement, the Company transferred certain
held to maturity securities into the available for sale category. The securities
transferred  consisted of $198.9 million in mortgage backed securities,  and the
adjustment to fair value at the time of transfer was a decrease of $5.7 million.

     For additional information on these and other FASB statements see Note 1 to
the Consolidated Financial Statements.

                                       23

INDEPENDENT AUDITOR'S REPORT

[Graphic - logo]
[graphic-letterhead Castaing Hussey Lolan & Dauterive, LLP

                                                                 Samuel R. Lolan
                                                            Patrick J. Dauterive
                                                                  Lori D. Percle
                                                                Debbie B. Taylor
                                                           Katherine H. Armentor
- --------------------------------------------------------------------------------
Charles E. Castaing, Retired                                     Robin G. Freyou
Roger E. Hussey, Retired                                       Dawn K. Gonsoulin
                                                            John G. Sarkies, Jr.



To the Board of Directors
ISB Financial Corporation and Subsidiary
New Iberia, Louisiana

     We  have  audited  the  accompanying  consolidated  balance  sheets  of ISB
Financial  Corporation  and Subsidiary as of December 31, 1999 and 1998, and the
related consolidated statements of income,  shareholders' equity, and cash flows
for each of the  three  years in the  period  ended  December  31,  1999.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in  all  material  respects,  the  financial  position  of ISB
Financial  Corporation  and Subsidiary as of December 31, 1999 and 1998, and the
results of its  operations and its cash flows for each of the three years in the
period ended December 31, 1999, in conformity with generally accepted accounting
principles.

/s/Castaing, Hussey, Lolan & Dauterive, LLP
- -------------------------------------------
Castaing, Hussey, Lolan & Dauterive, LLP

New Iberia, Louisiana
February 11, 2000

      525 Weeks Street x P.O. Box 14240 x New Iberia, Louisiana 70562-4240
     Ph.: 337-364-7221 x Fax: 337-364-7235 x email: chldcpa@net-connect.net
Members of American  Institute  of  Certified  Public  Accountants  x Society of
Louisiana Certified Public Accountants


                                       24



CONSOLIDATED BALANCE SHEETS
December 31, 1999 and 1998
(Dollars in thousands, except share data)
                                                               1999          1998
                                                         ---------------------------
                                                                    
ASSETS
Cash and due from banks                                  $    39,443      $   36,953
Interest-bearing deposits in banks                             8,270         108,918
                                                         ---------------------------
              Total cash and cash equivalents                 47,713         145,871
Investment securities:
    Available for sale, at fair value                        299,388          97,085
    Held to maturity (fair value of $82,884
    and $280,367, respectively)                               85,493         280,471
Federal Home Loan Bank stock, at cost                          6,821          10,245
Loans held for sale                                            4,771          18,407
Loans, net of unearned income, less allowance for loan
         losses of $8,749 and $7,135, respectively           834,333         761,263
Accrued interest receivable                                    8,017           7,667
Premises and equipment, net                                   25,957          27,326
Goodwill and acquisition intangibles                          42,063          45,352
Other assets                                                   9,022           7,943
                                                         ---------------------------
Total Assets                                              $1,363,578      $1,401,630
                                                          ==========================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits:
    Noninterest-bearing                                   $  116,493      $  123,721
    Interest-bearing                                         983,521       1,096,873
                                                         ---------------------------
              Total deposits                               1,100,014       1,220,594
Short-term borrowings                                         83,000              --
Accrued  interest  payable                                     5,385           6,708
Long-term  debt                                               52,053          45,639
Other liabilities                                              5,937           4,722
                                                         ---------------------------
 Total Liabilities                                         1,246,389       1,277,663
                                                         ---------------------------
Commitments and contingencies (notes 14, 15)



                                       25



                                                              1999           1998
                                                              ----           ----
                                                                    
Shareholders' Equity:
Preferred stock of $1 par value;
    5,000,000 shares authorized;
    -0- shares issued                                             --              --
Common stock of $1 par value; 25,000,000
    shares authorized;
    7,380,671 shares issued                                    7,381           7,381
Additional paid-in-capital                                    68,749          68,021
Retained earnings                                             69,065          63,527
Unearned common stock held by ESOP                            (2,649)         (3,267)
Unearned common stock held by RRP trust                       (3,024)         (3,683)
Accumulated other comprehensive income                        (7,124)            349
Treasury stock, at cost, 821,934 and 498,805 shares          (15,209)         (8,361)
                                                          --------------------------
Total Shareholders' Equity                                   117,189         123,967
                                                          --------------------------
Total Liabilities and Shareholders' Equity                $1,363,578      $1,401,630
                                                          ==========================


The accompanying Notes to Consolidated Financial Statements are an integral part
of these  Financial  Statements.

                                       26



CONSOLIDATED  STATEMENTS OF INCOME
Years Ended December 31, 1999, 1998 and 1997
Dollars in thousands, except per share data)

                                                         1999       1998       1997
                                                       -----------------------------
                                                                    
Interest and Dividend Income:
         Loans, including fees                         $68,433    $61,364    $53,194
         Investment securities:
            Taxable interest and dividends              25,495     15,219     14,572
            Tax-exempt interest                            113         73         80
         Interest-bearing demand deposits                1,044      2,568      1,761
                                                       -----------------------------
Total interest and dividend income                      95,085     79,224     69,607
                                                       -----------------------------
Interest Expense:
         Deposits                                       40,500     35,049     32,957
         Short-term borrowings                           1,665        384         --
         Long-term debt                                  3,215      3,025      3,093
                                                       -----------------------------
Total interest expense                                  45,380     38,458     36,050
                                                       -----------------------------
Net interest income                                     49,705     40,766     33,557
Provision for loan losses                                2,836        903      1,097
                                                       -----------------------------
Net interest income after provision for loan losses     46,869     39,863     32,460
                                                       -----------------------------

Noninterest Income:
         Service charges on deposit accounts             7,794      4,850      3,470
         ATM fee income                                  1,080        445        175
         Gain on sale of loans, net                      1,063      1,495        306
         Gain on sale of property                          698      1,781         --
         Gain on sale of investments, net                   --          3        266
         Other income                                    3,044      1,640      1,447
                                                       -----------------------------
Total noninterest income                                13,679     10,214      5,664
                                                       -----------------------------


                                       27



                                                                    
Noninterest Expense:
         Salaries and employee benefits                 20,776     16,125     13,671
         Occupancy and equipment                         5,655      3,907      3,098
         Amortization of acquisition intangibles         3,400      2,064      1,545
         Franchise and shares tax                        1,374      1,037        925
         Communication and delivery                      2,660      1,896      1,395
         Marketing and Business Development              1,096      1,380      1,063
         Data processing                                   916      1,113      1,795
         Printing, stationery and supplies                 946        806        961
         Restructuring                                   1,178         --         --
         Other expenses                                  6,880      5,430      4,548
                                                       -----------------------------
Total noninterest expense                               44,881     33,758     29,001
                                                       -----------------------------
Income before income tax expense                        15,667     16,319      9,123
Income tax expense                                       6,138      6,182      3,780
                                                       -----------------------------
Net Income                                             $ 9,529    $10,137    $ 5,343
                                                       =============================
Earnings per share - basic                             $  1.55    $  1.61    $  0.86
                                                       =============================
Earnings per share - diluted                           $  1.53    $  1.56    $  0.83
                                                       =============================


The accompanying Notes to Consolidated Financial Statements are an integral part
of these Financial Statements.

                                       28



CONSOLIDATED  STATEMENTS OF SHAREHOLDERS' EQUITY
Years Ended December 31, 1999, 1998 and 1997
(Dollars in thousands, except share and per share data)

                                                                                                            Unearned
                                                                                           Unearned         Common
                                                                  Additional                Common           Stock
                                                          Common   Paid-In     Retained    Stock Held       Held By
                                                          Stock    Capital     Earnings     By ESOP        RRP Trust
                                                         -----------------------------------------------------------
                                                                                             
Balance, January 1, 1997                                 $7,381   $65,725      $54,660      $(4,612)       $(4,476)
Comprehensive income:
   Net income for the year ended December 31, 1997                               5,343
   Change in unrealized gain on securities
       available for sale, net of deferred taxes
Total comprehensive income

Cash dividends declared, $.45 per share                                         (2,907)
Reissuance of treasury stock under stock
       option plan (1,318 shares)                                       1
Common stock released by ESOP trust                                   991                       691
Common stock earned by participants of recognition
       and retention plan trust                                        81                                      394
Treasury stock acquired at cost, 150,550 shares
                                                         -----------------------------------------------------------
Balance, December 31, 1997                                7,381    66,798       57,096       (3,921)        (4,082)
Comprehensive income:
   Net income for the year ended December 31, 1998                              10,137
   Change in unrealized gain on securities
       available for sale, net of deferred taxes
Total comprehensive income
Cash dividends declared, $.57 per share                                         (3,706)
Reissuance of treasury stock under stock
       option plan (4,838 shares)                                      24
Common stock released by ESOP trust                                 1,029                       654
Common stock earned by participants of recognition
       and retention plan trust, including tax benefit                170                                      399
Treasury stock acquired at cost, 25,000 shares
                                                         -----------------------------------------------------------
Balance, December 31, 1998                                7,381    68,021       63,527       (3,267)        (3,683)
Comprehensive income:
   Net income for the year ended December 31, 1999                               9,529
   Change in unrealized gain on securities
       available for sale, net of deferred taxes
Total comprehensive income
Cash dividends declared, $.63 per share                                         (3,991)
Reissuance of treasury stock under stock
       option plan (13,371 shares)                                     15
Common stock released by ESOP trust                                   577                       618
Common stock earned by participants of recognition
       and retention plan trust, including tax benefit                 58                                      659
Compensation expense on stock option plans                             78
Treasury stock acquired at cost, 336,500 shares
                                                         -----------------------------------------------------------
Balance, December 31, 1999                               $7,381   $68,749      $69,065      $(2,649)       $(3,024)
                                                         ===========================================================

                                       29



                                                              Accumulated
                                                                  Other                          Total
                                                              Comprehensive    Treasury     Shareholders'
                                                                 Income           Stock         Equity
                                                              -------------------------------------------
                                                                                       
