HUDSON RIVER BANCORP INC
10-Q, 1998-08-14
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: PEOPLES FINANCIAL SERVICES CORP/, 10-Q, 1998-08-14
Next: FAN ENERGY INC, 10QSB, 1998-08-14



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


                                    FORM 10-Q

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 1998

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
         EXCHANGE ACT OF 1934


         Commission file number 000-24187


                           HUDSON RIVER BANCORP, INC.
             (Exact name of Registrant as Specified in its Charter)


              Delaware                                    14-1803212
    (State or other jurisdiction of                    (I.R.S. Employer
    incorporation or organization)                     Identification No.)



    One Hudson City Centre, Hudson New York                   12534
   (Address of principal executive offices)                (Zip Code)


Registrant's telephone number, including area code:    (518)  828-4600


         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the  Securities  Exchange Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                      [   ] YES     [X]      NO

         As of August 7, 1998,  there were  issued  and  outstanding  17,853,750
shares of the Registrant's Common Stock.
<PAGE>
                                    FORM 10-Q
                           HUDSON RIVER BANCORP, INC.
                                      INDEX


                                                                        
PART I.  FINANCIAL INFORMATION

         ITEM 1.  Financial Statements (unaudited)

                  Consolidated Balance Sheets at June 30, 1998
                  and March 31, 1998

                  Consolidated Income Statements for the three months ended
                  June 30, 1998 and 1997

                  Consolidated Statements of Cash Flows for the three months
                  ended June 30, 1998 and 1997

                  Notes to Unaudited Consolidated Interim
                  Financial Statements

         ITEM 2.  Managements Discussion and Analysis of Financial
                  Condition and Results of Operations

         ITEM 3.  Quantitative and Qualitative Disclosures about
                  Market Risk

PART II. OTHER INFORMATION

         ITEM 1.  Legal Proceedings

         ITEM 2.  Changes in Securities and Use of Proceeds

         ITEM 3.  Defaults Upon Senior Securities

         ITEM 4.  Submission of Matters to a Vote of Security Holders

         ITEM 5.  Other Information

         ITEM 6.  Exhibits and Reports on Form 8-K

EXHIBIT INDEX

SIGNATURE PAGE

<PAGE>
Item 1. Financial Statements 

                           Hudson River Bancorp, Inc.
                           Consolidated Balance Sheets
                                  (unaudited)
<TABLE>
<CAPTION>
                                                                 June 30,       March 31,
Assets                                                             1998           1998
- ------                                                             ----           ----
                                                                      (In thousands)
<S>                                                             <C>            <C>      
Cash and due from banks ...................................     $  11,270      $  12,423
Federal funds sold ........................................       192,409         21,850
Securities purchased under agreements to resell ...........       100,000           --
                                                                ---------      ---------
      Cash and cash equivalents ...........................       303,679         34,273
                                                                ---------      ---------

Loans held for sale .......................................           233          1,286
Securities available for sale .............................        96,109         42,471
Investment securities .....................................        57,963         65,194
Federal Home Loan Bank of New York stock ..................         3,035          3,035

Loans receivable ..........................................       515,511        506,978
     Less: Allowance for loan losses ......................        (9,647)        (8,227)
                                                                ---------      ---------
            Net loans receivable ..........................       505,864        498,751
                                                                ---------      ---------

Accrued interest receivable ...............................         5,344          4,402
Premises and equipment, net ...............................        15,153         15,331
Other real estate owned and repossessed property ..........         1,767          1,532
Other assets ..............................................         4,908          4,939
                                                                ---------      ---------
            Total assets ..................................     $ 994,055      $ 671,214
                                                                =========      =========
Liabilities and Equity
- ----------------------

Liabilities:
     Deposits:
          Savings .........................................       441,040        142,569
          N.O.W. and money market .........................       109,067         93,400
          Time deposits ...................................       320,227        319,299
          Non-interest bearing deposits ...................        41,418         33,046
                                                                ---------      ---------
            Total deposits ................................       911,752        588,314
                                                                ---------      ---------

     Short-term borrowings ................................         2,000          2,000
     Mortgagors' escrow balances ..........................         6,424          3,723
     Other liabilities ....................................         4,514          8,873
                                                                ---------      ---------
            Total liabilities .............................       924,690        602,910
                                                                ---------      ---------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                           Hudson River Bancorp, Inc.
                           Consolidated Balance Sheets
                                  (unaudited)
                                  (continued)