Balance, January 1, 1997                                          $187          $(4,859)        $114,006
Comprehensive income:
   Net income for the year ended December 31, 1997                                                 5,343
   Change in unrealized gain on securities
       available for sale, net of deferred taxes                    34                                34
                                                                                                --------
Total comprehensive income                                                                         5,377
Cash dividends declared, $.45 per share                                                           (2,907)
Reissuance of treasury stock under stock
       option plan (1,318 shares)                                                    19               20
Common stock released by ESOP trust                                                                1,682
Common stock earned by participants of recognition
       and retention plan trust                                                                      475
Treasury stock acquired at cost, 150,550 shares                                  (3,089)          (3,089)
                                                              -------------------------------------------
Balance, December 31, 1997                                         221           (7,929)         115,564
Comprehensive income:
   Net income for the year ended December 31, 1998                                                10,137
   Change in unrealized gain on securities
       available for sale, net of deferred taxes                   128                               128
                                                                                                --------
Total comprehensive income                                                                        10,265
Cash dividends declared, $.57 per share                                                           (3,706)
Reissuance of treasury stock under stock
       option plan (4,838 shares)                                                    71               95
Common stock released by ESOP trust                                                                1,683
Common stock earned by participants of recognition
       and retention plan trust, including tax benefit                                               569
Treasury stock acquired at cost, 25,000 shares                                     (503)            (503)
                                                              -------------------------------------------
Balance, December 31, 1998                                         349           (8,361)         123,967
Comprehensive income:
   Net income for the year ended December 31, 1999                                                 9,529
   Change in unrealized gain on securities
       available for sale, net of deferred taxes                (7,473)                           (7,473)
                                                                                                --------
Total comprehensive income                                                                         2,056
Cash dividends declared, $.63 per share                                                           (3,991)
Reissuance of treasury stock under stock
       option plan (13,371 shares)                                                  197              212
Common stock released by ESOP trust                                                                1,195
Common stock earned by participants of recognition
       and retention plan trust, including tax benefit                                               717
Compensation expense on stock option plans                                                            78
Treasury stock acquired at cost, 336,500 shares                                  (7,045)          (7,045)
                                                              -------------------------------------------
Balance, December 31, 1999                                    $ (7,124)        $(15,209)        $117,189
                                                              ===========================================

The accompanying Notes to Consolidated Financial Statements are an integral part
of these Financial Statements.

                                       30



CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 1999, 1998 and 1997
(Dollars in thousands)

                                                                          1999         1998        1997
                                                                      ----------------------------------
                                                                                       
Cash Flows From Operating Activities:
Net income                                                            $  9,529      $ 10,137    $  5,343
Adjustments to reconcile net income to net cash
 provided by operating activities:
         Depreciation and amortization                                   6,657         4,283       3,052
         Provision for loan losses                                       2,836           903       1,097
         Compensation expensed recognized on RRP and stock options         795           443         414
         Gains on sales of assets                                         (852)       (1,869)        148
         Equipment donated                                                 120            --          --
         Impairment of fixed assets due to restructuring                   645            --          --
         Gain on sale of investments                                        --            (3)       (266)
         Amortization of premium/discount on investments                   872           117         311
         Current provision for deferred income taxes                    (1,143)         (167)        161
         FHLB stock dividends                                             (447)         (419)       (352)
         Net change in loans held for sale                              13,636       (18,407)         --
         Proceeds from student loans sold                                  763         9,215          38
         ESOP compensation                                               1,031         1,576       1,629
         Net change in securities classified as trading                     --            --         630
         Other, net                                                      2,464        (1,627)     (1,152)
                                                                      ----------------------------------
Net Cash Provided by Operating Activities                             $ 36,906     $   4,182    $ 11,053
                                                                      ----------------------------------
Cash Flows From Investing Activities:
         Activity in available for sale securities:
                  Sales                                               $    --      $   4,498    $     --
                  Maturities, prepayments and calls                    25,500         29,345      56,100
                  Purchases                                           (99,998)       (54,981)    (30,335)
         Activity in held to maturity securities:
                  Maturities, prepayments and calls                    55,166         47,004      35,892
                  Purchases                                                --       (210,575)         --
         (Increase) decrease in loans receivable, net                 (77,653)        12,407     (89,832)
         Proceeds from FHLB stock redemption                            4,853          1,162          --
         Purchases of FHLB stock                                         (982)        (4,828)         --
         Proceeds from sale of premises and equipment                     531            202           2
         Purchases of premises and equipment                           (2,332)        (4,348)     (5,271)
         Proceeds from disposition of real estate owned & property      1,961          2,719         931
         Cash received in excess of cash paid on branch acquisition        --        292,439          --
         Payments received from note receivable                            --             --         841
                                                                     ------------------------------------
Net Cash (Used in) Provided By Investing Activities                  $(92,954)      $115,044    $(31,672)
                                                                     ------------------------------------

(Continued)

The accompanying Notes to Consolidated Financial Statements are an integral part
of these financial statements.

                                       31



CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 1999, 1998 and 1997
(Dollars in thousands)

                                                                                     1999         1998          1997
                                                                                 -------------------------------------
                                                                                                    
Cash Flows From Financing Activities:
         (Decrease) increase in deposits                                         $(120,881)    $ (12,776)    $  18,235
         Net change in short-term borrowings                                        83,000            --            --
         Proceeds from issuance of long-term debt                                    7,575            --            --
         Repayments of long-term debt                                               (1,161)       (1,089)       (1,022)
         Dividends paid to shareholders                                             (3,810)       (3,372)       (2,604)
         Proceeds from sale of treasury stock for stock options exercised              212            78            21
         Payments to repurchase common stock                                        (7,045)         (503)       (3,089)
                                                                                 -------------------------------------
Net Cash (Used in) Provided by Financing Activities                                (42,110)      (17,662)       11,541
                                                                                 -------------------------------------
Net (Decrease) Increase in Cash and Cash Equivalents                               (98,158)      101,564        (9,078)
Cash and Cash Equivalents at Beginning of Period                                   145,871        44,307        53,385
                                                                                 -------------------------------------
Cash and Cash Equivalents at End of Period                                       $  47,713      $145,871     $  44,307
                                                                                 ======================================

Supplemental Schedule of Noncash Activities:
         Acquisition of real estate in settlement of loans                       $   1,035     $     929     $     566
                                                                                 ======================================
         Transfer of real estate owned to land and building                      $      --     $      --     $     168
                                                                                 ======================================
Supplemental Disclosures:
Cash paid (received) for:
         Interest on deposits and borrowings                                     $  46,703     $  35,745     $  36,477
                                                                                 ======================================
         Income taxes                                                            $   6,823     $   5,112     $   4,226
                                                                                 ======================================
         Income tax refunds                                                      $       9     $    (495)    $    (938)
                                                                                 ======================================

The accompanying Notes to Consolidated Financial Statements are an integral part
of these financial statements.

                                       32

NOTES TO  CONSOLIDATED  FINANCIAL  STATEMENTS

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES:

     Nature of  Operations:  ISB  Financial  Corporation  (the  "Company")  is a
Louisiana corporation organized in November 1994 for the purpose of becoming the
holding  company  for Iberia  Savings  Bank.  The Board of  Directors  of Iberia
Savings Bank adopted the Plan of Conversion pursuant to which the bank converted
from a Louisiana-chartered  mutual savings bank to a  Louisiana-chartered  stock
savings bank. The Company  completed its subscription and community  offering in
April 1995 and, with a portion of the net  proceeds,  acquired the capital stock
of the bank. In December of 1997, Iberia Savings Bank changed its charter from a
state savings bank to a state commercial bank and changed its name to IBERIABANK
("Iberia").

     IBERIABANK  operates  25 full  service  offices  located  in south  central
Louisiana,  10 full service  offices  located in northeast  Louisiana and 8 full
service  offices  located in the  greater New Orleans  area.  Iberia  provides a
variety of financial  services to  individuals  and  businesses  throughout  its
service area. Primary deposit products are checking,  savings and certificate of
deposit  accounts  and primary  lending  products  are  consumer,  mortgage  and
commercial  business  loans.  Iberia also  offers  discount  brokerage  services
through a wholly owned subsidiary.

     Jefferson Bank, formerly Jefferson Federal Savings Bank,  ("Jefferson"),  a
Louisiana-chartered stock savings bank, was acquired on October 18, 1996 and was
operated as a wholly owned  subsidiary  of the Company  until it was merged into
Iberia in September  of 1997.

     Principles of Consolidation:  The consolidated financial statements include
the  accounts of ISB  Financial  Corporation  and its wholly  owned  subsidiary,
Iberia, as well as all of Iberia's subsidiaries, Iberia Financial Services, LLC,
Jefferson Insurance Corporation, Metro Service Corporation and Finesco, LLC. All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.

     Use of Estimates:  The  preparation  of financial  statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during  the  reporting   period.   Material   estimates  that  are  particularly
susceptible to significant  change relate to the  determination of the allowance
for losses on loans and deferred tax assets.  Actual  results  could differ from
those estimates.

     Concentration of Credit Risks:  Most of the Company's  business activity is
with  customers  located  within the state of Louisiana.  The Company's  lending
activity in the past was  concentrated  in the  southwestern  part of Louisiana.
That  economy  has  historically  been  heavily  dependent  on the  oil  and gas
industry.  The Company in recent years has increased  originations of commercial
loans and indirect automobile loans, and through  acquisitions,  has entered the
New Orleans and Monroe,  Louisiana  markets.  Repayment  of loans is expected to
come  from cash  flow of the  borrower  or,  particularly  with the  residential
mortgage portfolio,  from the sale of the real estate. Losses are limited by the
value of the collateral upon default of the borrowers.

     Cash and Cash Equivalents: For purposes of presentation in the consolidated
statements  of cash  flows,  cash  and cash  equivalents  are  defined  as cash,
interest-bearing  and  noninterest-bearing  funds on deposit at other  financial
institutions.

     Investment Securities:  Debt securities that management has the ability and
intent to hold to maturity  are  classified  as held to maturity  and carried at
cost,  adjusted for  amortization  of premiums and accretion of discounts  using
methods approximating the interest method.  Securities not classified as held to
maturity or


                                       33

trading,  including equity securities with readily determinable fair values, are
classified  as available  for sale and recorded at fair value,  with  unrealized
gains and losses  excluded  from  earnings and  reported in other  comprehensive
income.  Declines in the value of individual  held to maturity and available for
sale  securities  below their cost that are other than temporary are included in
earnings as realized losses. The cost of securities sold is recognized using the
specific identification method.

     Stock in the Federal Home Loan Bank of Dallas  ("FHLB") is carried at cost.
Since  Iberia is a member of the FHLB,  it is  required to maintain an amount of
FHLB stock based on its total  assets and level of  borrowings.  At December 31,
1999 and 1998,  Iberia held more than the  required  level of FHLB stock.

     Loans Held for Sale: Mortgage loans originated and intended for sale in the
secondary market are carried at the lower of cost or estimated fair value in the
aggregate.  Net unrealized  losses,  if any, are recognized  through a valuation
allowance by charges to income.

     Loans:  The Company grants  residential  mortgage,  commercial and consumer
loans to customers primarily  throughout the state of Louisiana.  The ability of
the debtors to honor  contracts is  dependent  upon the  collateral  and general
economic conditions in this area.

     Loans  receivable  are stated at the unpaid  principal  balances,  less the
allowance  for loan losses and net deferred loan  origination  fees and unearned
discounts.  Interest income on loans is accrued over the term of the loans based
on the principal  balance  outstanding.  Loan  origination  fees, net of certain
direct  origination  costs,  are deferred and recognized as an adjustment of the
related loan yield, using the interest method.

     The accrual of interest on mortgage and commercial loans is discontinued at
the time the loan is 90 days delinquent unless the credit is well-secured and in
process of collection.  Credit card loans and other personal loans are typically
charged off no later than 180 days past due.  In all cases,  loans are placed on
nonaccrual  or charged off at an earlier  date if  collection  of  principal  or
interest is considered doubtful.

     In general, interest accrued but not collected for loans that are placed on
nonaccrual or charged off is reversed against  interest income.  The interest on
these loans is accounted for on the cash-basis  method or cost-recovery  method,
until  qualifying  for return to accrual.  Loans are returned to accrual  status
when all principal and interest  amounts  contractually  due are brought current
and future payments are reasonably assured.

     Allowance for Loan Losses:  The allowance for loan losses is established as
losses are  estimated  to have  occurred  through a  provision  for loan  losses
charged to  earnings.  Loan  losses  are  charged  against  the  allowance  when
management  believes  the  uncollectibility  of a  loan  balance  is  confirmed.
Subsequent  recoveries,  if any, are credited to the  allowance.  Allowances for
impaired  loans  are  generally  determined  based on  collateral  values or the
present  value of  estimated  cash flows.  Changes in the  allowance  related to
impaired loans are charged or credited to the provision for loan losses.

     The  allowance  for  loan  losses  is  maintained  at  a  level  which,  in
management's  judgement,  is adequate to absorb  credit  losses  inherent in the
portfolio.  The amount of the allowance is based on  management's  evaluation of
various  factors,  including the  collectibility  of the loan portfolio,  credit
concentrations,  trends in historical loss experience,  specific impaired loans,
and economic conditions. This evaluation is inherently subjective as it requires
estimates  that are  susceptible  to  significant  revision as more  information
becomes available.

     A loan is  considered  impaired  when,  based on  current  information  and
events,  it is probable that the Company will be unable to collect the scheduled
payments of principal or interest when due according to the

                                       34

contractual  terms of the loan  agreement.  Factors  considered by management in
determining  impairment  include  payment  status,  collateral  value,  and  the
probability of collecting  scheduled  principal and interest  payments when due.
Loans  that  experience  insignificant  payment  delays and  payment  shortfalls
generally are not classified as impaired.  The impairment  loss is measured on a
loan by loan basis for commercial and  construction  loans by either the present
value of expected future cash flows discounted at the loan's effective  interest
rate, the loan's obtainable market price, or the fair value of the collateral if
the loan is collateral  dependent.

     Large  groups  of  smaller  balance   homogeneous  loans  are  collectively
evaluated for impairment.  Accordingly, the Company does not separately identify
individual consumer and residential loans for impairment disclosures.

     Loan  Servicing:  Mortgage  servicing  rights are  recognized on loans sold
where  the  institution  retains  the  servicing  rights.  The cost of  mortgage
servicing  rights  is  amortized  in  proportion  to,  and over the  period  of,
estimated net servicing  revenues.  Impairment of mortgage  servicing  rights is
assessed  based on the fair value of those  rights.  Fair  values are  estimated
using discounted cash flows based on a current market interest rate.

     Foreclosed Property: Real estate and other assets acquired in settlement of
loans are recorded at the balance of the loan or at  estimated  fair value minus
estimated  costs  to  sell,  whichever  is less,  at the  date  acquired.  After
foreclosure,  valuations are periodically performed by management and the assets
are  carried at the lower of cost or fair value minus  estimated  costs to sell.
Revenue and expenses  from  operations,  gain or loss on sale and changes in the
valuation  allowance are included in net expenses from foreclosed assets.  There
was no  allowance  for losses on  foreclosed  property at December  31, 1999 and
1998.

     Premises and  Equipment:  Land is carried at cost.  Buildings and equipment
are carried at cost, less accumulated  depreciation  computed on a straight line
basis over the  estimated  useful lives of 15 to 40 years for buildings and 5 to
10 years for furniture, fixtures and equipment.

     Goodwill and Other Intangible Assets:  Goodwill,  representing the purchase
price in excess of fair  value of  identifiable  net assets at  acquisition,  is
amortized over periods not exceeding 25 years. Other acquired intangible assets,
such as core deposit intangibles,  are amortized over the periods benefited, not
exceeding 8 years. As events or circumstances warrant, the Company evaluates the
recoverability of the unamortized balance based on expected future profitability
and undiscounted future cash flows of the acquisitions and their contribution to
the overall operation of the Company.

     Income Taxes: The Company and all subsidiaries file a consolidated  federal
income tax  return on a  calendar  year  basis.  Deferred  income tax assets and
liabilities are determined using the liability (or balance sheet) method.  Under
this method,  the net deferred tax asset or liability is determined based on the
tax effects of the temporary  differences  between the book and tax bases of the
various balance sheet assets and  liabilities  and gives current  recognition to
changes  in tax  rates and laws.  The  measurement  of  deferred  tax  assets is
reduced,  if  necessary,  by the  amount  of any tax  benefits  that,  based  on
available evidence, are not expected to be realized.

     Stock  Compensation  Plans:  Statement  of Financial  Accounting  Standards
("SFAS") No. 123,  "Accounting  for  Stock-Based  Compensation,"  encourages all
entities to adopt a fair value based method of  accounting  for  employee  stock
compensation  plans,  whereby  compensation  cost is  measured at the grant date
based on the value of the award and is recognized over the service period, which
is usually the vesting period.

                                       35

It also  allows an entity to  continue  to measure  compensation  cost for those
plans  using the  intrinsic  value  based  method of  accounting  prescribed  by
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees,"  whereby  compensation  cost is the  excess,  if any,  of the quoted
market price of the stock at the grant date (or other measurement date) over the
amount an employee must pay to acquire the stock. Stock options issued under the
Company's stock option plan generally have no intrinsic value at the grant date,
and under  Opinion  No. 25 no  compensation  cost is  recognized  for them.  The
Company has elected to continue with the  accounting  methodology in Opinion No.
25 and,  as a result,  has  provided  pro forma  disclosures  of net  income and
earnings per share and other  disclosures,  as if the fair value based method of
accounting had been applied.

     Earnings  Per Common  Share:  Basic  earnings per share  represents  income
available  to common  shareholders  divided by the  weighted  average  number of
common shares outstanding during the period. Diluted earnings per share reflects
additional common shares that would have been outstanding if dilutive  potential
common  shares had been issued,  as well as any  adjustment to income that would
result from the assumed issuance.  Potential common shares that may be issued by
the Company relate to outstanding  stock options and unvested  restricted stock,
and are determined using the treasury stock method.

     Effects of New  Accounting  Pronouncements:  In June 1997,  the FASB issued
SFAS  No.  130,  Reporting  Comprehensive  Income.  This  statement  establishes
standards  for  reporting  and  disclosure  of  comprehensive   income  and  its
components (revenues,  expenses, gains and losses). This statement requires that
all items that are  required to be  recognized  under  accounting  standards  as
components of comprehensive income (including,  for example,  unrealized holding
gains and losses on available  for sale  securities)  be reported in a financial
statement  similar  to  the  statement  of  income  and  retained  income.   The
accumulated balance of other comprehensive  income is disclosed  separately from
retained income in the  shareholders'  equity section of the balance sheet. This
statement is effective for the Company for the fiscal year beginning  January 1,
1998. Adoption of this statement did not have a material impact on the financial
condition or results of operations because it addresses reporting and disclosure
issues.

     In June 1997, the FASB issued SFAS No. 131,  Disclosures  About Segments of
an Enterprise and Related Information.  This statement establishes standards for
the way public business  enterprises report information about operating segments
and establishes  standards for related  disclosures about products and services,
geographic  areas and major customers.  Operating  segments are components of an
enterprise  about which  separate  financial  information  is available  that is
evaluated  regularly by the chief  operating  decision  maker in deciding how to
allocate  resources  and in assessing  performance.  Information  required to be
disclosed  includes segment profit or loss, certain specific revenue and expense
items, segment assets and certain other information. This statement is effective
for the Company for financial  statements  issued for the fiscal year  beginning
January 1, 1998.  Adoption of this  statement did not have a material  impact on
the financial condition or results of operations because it deals with reporting
and disclosure issues.

     In June 1998,  the Financial  Accounting  Standards  Board issued SFAS 133,
Accounting  for Derivative  Instruments  and Hedging  Activities.  The statement
establishes  accounting  and  reporting  standards for  derivative  instruments,
including  certain  derivative  instruments  imbedded  in  other  contracts.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value. The accounting for changes in the fair value of derivatives (that
is, gains and losses)

                                       36

depends on the intended use of the derivative and the resulting designation. The
statement  is  effective  for fiscal years  beginning  after June 15, 1999.  The
Company  currently has no derivatives and does not have any hedging  activities.
The Company  adopted the  statement  effective  October 1, 1999.  At the date of
initial  application,  in accordance  with the provisions of the statement,  the
Company  transferred  certain held to maturity securities into the available for
sale category.  The securities transferred consisted of $198,909,000 in mortgage
backed securities,  and the adjustment to fair value at the time of transfer was
a decrease of $5,730,000.

     Reclassifications: Certain reclassifications have been made to the 1997 and
1998   consolidated   financial   statements   in  order  to   conform   to  the
classifications adopted for reporting in 1999.

NOTE 2 - RESTRUCTURING:

     On December 13, 1999 the Board of Directors  approved a restructuring  plan
aimed at improving the operating  efficiency and  profitability  of the Company.
The  plan  involves   consolidation  of  certain  branches  and  elimination  of
thirty-three  personnel  positions  primarily  at  corporate  headquarters.  The
charges to current  earnings  consisted  of $451,000 of fixed asset  impairments
primarily  consisting of leasehold  improvements  written down to book value for
the remaining lease term, $198,000 of lease termination penalties and $35,000 of
closure  expenses  all  related to the branch  consolidations  and  $244,000  of
severance accruals for the personnel positions eliminated.  As part of the plan,
the  four  directors  emeritus  retired  in  December  of  1999,   resulting  in
compensation  expense of $250,000 for immediate vesting in their recognition and
retention  plan  shares.  The  anticipated  date of  completion  of the  plan is
mid-year 2000.

NOTE 3 - INVESTMENT SECURITIES:

     The  amortized  cost and fair values of investment  securities,  with gross
unrealized gains and losses, (in thousands) consists of the following:


                                                                      Gross        Gross
                                                    Amortized      Unrealized    Unrealized         Fair
                                                      Cost            Gains        Losses           Value
                                                    -------------------------------------------------------
                                                                                       
December 31, 1999:
Securities available for sale:
         U.S. Government and federal
           agency obligations                       $112,864         $  --       $  (5,181)        $107,683
         Mortgage backed                             191,167            --          (5,693)         185,474
                                                    -------------------------------------------------------
             Total debt securities                   304,031            --         (10,874)         293,157
         Marketable equity security                    6,318            --             (87)           6,231
                                                    -------------------------------------------------------
Total securities available for sale                 $310,349         $  --       $ (10,961)        $299,388
                                                    =======================================================
Securities held to maturity:
         Obligations of state and political
           subdivisions                             $  1,889         $  --       $      --         $  1,889
         Mortgage backed                              83,604            --          (2,609)          80,995
                                                    -------------------------------------------------------
Total securities held to maturity                   $ 85,493         $  --       $  (2,609)        $ 82,884
                                                    =======================================================

                                       37



                                                                      Gross        Gross
                                                    Amortized      Unrealized    Unrealized         Fair
                                                      Cost            Gains        Losses           Value
                                                    --------------------------------------------------------
                                                                                       
December 31, 1998:
Securities available for sale:
         U.S. Government and federal
           agency obligations                       $ 90,594         $   653     $    (88)         $  91,159
         Marketable equity security                    5,962              --          (36)             5,926
                                                    --------------------------------------------------------
Total securities available for sale                 $ 96,556         $   653     $   (124)         $  97,085
                                                    ========================================================
Securities held to maturity:
         Obligations of state and political
           subdivisions                             $  2,673         $     2     $     --          $   2,675
         Mortgage backed                             277,798           1,102       (1,208)           277,692
                                                    --------------------------------------------------------
Total securities held to maturity                   $280,471         $ 1,104     $ (1,208)         $ 280,367
                                                    ========================================================

     Securities  with carrying  values of $28,596,000 and $3,994,000 at December
31, 1999 and 1998,  respectively,  were  pledged to secure  public  deposits and
other borrowings. Securities of $24,941,000 were pledged at December 31, 1999 to
secure a borrowing line obtained in anticipation of Y2K cash needs.

     The amortized cost and fair value of investment  securities at December 31,
1999,  by  contractual  maturity,  are  shown  below  (in  thousands).  Expected
maturities may differ from contractual  maturities  because issuers may have the
right  to  call  or  prepay  obligations  with or  without  call  or  prepayment
penalties.


                                    Securities Available          Securities
                                          for Sale            Held to Maturity
                                    -------------------------------------------
                                    Amortized      Fair     Amortized     Fair
                                       Cost        Value       Cost       Value
                                    -------------------------------------------
                                                            
Within one year or less             $ 10,009      $ 10,020    $   455   $   455
One through five years                34,863        33,707        555       555
After five through ten years          67,992        63,956        675       675
Over ten years                            --            --        204       204
                                    -------------------------------------------
Subtotal                             112,864       107,683      1,889     1,889
Mortgage backed                      191,167       185,474     83,604    80,995
Marketable equity security             6,318         6,231         --        --
                                    -------------------------------------------
Totals                              $310,349      $299,388    $85,493   $82,884
                                    ===========================================

     Proceeds from the sale of available for sale investment  securities  during
1998 were  $4,498,000.  Gross gains of $3,000,  before  related  income taxes of
$1,000 and gross losses of $-0- were realized on those sales. The Company had no
sales of investment securities in the available for sale category during 1999 or
1997.
                                       38

NOTE 4 - LOANS RECEIVABLE:

     Loans  receivable  (in thousands) at December 31, 1999 and 1998 consists of
the following:

                                                         1999            1998
                                                       ------------------------
Residential mortgage loans:
         Residential 1-4 family                        $266,365        $300,150
         Construction                                     6,381           7,402
                                                       ------------------------
                  Total  residential  mortgage loans    272,746         307,552
                                                       ------------------------

Commercial loans:
         Business                                        82,485          83,237
         Real estate                                    157,248         117,768
                                                       ------------------------
                  Total commercial loans                239,733         201,005
                                                       ------------------------
Consumer loans:
         Home equity                                     91,531          73,185
         Automobile                                      23,432          24,631
         Indirect automobile                            179,350         118,529
         Credit card loans                                6,436           4,584
         Other                                           29,854          38,912
                                                       ------------------------
                  Total consumer loans                  330,603         259,841
                                                       ------------------------
                  Total loans receivable                843,082         768,398
Allowance for loan losses                                (8,749)         (7,135)
                                                       ------------------------
Loans receivable, net                                  $834,333        $761,263
                                                       ========================

     Loans  receivable  include  approximately  $250,537,000 and $243,646,000 of
adjustable rate loans and  $583,796,000  and $517,617,000 of fixed rate loans at
December  31,  1999 and 1998,  respectively.

     The amount of loans for which the accrual of interest has been discontinued
totaled  approximately  $1,930,000 and $1,179,000 at December 31, 1999 and 1998,
respectively.

     A summary of changes in the  allowance for loan losses (in  thousands)  for
the years ended December 31, 1999, 1998 and 1997 is as follows:

                                                  1999        1998       1997
                                               -------------------------------
Balance, beginning of year                     $ 7,135      $ 5,258    $ 4,615
Allowance for loan losses from acquisitions         --        1,392         --
Provision charged to operations                  2,836          903      1,097
Loans charged off                               (1,671)        (863)      (803)
Recoveries                                         449          445        349
                                               -------------------------------
Balance, end of year                           $ 8,749      $ 7,135    $ 5,258
                                               ===============================

                                       39

     The following is a summary of information  pertaining to impaired loans (in
thousands):

                                                                 December 31,
                                                              ----------------
                                                                1999     1998
                                                              ----------------
Impaired loans without a valuation allowance                  $    --  $    --
Impaired loans with a valuation allowance                       1,980    1,510
                                                              ----------------
Total impaired loans                                          $ 1,980  $ 1,510
                                                              ----------------
Valuation allowance related to impaired loans                 $   198  $    34
                                                              ================


                                                                       For The Years Ended
                                                                            December 31,
                                                                  ----------------------------
                                                                     1999       1998      1997
                                                                  ----------------------------
                                                                                 
Average  investment  in  impaired  loans                          $ 1,822     $ 1,825     $ 35
                                                                  ============================
Interest  income recognized on impaired  loans                    $   167     $   115     $ 25
                                                                  ============================
Interest  income  recognized on a cash basis on impaired loans    $   167     $   115     $ 25
                                                                  ============================

     No  additional  funds are  committed  to be  advanced  in  connection  with
impaired loans.

NOTE 5 - LOAN SERVICING:

     Mortgage  loans  serviced for others are not  included in the  accompanying
consolidated  balance sheets.  The unpaid  principal  balances of mortgage loans
serviced for others was  $34,852,000  and  $27,177,000  at December 31, 1999 and
1998, respectively.

     Custodial  escrow  balances  maintained  in  connection  with the foregoing
portfolio of loans serviced for others,  and included in demand  deposits,  were
approximately $109,000 and $129,000 at December 31, 1999 and 1998, respectively.

     Mortgage loan servicing  rights of $67,000 and $116,000 were capitalized in
1999 and 1998,  respectively.  Amortization  of  mortgage  servicing  rights was
$26,000, $15,000 and $5,000 in 1999, 1998 and 1997, respectively. The balance of
mortgage  servicing  rights was  $204,000  and $163,000 at December 31, 1999 and
1998, respectively.

                                       40

NOTE 6 - PREMISES AND EQUIPMENT:

     Premises  and  equipment  (in  thousands)  at December 31, 1999 and 1998 is
summarized as follows:

                                                         1999          1998
                                                      ----------------------
Land                                                  $  4,093      $  4,089
Buildings                                               18,982        18,265
Furniture, fixtures and equipment                       14,602        14,145
                                                      ----------------------
                                                        37,677        36,499
Less: accumulated depreciation                          11,720         9,173
                                                      ----------------------
Total premises and equipment                          $ 25,957      $ 27,326
                                                      ======================

                                       41

     Depreciation  expense was  $2,615,000,  $1,919,000  and  $1,418,000 for the
years ended December 31, 1999, 1998 and 1997, respectively.

     The Company actively engages in leasing office space that it has available.
Leases have different terms ranging from monthly rental to five year leases.  At
December  31, 1999,  the lease income was $36,000 per month.  Total lease income
for 1999,  1998 and 1997 was  $439,000,  $335,000  and  $362,000,  respectively.
Income  from  leases was  reported as a reduction  in  occupancy  and  equipment
expense. The total allocated cost of the portion of the buildings held for lease
at December 31, 1999 and 1998 was $2,920,000 and $2,567,000,  respectively, with
related accumulated depreciation of $922,000 and $928,000, respectively.

     The Company leases certain branch offices,  land and ATM facilities through
noncancellable  operating leases with terms that range from one to twenty years,
with renewal  options  thereafter.

     Minimum  future  annual  rent   commitments  (in  thousands)   under  these
agreements as of December 31, 1999 are:

         Year Ending December 31,              Amount
         --------------------------------------------
         2000                                  $  452
         2001                                     276
         2002                                     238
         2003                                     238
         2004 and thereafter                      838
                                               ------
         Total                                 $2,042
                                               ======

NOTE 7 - DEPOSITS:

     Certificates   of  deposit  with  a  balance  of  $100,000  and  over  were
$124,538,000 and $130,631,000 at December 31, 1999 and 1998, respectively.

     A schedule of maturities of  certificates  of deposit (in  thousands) is as
follows:

         Year Ending December 31,              Amount
         --------------------------------------------
         2000                                $433,914
         2001                                  99,512
         2002                                  37,668
         2003                                   5,198
         2004 and thereafter                    9,999
                                             --------
         Total                               $586,291
                                             ========

NOTE 8 - SHORT-TERM BORROWINGS:

     The short-term  borrowings consist of FHLB advances with terms ranging from
1 to 30 days, at fixed interest rates ranging from 5.25% to 5.97%.

                                       42

NOTE 9 - LONG-TERM DEBT:

     Long-term  debt at December 31, 1999 and 1998 (in  thousands) is summarized
as follows:

                                                1999          1998
                                             -----------------------
Federal Home Loan Bank fixed rate notes at:
                   5.0 to 5.99%              $  4,367       $  4,579
                   6.0 to 6.99%                36,000         36,896
                   7.0 to 7.99%                 4,111          4,164

Union Planters Bank, $15MM line of credit
   with variable rate equal to Wall
   Street prime minus .50%, currently
   @ 7.75% maturing 3/31/01.                    7,575             --
                                             -----------------------

Total Advances                               $ 52,053       $ 45,639
                                             =======================

     FHLB advance  repayments are amortized over periods ranging from fifteen to
thirty   years,   and  have  a  balloon   feature  at  maturity.   Advances  are
collateralized  by a blanket pledge of mortgage loans and a secondary  pledge of
FHLB stock and FHLB demand deposits.  Total additional  advances  available from
the FHLB at December 31, 1999 were $106,604,000  under the blanket floating lien
and $307,080,000 with a pledge of investment securities.

     Advances  and  long-term  debt at  December  31, 1999 (in  thousands)  have
maturities in future years as follows:

         Year Ending December 31,   Amount
         ---------------------------------
         2000                      $ 7,062
         2001                        3,895
         2002                        8,840
         2003                           --
         2004 and thereafter        32,256
                                  --------
         Total                    $ 52,053
                                  ========
NOTE 10 - INCOME TAXES:

     The  provision  for income  tax  expense  (in  thousands)  consists  of the
following:

                                        For The Years Ended
                                             December 31,
                                  ------------------------------
                                    1999        1998      1997
                                  ------------------------------
Current expense:
         Federal                  $ 7,080    $ 6,386     $ 3,653
         State                        201        (37)        (34)
                                  ------------------------------
           Total current expense    7,281      6,349       3,619
Deferred federal expense           (1,143)      (167)        161
                                  ------------------------------
Total income tax expense          $ 6,138    $ 6,182     $ 3,780
                                  ==============================

                                       43

     There was an  overpayment  of federal  income taxes of $242,000 at December
31, 1999 and a balance due of federal  income  taxes of $381,000 at December 31,
1998.

     At December  31,  1999,  the Company  had  Federal net  operating  loss tax
carryovers  assumed in an acquisition  of  $1,044,000,  expiring in 2003 through
2012.

     The provision for federal income taxes differs from the amount  computed by
applying  the  federal  income tax  statutory  rate of 35 percent on income from
operations as indicated in the following analysis (in thousands):


                                                           For The Years Ended
                                                                December 31,
                                                        --------------------------
                                                          1999      1998      1997
                                                        --------------------------
                                                                  
Federal tax based on statutory rate                     $ 5,483  $ 5,611   $ 3,102
Increase  (decrease) resulting from:
         Effect of tax-exempt income                       (136)     (94)      (49)
         Amortization of acquisition intangibles            457      483       523
         Interest and other nondeductible expenses           40       37        25
         Nondeductible ESOP expense                         148      318       319
         State income tax on non-bank entities              201      (37)      (34)
         Other                                               64       42       (12)
         Benefit from change in deferred tax valuation
           allowance                                       (119)    (178)      (94)
                                                        --------------------------
         Income tax expense                             $ 6,138  $ 6,182   $ 3,780
                                                        ==========================
Effective rate                                             39.2%    37.9%     41.4%
                                                        ==========================

     The net deferred tax liability (in thousands) at December 31, 1999 and 1998
is as follows:


                                                   1999          1998
                                                 ----------------------
                                                          
Deferred tax asset:
         Allowance for loan losses               $ 2,063        $ 1,112
         Deferred directors' fees                    109            106
         Net operating loss carryover                365            414
         Capital loss carryover                       --            119
         ESOP and RRP                                237            234
         Unrealized loss on investments
           classified as available for sale        3,836             --
         Other                                       397            316
                                                 ----------------------
                 Subtotal                        $ 7,007        $ 2,301
                                                 ----------------------


                                       44



                                                          1999           1998
                                                        ---------------------
                                                                
Deferred tax liability:
         FHLB stock                                     $  (561)      $  (826)
         Premises and equipment                          (1,829)       (1,734)
         Unrealized gain on investments
             classified as available for sale                --          (180)
         Other                                              (17)           (1)
                                                        ---------------------
                  Subtotal                               (2,407)       (2,741)
                                                        ---------------------
         Deferred tax asset (liabilities)                 4,600          (440)
                Deferred tax valuation reserve               --          (119)
                                                        ---------------------
                Net deferred tax asset (liability)      $ 4,600       $  (559)
                                                        =====================


A summary of the changes in the net deferred tax asset (liability) for the years
ended December 31, 1999 and 1998 (in thousands) is as follows:


                                                       1999          1998
                                                    ---------------------
                                                             
Balance, beginning of year                          $  (559)       $ (661)
Deferred tax expense, charged to operations           1,143           167
Unrealized gain on available for sale securities,
         charged to equity                            4,016           (65)
                                                    ---------------------
Balance, end of year                                $ 4,600        $ (559)
                                                    =====================

Retained  earnings  at  December  31,  1999  and  1998,  included  approximately
$14,791,000  accumulated  prior to  January 1, 1987 for which no  provision  for
federal income taxes has been made. If this portion of retained earnings is used
in the future for any purpose  other than to absorb bad debts,  it will be added
to future taxable income.

NOTE 11 - EARNINGS PER SHARE:

Weighted  average shares of common stock  outstanding for basic EPS excludes the
weighted  average  shares not  released by the  Employee  Stock  Ownership  Plan
("ESOP")  (295,517,  359,164,  and 426,448 shares at December 31, 1999, 1998 and
1997,  respectively) and the weighted average unvested shares in the Recognition
and Retention Plan ("RRP") (231,282,  257,171 and 281,448 shares at December 31,
1999,  1998 and 1997,  respectively).  Shares not included in the calculation of
EPS because they are  anti-dilutive  were stock  options of 151,865,  28,000 and
44,650,  and RRP grants of 54,000,  11,000 and 28,500 at December 31, 1999, 1998
and 1997  respectively.  The following sets forth the  computation of net income
per common share and net income per common share-assuming dilution.

                                       45



                                                                       For the Years Ended December 31,
                                                                 ----------------------------------------
                                                                     1999          1998          1997
                                                                 ----------------------------------------
                                                                                     
Numerator:
         Income applicable to common shares                      $9,529,000    $10,137,000    $ 5,343,000
                                                                 ========================================
Denominator:
         Weighted average common shares outstanding               6,144,081      6,280,962      6,224,902
         Effect of dilutive securities:
              Stock options outstanding                              79,188        185,235        180,911
              RRP grants                                             17,435         36,620         52,936
                                                                 ----------------------------------------
         Weighted average common shares outstanding -
           assuming dilution                                      6,240,704      6,502,817      6,458,749
                                                                 ========================================
Earnings per common share                                        $     1.55    $      1.61    $      0.86
                                                                 ========================================
Earnings per common share - assuming dilution                    $     1.53    $      1.56    $      0.83
                                                                 ========================================

NOTE 12 - CAPITAL REQUIREMENTS AND OTHER REGULATORY MATTERS:

     The  Company  (on a  consolidated  basis) and Iberia are subject to various
regulatory  capital  requirements  administered by the federal and state banking
agencies.  Failure to meet minimum  capital  requirements  can initiate  certain
mandatory and possibly additional  discretionary  actions by regulators that, if
undertaken,  could  have a direct  material  effect on the  Company's  financial
statements.  Under capital adequacy guidelines and the regulatory  framework for
prompt  corrective  action,  the Company and Iberia must meet  specific  capital
guidelines that involve quantitative measures of their assets, liabilities,  and
certain  off-balance  sheet  items as  calculated  under  regulatory  accounting
practices.   The  capital  amounts  and   classification  are  also  subject  to
qualitative judgments by the regulators about components,  risk weightings,  and
other factors.  Prompt  corrective  action provisions are not applicable to bank
holding companies.

     In connection  with the  acquisition of branch  deposits and related assets
from certain  banking  subsidiaries  of First Commerce  Corporation in September
1998,  additional capital requirements were imposed on Iberia by the federal and
state banking  agencies.  Iberia was required to have Tier 1 leverage capital of
6.5 percent at December 31, 1999.

     Quantitative  measures established by regulation to ensure capital adequacy
require the Company and Iberia to maintain minimum amounts and ratios (set forth
in the  following  table)  of  total  and  Tier 1  capital  (as  defined  in the
regulations)  to  risk-weighted  assets (as  defined)  and of Tier 1 capital (as
defined) to average assets (as defined). Management believes, as of December 31,
1999 and 1998, that the Company and Iberia met all capital adequacy requirements
to which they are subject.

     As of December  31,  1999,  the most recent  notification  from the Federal
Deposit Insurance  Corporation  categorized Iberia as well capitalized under the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized,  an  institution  must maintain  minimum total  risk-based,  Tier 1
risk-based  and Tier 1 leveraged  ratios as set forth in the  following  tables.
There  are no  conditions  or  events  since the  notification  that  management
believes have changed  Iberia's  category.  The  Company's  and Iberia's  actual
capital  amounts  (dollars in thousands)  and ratios as of December 31, 1999 and
1998 are also presented in the table.

                                       46



                                                                                   Minimum
                                                                                 To Be Well
                                                               Minimum        Capitalized Under
                                                               Capital        Prompt Corrective
                                           Actual            Requirement       Action Provisions
                                    -------------------------------------------------------------
                                     Amount     Ratio     Amount       Ratio     Amount   Ratio
                                    -------------------------------------------------------------
                                                                         
December 31, 1999:
Tier 1 leverage capital:
         ISB Financial Corp.        $82,193      6.26%    $52,512      4.00%    $   N/A      N/A%
         IBERIABANK                  89,746      6.80      52,817      4.00      66,021     5.00
Tier 1 risk-based capital:
         ISB Financial Corp.         82,193      9.42      34,883      4.00         N/A      N/A
         IBERIABANK                  89,746     10.30      34,862      4.00      52,293     6.00
Total risk-based capital:
         ISB Financial Corp.         91,195     10.43      69,767      8.00         N/A      N/A
         IBERIABANK                  98,748     11.30      69,725      8.00      87,156    10.00
December 31, 1998:
Tier 1 leverage capital:
         ISB Financial Corp.        $78,226      5.81%    $53,860      4.00%    $   N/A      N/A%
         IBERIABANK                  77,131      5.76      53,594      4.00      66,999     5.00
Tier 1 risk-based capital:
         ISB Financial Corp.         78,226      9.89      31,624      4.00         N/A      N/A
         IBERIABANK                  77,131      9.77      31,575      4.00      47,362     6.00
Total risk-based capital:
         ISB Financial Corp.         85,361     10.80      63,248      8.00         N/A      N/A
         IBERIABANK                  84,266     10.68      63,149      8.00      78,936    10.00


     Iberia is restricted  under  applicable laws in the payment of dividends to
an amount equal to current year  earnings  plus  undistributed  earnings for the
immediately  preceding  year,  unless  prior  permission  is  received  from the
Commissioner  of Financial  Institutions  for the State of Louisiana.  Dividends
payable  without  permission  by Iberia in 2000 will be limited to 2000 earnings
plus an additional $6,904,000.

NOTE 13 - BENEFIT PLANS:

401(k) Profit Sharing Plan

     The Company has a 401(K) profit sharing plan covering  substantially all of
its employees. Annual employer contributions to the plan are set by the Board of
Directors.  No  contributions  were  made by the  Company  for the  years  ended
December 31, 1999,  1998 and 1997. The plan provides,  among other things,  that
participants  in the plan be able to  direct  the  investment  of their  account
balances  within the Profit  Sharing  Plan into  alternative  investment  funds.
Participant  deferrals under the salary reduction election may be matched by the
employer based on a percentage to be determined annually by the employer.

                                       47

Employee Stock  Ownership Plan

     In connection  with the  conversion  from mutual to stock form, the Company
established  an  ESOP  for the  benefit  of all  eligible  employees.  The  ESOP
purchased  590,423 shares, or 8 percent of the total stock sold in the Company's
initial public  offering,  for $5,904,000,  financed by a loan from the Company.
The leveraged  ESOP is accounted for in  accordance  with American  Institute of
Certified Public  Accountants  ("AICPA")  Statement of Procedures  ("SOP") 93-6,
Employers' Accounting for Employee Stock Ownership Plans.

     Full-time  employees  of the Company who have been  credited  with at least
1,000 hours of service during a 12 month period and who have attained age 21 are
eligible to participate in the ESOP. It is anticipated that  contributions  will
be made to the plan in amounts  necessary  to  amortize  the debt to the Company
over a period of 10 years.

     Under SOP 93-6, unearned ESOP shares are not considered outstanding and are
shown as a reduction of  shareholders'  equity.  Dividends on  unallocated  ESOP
shares are  considered to be  compensation  expense.  The Company will recognize
compensation  cost equal to the fair value of the ESOP shares during the periods
in which they become committed to be released. To the extent that the fair value
of the  Company's  ESOP  shares  differ  from  the  cost  of such  shares,  this
differential  will be  credited  to  equity.  The  Company  will  receive  a tax
deduction  equal to the cost of the shares  released.  As the loan is internally
leveraged,  the loan  receivable from the ESOP to the Company is not reported as
an asset nor is the debt of the ESOP shown as a Company liability.  Dividends on
allocated shares will be used to pay the ESOP debt.

     Compensation  cost  related to the ESOP for the years  ended  December  31,
1999, 1998 and 1997 was $1,031,000, $1,576,000 and $1,629,000, respectively. The
fair value of the unearned  ESOP shares,  using the closing  quoted market price
per share for that day was  approximately  $3,641,550 and $7,227,000 at December
31, 1999 and 1998, respectively.

     A summary of the ESOP share allocation is as follows:


                                                                   December 31
                                                          -----------------------------
                                                            1999       1998      1997
                                                          -----------------------------
                                                                       
Shares allocated beginning of year                        246,995    197,952    128,853
Shares allocated during year                               61,819     65,458     69,099
Shares distributed during the year                         (4,747)   (16,415)         0
                                                          -----------------------------
Total allocated shares held by ESOP at year end           304,067    246,995    197,952
Unreleased shares                                         264,840    326,659    392,117
                                                          -----------------------------
Total ESOP shares                                         568,907    573,654    590,069
                                                          =============================

Recognition and Retention Plan (RRP)

     The Company  established the RRP for certain  officers and directors during
the year ended December 31, 1996.  Following  shareholder approval of the RRP on
May 24, 1996, the Company purchased  295,226 shares of the Corporation's  common
stock in the open market at $15.875 per share to fully fund the

                                       48

related  trust and to be awarded in accordance  with the  provisions of the RRP.
The cost of the  shares  of  restricted  stock  awarded  under  these  plans are
recorded as unearned  compensation,  a contra equity account.  The fair value of
the shares on the date of award will be recognized as compensation  expense over
the vesting period,  which is seven years.  The holders of the restricted  stock
receive  dividends  and have the right to vote the  shares.  For the years ended
December 31, 1999, 1998 and 1997 the amount included in compensation expense was
$717,000,  $442,000 and $416,000  respectively.  The weighted average grant date
fair value of the restricted  stock granted under the RRP during the years ended
December 31, 1999, 1998 and 1997 was $18.14,  $26.19 and $25.37 respectively.  A
summary of the changes in restricted stock follows:

                                              Unawarded           Awarded
                                               Shares             Shares
                                              --------------------------

Balance, January 1, 1997                      133,798            161,428
Granted                                       (28,500)            28,500
Forfeited                                       3,374             (3,374)
Earned and issued                                  --            (23,061)
                                              --------------------------
Balance, December 31, 1997                    108,672            163,493
Granted                                        (6,000)             6,000
Forfeited                                       7,387             (7,387)
Earned and issued                                  --            (25,411)
                                              --------------------------
Balance, December 31, 1998                    110,059            136,695
Granted                                       (95,500)            95,500
Forfeited                                      32,060            (32,060)
Earned and issued                                  --            (44,381)
                                              --------------------------
Balance, December 31, 1999                     46,619            155,754
                                              ==========================

Stock Option Plans

     In 1996,  the  Company  adopted  a stock  option  plan for the  benefit  of
directors,  officers,  and other key  employees.  The number of shares of common
stock  reserved  for  issuance  under the stock option plan was equal to 738,067
shares or 10 percent of the total number of common  shares sold in the Company's
initial public offering of its common stock upon the mutual-to-stock  conversion
of Iberia Savings Bank.  The option  exercise price cannot be less than the fair
value of the underlying  common stock as of the date of the option grant and the
maximum  option term  cannot  exceed ten years.  In 1999 the  Company  adopted a
similar plan that  authorized an  additional  300,000  shares  available for the
granting of options.  The Company  also adopted a  supplemental  plan for 24,999
shares for grants to consultants.

     The  stock  options   granted  are   exercisable   in  seven  equal  annual
installments.  Compensation  expense in 1999, 1998 and 1997 related to the stock
option plans was $78,000, -0- and -0-, respectively. The stock option plans also
permit the granting of Stock  Appreciation  Rights ("SAR's").  SAR's entitle the
holder to receive,  in the form of cash or stock, the increase in the fair value
of Company  stock from the date of grant to the date of exercise.  No SAR's have
been issued under the plan.

                                       49

     The following table summarizes the activity related to stock options:


                                                                                    Weighted
                                                     Available        Option        Average
                                                    for Grant       Outstanding  Exercise Price
                                                    -------------------------------------------
                                                                          
At January 1, 1997                                     94,344         643,723       $ 15.92
Granted                                               (90,650)         90,650         23.31
Canceled                                               25,611         (25,611)        18.73
Exercised                                                  --          (1,318)        15.88
                                                    --------------------------
At December 31, 1997                                   29,305         707,444         16.76
Granted                                               (34,500)         34,500         25.61
Canceled                                               49,972         (49,972)        19.13
Exercised                                                  --          (4,838)        16.17
                                                    --------------------------
At December 31, 1998                                   44,777         687,134         17.04
Shares available at inception of 1999 stock plans     324,999              --
Granted                                              (287,000)        287,000         17.40
Canceled                                               91,416         (91,416)        18.57
Exercised                                                  --         (13,371)        15.88
                                                    -------------------------
At December 31, 1999                                  174,192         869,347         17.02
                                                    =========================
Exerciseable at December 31, 1997                                      89,399       $ 15.92
                                                                      =======       =======
Exerciseable at December 31, 1998                                     178,354       $ 16.29
                                                                      =======       =======
Exerciseable at December 31, 1999                                     299,748       $ 16.51
                                                                      =======       =======


     The following  table  presents the weighted  average  remaining  life as of
December 31, 1999 for options outstanding within the stated exercise prices:


                                       Outstanding                         Exerciseable
- --------------------------------------------------------------------------------------------
                                        Weighted       Weighted                     Weighted
  Exercise                 Number       Average        Average          Number       Average
    Price                    of         Exercise      Remaining           of        Exercise
    Range                 Options          Price        Life           Options        Price
- --------------------------------------------------------------------------------------------
                                                                   
$ 13.38 to $ 15.88         617,982       $ 15.47     7.1 years         267,912       $ 15.88
$ 16.31 to $ 19.75         100,786       $ 17.72     9.2 years          12,214       $ 17.97
$ 20.25 to $ 25.00         128,286       $ 22.29     8.8 years          13,721       $ 23.23
$ 25.13 to $ 28.25          22,293       $ 26.44     8.0 years           5,901       $ 26.45

                                       50

     In October 1995, the FASB issued SFAS 123. SFAS 123 requires  disclosure of
the compensation cost for stock-based  incentives  granted after January 1, 1995
based on the fair value at grant date for awards. Applying SFAS 123 would result
in pro forma net income and earnings per share amounts as follows:


                                                         1999             1998             1997
                                                    ----------------------------------------------
                                                                              
Net income           As reported                    $ 9,529,000      $10,137,000       $ 5,343,000
                     Pro forma                      $ 9,229,000      $ 9,736,000       $ 4,919,000
Earnings per share   As reported - basic                  $1.55           $ 1.61              $.86
                     As reported - diluted                $1.53           $ 1.56              $.83
                     Pro forma - basic                    $1.50           $ 1.55              $.79
                     Pro forma - diluted                  $1.48           $ 1.50              $.76

                                       51

     The fair value of each  option is  estimated  on the date of grant using an
option-pricing  model with the following  weighted average  assumptions used for
1999,  1998 and 1997 grants:  dividend  yields of 3.31,  2.23, and 1.84 percent;
expected  volatility of 26.13, 38.00 and 23.37 percent;  risk-free interest rate
of 5.97, 5.48 and 6.55 percent; and expected lives of 8.5 years for all options.
The  weighted  average  fair  value per  share at the date of grant  for  shares
granted during 1999, 1998 and 1997 was $4.60, $10.66 and $8.35, respectively.

NOTE 14 - RELATED PARTY TRANSACTIONS:

     In the ordinary course of business, the Bank has granted loans to executive
officers and  directors and their  affiliates  amounting to $578,000 at December
31, 1999.  During the year ended December 31, 1999,  total  principal  additions
were $232,000 and total principal payments were $23,000.

NOTE 15 - FINANCIAL  INSTRUMENTS WITH  OFF-BALANCE SHEET RISKS, COMMITMENTS  AND
          CONTINGENCIES:

     The Company is a party to financial instruments with off-balance sheet risk
in the normal course of business to meet the financing  needs of its  customers.
These  financial  instruments  include  commitments to extend credit and standby
letters of credit. The same credit policies are used in these commitments as for
on-balance sheet instruments. The Company's exposure to credit loss in the event
of nonperformance by the other parties is represented by the contractual  amount
of the financial  instruments.  The principal  commitments of the Company are as
follows:

Loan  Commitments:

     At December 31, 1999 and 1998, the Company had outstanding firm commitments
to originate loans (in thousands) as follows:


                                                    Contract Amount
                                                 -------------------
                                                   1999        1998
                                                 -------------------
                                                       
Mortgage loans                                   $ 1,530     $ 4,205
Undisbursed mortgage loans-in-process              6,501       7,549
Commercial loans                                  22,580      32,643
Consumer and other loans                           7,057       6,726
                                                 -------------------
Total commitments                                $37,668     $51,123
                                                 ===================

     At December 31, 1999 and 1998, the Company had  outstanding  commitments to
sell loans of $956,000 and $17,762,000, respectively.

Lines and Letters of Credit:

     The  Company  issues  letters  of credit  and  approves  lines of credit on
substantially  the same terms as other loans. At December 31, 1999 and 1998, the
letters of credit  outstanding  were  $2,570,000 and  $1,780,000,  respectively.
Unfunded  approved  lines of credit,  including  unused  credit card  lines,  at
December 31, 1999 and 1998 were $109,347,000 and $81,879,000, respectively.

                                       52

Letters of Credit Issued on Behalf of the Company:

     The Company has outstanding Standby Letters of Credit issued by the FHLB in
favor of customers of the Company.  The Company uses these  letters of credit to
collateralize  public  entity  deposits in lieu of a direct pledge of investment
securities of the Company. At December 31, 1999 and 1998, outstanding letters of
credit totaled $5,000,000 and $3,365,000, respectively.  Essentially all letters
of credit have expiration  dates within one year. The Company has made a blanket
pledge of loans to the FHLB to secure all letters of credit  issued on behalf of
the  Company.  This  blanket  pledge is also used to  collateralize  any  direct
borrowings from the FHLB.

     The  Company is subject to  certain  claims and  litigation  arising in the
ordinary course of business.  In the opinion of management,  after  consultation
with legal counsel, the ultimate disposition of these matters is not expected to
have a material effect on the consolidated financial position of the Company.

     Commitments  to extend credit are  agreements to lend to a customer as long
as  there  is no  violation  of  any  condition  established  in  the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require  payment of a fee. Since many of the commitments are expected to
be drawn upon, the total  commitment  amounts  generally  represent  future cash
requirements.  The Company  evaluates  each  customer's  credit-worthiness  on a
case-by-case basis. The amount of collateral, if deemed necessary by the Company
upon  extension of credit,  is based on  management's  credit  evaluation of the
counterparty.

NOTE 16 - FAIR VALUE OF FINANCIAL INSTRUMENTS:

     The estimated fair value amounts have been  determined by the Company using
available market information and appropriate valuation  methodologies.  However,
considerable  judgment  is  required  to  interpret  market  data to develop the
estimates of fair value.  Accordingly,  the estimates  presented  herein are not
necessarily  indicative of amounts the Company could realize in a current market
exchange.   The  use  of  different   market   assumptions   and/or   estimation
methodologies  may have a material  effect on the estimated  fair value amounts.

     The following  methods and assumptions were used to estimate the fair value
of each class of financial  instruments  for which it is practicable to estimate
that value:

     Cash and Cash  Equivalents:  The  carrying  amounts of cash and  short-term
instruments   approximate   their   fair   value.   The   carrying   amounts  of
interest-bearing  deposits  maturing within ninety days  approximate  their fair
values.

     Investment  Securities:  Fair value equals  quoted market prices and dealer
quotes.  The carrying  value of Federal Home Loan Bank stock  approximates  fair
value based on the redemption provisions of the Federal Home Loan Bank.

     Loans:  The fair value of mortgage loans  receivable was estimated based on
present values using entry-value  rates at December 31, 1999 and 1998,  weighted
for varying maturity dates.  Other loans receivable were valued based on present
values using entry-value interest rates at December 31, 1999 and 1998 applicable
to each category of loans. Fair values of mortgage loans held for sale are based
on commitments on hand from investors or prevailing market prices.

                                       53

     Deposits: The fair value of NOW accounts, money market deposits and savings
accounts was the amount payable on demand at the reporting date. Certificates of
deposit were valued using a weighted average rate calculated based upon rates at
December 31, 1999 and 1998 for deposits of similar remaining maturities.

     Short-term  Borrowings:  The  carrying  amounts  of  short-term  borrowings
maturing within ninety days approximate their fair values.

     Long-term Borrowings: The fair values of the Company's long-term borrowings
are estimated using discounted cash flow analyses based on the Company's current
incremental borrowing rates for similar types of borrowing arrangements.

     Accrued Interest: The carrying amounts of accrued interest approximate fair
value.

     Off-Balance Sheet Items: The Company has outstanding  commitments to extend
credit  and  standby  letters  of  credit.  These  off-balance  sheet  financial
instruments are generally  exercisable at the market rate prevailing at the date
the underlying  transaction  will be completed and,  therefore,  have no current
fair value.

     The estimated fair values and carrying  amounts of the Company's  financial
instruments (in thousands) are as follows:


                                           December 31, 1999         December 31, 1998
                                        -------------------------------------------------
                                         Carrying       Fair       Carrying        Fair
 Financial  Assets                        Amount        Value       Amount        Value
- -----------------------------------------------------------------------------------------
                                                                    
Cash and cash equivalents               $ 47,713      $ 47,713     $ 145,871    $ 145,871
Securities  available for sale           299,388       299,388        97,085       97,085
Securities  held to maturity              85,493        82,884       280,471      280,367
Federal Home Loan Bank stock               6,821         6,821        10,245       10,245
Loans and loans held for sale,  net      839,104       836,068       779,670      785,696
Accrued  interest receivable               8,017         8,017         7,667        7,667

Financial Liabilities
- -----------------------------------------------------------------------------------------
Deposits                              $1,100,014    $1,100,814    $1,220,594   $1,225,636
Short-term borrowings                     83,000        83,000            --           --
Long-term debt                            52,053        51,369        45,639       47,499
Accrued interest payable                   5,385         5,385         6,708        6,708

     The  fair  value  estimates  presented  herein  are  based  upon  pertinent
information  available to management as of December 31, 1999 and 1998.  Although
management  is not aware of any  factors  that  would  significantly  affect the
estimated  fair  value  amounts,  such  amounts  have not  been  comprehensively
revalued  for  purposes  of these  financial  statements  since  that  date and,
therefore,  current  estimates of fair value may differ  significantly  from the
amounts presented herein.

                                       54

NOTE 17 - COMPREHENSIVE INCOME:

     The following is a summary of the components of other comprehensive  income
(in thousands):


                                                                   December 31
                                                      ----------------------------------
                                                         1999          1998        1997
                                                      ----------------------------------
                                                                       
Unrealized gain (loss) on securities available
         for sale, net                                $(11,489)    $    196     $     52
Reclassification adjustment for net gains realized
         in net income                                      --           (3)          --
                                                      ----------------------------------
Other comprehensive income                             (11,489)         193           52
Income tax (expense) benefit related to other
         comprehensive income                            4,016          (65)         (18)
                                                      ----------------------------------
Other comprehensive income, net of income taxes       $ (7,473)    $    128     $     34
                                                      ==================================

NOTE 18 - ACQUISITIONS:

     In  September  of 1998,  the Company  assumed the deposits and acquired the
related  assets  of 17  branches  from  certain  banking  subsidiaries  of First
Commerce Corporation located in Lafayette and Monroe, Louisiana. Total assets of
$455,293,000  were acquired,  including  $126,600,000  of loans acquired at book
value,  $292,439,000  of cash  and  $5,719,000  of  fixed  assets.  Deposits  of
$452,578,000  were assumed along with related  liabilities of $2,715,000.  Total
goodwill  of  $31,058,000  was  recognized  in the  transaction,  and  is  being
amortized over 15 years using the straight line method.  Total  amortization  of
goodwill in 1999 and 1998 was $2,083,000 and $630,000, respectively.  Results of
operations  for the branch  acquisitions  are shown from the date of acquisition
only.

NOTE 19 - SEGMENT INFORMATION:

     The Company,  through its  subsidiary  bank,  operates in one segment - the
financial  services  industry.  Within this  segment,  the Company is  primarily
engaged in commercial and consumer banking and mortgage lending.

                                       55

 NOTE 20 - CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS:

     Condensed financial statements of ISB Financial Corporation (parent company
only)  are  shown  below.  The  parent  company  has  no  significant  operating
activities.


Condensed Balance Sheets
December 31, 1999 and 1998
(Dollars in thousands)

Assets                                                           1999           1998
                                                              ------------------------
                                                                        
Cash in bank                                                  $    921        $  1,114
Investment in subsidiary                                       124,792         122,884
Other assets                                                       348           1,011
                                                              ------------------------
                  Total assets                                $126,061        $125,009
                                                              ========================

Liabilities and Shareholders' Equity
Liabilities                                                   $  8,872        $  1,042
Shareholders' equity                                           117,189         123,967
                                                              ------------------------
                  Total liabilities and shareholders' equity  $126,061        $125,009
                                                              ========================

Condensed  Statements  of Income Years
Ended  December  31, 1999,  1998 and 1997
(Dollars in thousands)

                                                              1999        1998         1997
                                                           ----------------------------------
                                                                            
Operating income:
         Dividends from subsidiary                         $  4,550     $  3,147     $  6,367
         Securities gains/losses                                 --           --          265
         Interest income                                         27          303          395
         Other income                                            --            2           86
                                                           ----------------------------------
Total operating income                                        4,577        3,452        7,113
Operating expenses                                            2,752        1,761        1,532
                                                           ----------------------------------
Income before income tax expense and
         increase (decrease) in equity in undistributed
            earnings of subsidiary                            1,825        1,691        5,581
Income tax (benefit) expense                                   (800)        (510)        (427)
                                                           ----------------------------------
Income before increase (decrease) in equity in
         undistributed earnings of subsidiary                 2,625        2,201        6,008
Increase (decrease) in equity in undistributed
         earnings of subsidiary                               6,904        7,936         (665)
                                                           ----------------------------------
Net Income                                                 $  9,529     $ 10,137     $  5,343
                                                           ==================================

                                       56

NOTE 20 - CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS
          (continued):


CONDENSED STATEMENTS OF CASH FLOWS
Years Ended December 31, 1999, 1998 and 1997
(Dollars in thousands)
                                                                             1999        1998          1997
                                                                         ------------------------------------
                                                                                            
Cash Flows From Operating Activities:
         Net income                                                      $  9,529     $ 10,137       $  5,343
Adjustments to reconcile net income to net cash
     provided  by  operating activities:
         Provision for deferred income taxes                                   --           (1)           (21)
         (Increase) decrease in equity in net income of subsidiary         (6,904)      (7,936)           665
         Decrease (increase) in other assets                                  663        3,239         (3,696)
         Increase (decrease) in other liabilities                             238            7           (140)
         Net change in securities classified as trading                        --           --            630
         Gain on sale of investments                                           --           --           (266)
         Compensation expense recognized on RRP
                  and stock options                                           795          443            414
                                                                         ------------------------------------

                  Net Cash Provided by Operating Activities                 4,321        5,889          2,929
                                                                         ------------------------------------
Cash Flows From Investing Activities:
         Payments received from note receivable                                --           --            841
                                                                         ------------------------------------

                  Net Cash Provided by Investing Activities                    --           --            841
                                                                         ------------------------------------
Cash Flows From Financing Activities:
         Dividends paid to shareholders                                    (3,974)      (3,479)        (2,604)
         Capital contributed to subsidiary                                 (2,184)      (9,222)          (207)
         Proceeds from issuance of long-term debt                           7,575           --             --
         Payments received from ESOP                                          902          955          1,009
         Payments to repurchase common stock                               (7,045)        (503)        (3,089)
         Proceeds from sale of treasury stock                                 212           78             21
                                                                         ------------------------------------
                  Net Cash Used in Financing Activities                    (4,514)     (12,171)        (4,870)
                                                                         ------------------------------------

                  Net Decrease in Cash and Cash Equivalents                  (193)      (6,282)        (1,100)

Cash and Cash Equivalents, Beginning of Period                              1,114        7,396          8,496
                                                                         ------------------------------------

Cash  and Cash  Equivalents,  at End of  Period                          $     921     $ 1,114        $ 7,396
                                                                         ====================================

                                       57

 NOTE 21 - QUARTERLY RESULTS OF OPERATIONS (unaudited):
(Dollars in thousands, except per share data)


                                                 First     Second      Third     Fourth
                                                Quarter    Quarter     Quarter   Quarter
                                                ----------------------------------------
                                                                     
Year Ended December 31, 1999:
Total interest income                           $23,434    $23,850    $23,359    $24,442
Total interest expense                           11,005     11,087     11,458     11,830
                                                ----------------------------------------
         Net interest income                     12,429     12,763     11,901     12,612
Provision for loan losses                           370        265        288      1,913
                                                ----------------------------------------
         Net interest income after provision
           for loan losses                       12,059     12,498     11,613     10,699
Noninterest income                                3,100      3,092      3,600      3,888
Noninterest expense                               9,692     10,113      9,832     11,844
Goodwill amortization                               853        855        843        850
                                                ----------------------------------------
Income before income taxes                        4,614      4,622      4,538      1,893
Income tax expense                                1,755      1,794      1,751        838
                                                ----------------------------------------
Net Income                                      $ 2,859    $ 2,828    $ 2,787    $ 1,055
                                                ========================================
Earnings per share - basic                      $  0.45    $  0.46    $  0.46    $  0.17
                                                ========================================
Earnings per share - diluted                    $  0.44    $  0.45    $  0.45    $  0.17
                                                ========================================

Year Ended December 31, 1998:
Total interest income                           $17,851    $17,800    $19,844    $23,729
Total interest expense                            8,546      8,417      9,688     11,807
                                                ----------------------------------------
         Net interest income                      9,305      9,383     10,156     11,922
Provision for loan losses                           230        255        206        212
                                                ----------------------------------------
         Net interest income after provision
            for loan losses                       9,075      9,128      9,950     11,710
Noninterest income                                1,549      1,736      2,038      4,891
Noninterest expense                               6,722      6,962      7,805     10,205
Goodwill amortization                               369        362        472        861
                                                ----------------------------------------
Income before income taxes                        3,533      3,540      3,711      5,535
Income tax expense                                1,386      1,384      1,489      1,923
                                                ----------------------------------------
Net Income                                      $ 2,147    $ 2,156    $ 2,222    $ 3,612
                                                ========================================
Earnings per share - basic                      $  0.34    $  0.34    $  0.35    $  0.57
                                                ========================================
Earnings per share - diluted                    $  0.33    $  0.33    $  0.34    $  0.56
                                                ========================================

                                       58

CORPORATE INFORMATION

DIRECTORS OF ISB FINANCIAL CORPORATION

Elaine D. Abell, Attorney in private practice, Lafayette, LA

Harry V. Barton, Jr., Certified Public Accountant, Lafayette, LA

Ernest P. Breaux, President, E. P. Breaux Electrical Co.,
New Iberia, LA

Cecil C. Broussard, Retired Automobile Dealer,
Commercial Real Estate Broker, New Iberia, LA

Daryl G.  Byrd,  President,  ISB  Financial  Corporation;  President  and  Chief
Executive Officer of IBERIABANK

William  H.  Fenstermaker,  President  and  Chief  Executive  Officer  of C.  H.
Fenstermaker and Associates, Inc., Lafayette, LA

Richard F. Hebert, Owner, President of Hebert's Home
and Garden Showplace, New Iberia, LA

Ray Himel,  Vice-Chairman,  Owner of Himel Motor Supply Corp.,  Himel Marine and
several Ace Hardware Stores in southern Louisiana.

Larrey G. Mouton, Chief Executive Officer of ISB Financial Corporation

Emile J. Plaisance, Jr., Chairman, Retired.

Stewart Shea, Vice President of Bayou  Management  Services,  President of Bayou
Pipe Coating, LLC, affiliates of Bayou Management Services, New Iberia, LA.

RETIRED DIRECTORS

William R. Bigler

Henry J. Dauterive, Jr.

Louis J. Tamporello

Guyton H. Watkins

                                       59

EXECUTIVE OFFICERS OF IBERIABANK

Daryl G. Byrd, President/Chief Executive Officer

George J. Becker, Executive Vice President, Monroe President

Michael J. Brown, Executive Vice President,
New Orleans President, Chief Credit Officer

John R. Davis, Executive Vice President, Chief Strategic Planning Officer

Donald P. Lee, Executive Vice President, Legal Counsel
& Corporate Secretary

Barry M. Mulroy, Executive Vice President, Chief Administrative Officer

Patrick J. Trahan, Executive Vice President, Lafayette President

Taylor F. Barras, Senior Vice President, New Iberia President

James R. McLemore, Jr., Senior Vice President,
Chief Financial Officer

Janel F. Tate, Senior Vice President, Community Banks President



INDEPENDENT AUDITORS

Castaing, Hussey, Lolan & Dauterive, LLP
525 Weeks Street
New Iberia, LA 70560

                                       60