                                                                 June 30,       March 31,
                                                                   1998           1998
                                                                   ----           ----
                                                                      (In thousands)
<S>                                                             <C>            <C>      

Equity:
     Surplus ..............................................        13,839         13,839
     Retained Earnings ....................................        55,455         54,469
     Net unrealized gain (loss) on securities available for
            sale, net of tax ..............................            71             (4)
                                                                ---------      ---------
            Total equity ..................................        69,365         68,304
                                                                ---------      ---------
            Total liabilities and equity ..................     $ 994,055      $ 671,214
                                                                =========      =========
</TABLE>
See accompanying notes to unaudited consolidated interim financial statements.
<PAGE>
<TABLE>
<CAPTION>
                           Hudson River Bancorp, Inc.
                         Consolidated Income Statements
                                  (unaudited)

                                                            For the three
                                                         months ended June 30,
                                                         ---------------------
                                                           1998        1997
                                                         -------     -------
                                                             (In thousands)
<S>                                                      <C>         <C>    
Interest and dividend income:
     Interest and fees on loans ....................     $12,163     $11,724
     Securities available for sale .................       1,115         744
     Investment securities .........................       1,017       1,290
     Federal funds sold ............................         603          12
     Securities purchased under agreements to resell         189        --
     Federal Home Loan Bank of New
         York stock ................................          57          44
                                                         -------     -------
            Total interest and dividend income .....      15,144      13,814
                                                         -------     -------

Interest expense:
     Deposits ......................................       7,129       6,323
     Short-term borrowings .........................          34         128
                                                         -------     -------
            Total interest expense .................       7,163       6,451
                                                         -------     -------

            Net interest income ....................       7,981       7,363

Provision for loan losses ..........................       2,216       2,360
                                                         -------     -------
            Net interest income after
                provision for loan losses ..........       5,765       5,003
                                                         -------     -------
Other operating income:
     Service charges on deposit accounts ...........         333         317
     Loan servicing income .........................          47         166
     Net securities transactions ...................           6        --
     Net gain on sale of loans .....................          49           5
     Other income ..................................         189         174
                                                         -------     -------
            Total other operating income ...........         624         662
                                                         -------     -------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                           Hudson River Bancorp, Inc.
                         Consolidated Income Statements
                                  (unaudited)
                                  (continued)

                                                            For the three
                                                         months ended June 30,
                                                         ---------------------
                                                           1998        1997
                                                         -------     -------
                                                             (In thousands)
<S>                                                      <C>         <C>    
Other operating expenses:
     Compensation and benefits .....................       2,421       2,259
     Occupancy .....................................         383         326
     Equipment .....................................         380         403
     Other real estate owned and
          repossessed property expenses ............         141          46
     Legal and other professional fees .............          96         150
     Postage and item transportation ...............         194         185
     Other expenses ................................       1,143       1,006
                                                         -------     -------
            Total other operating
                  expenses .........................       4,758       4,375
                                                         -------     -------

Income before income tax expense ...................       1,631       1,290
Income tax expense .................................         645         516
                                                         -------     -------
            Net income .............................     $   986     $   774
                                                         =======     =======

</TABLE>
See accompanying notes to unaudited consolidated interim financial statements.
<PAGE>
<TABLE>
<CAPTION>
                           Hudson River Bancorp, Inc.
                      Consolidated Statements of Cash Flows
                                  (unaudited)

                                                                                             For the Three
                                                                                          Months Ended June 30,
                                                                                        ------------------------
Increase (decrease) in cash and cash equivalents:                                          1998           1997
                                                                                        ---------      ---------
<S>                                                                                     <C>            <C>      
   Cash flows from operating activities:
     Net income ...................................................................     $     986      $     774
     Adjustments to reconcile net income to net cash (used in)
       provided by operating activities:
        Depreciation ..............................................................           336            376
        Provision for loan losses .................................................         2,216          2,360
        Net securities transactions ...............................................            (6)          --
        Net gain on sale of loans held for sale ...................................           (49)            (5)
        Net loans originated for sale .............................................        (7,223)          (535)
        Proceeds from sale of loans held for sale .................................         8,325            624
        Adjustments of other real estate owned and
                  repossessed property to fair value ..............................            77             56
        Net gain on sale of other real estate owned
                  and repossessed property ........................................          (122)          (135)
        Increase in accrued interest receivable ...................................          (942)          (315)
        Increase in other assets ..................................................           (23)          (984)
        Decrease in other liabilities .............................................        (4,359)          (800)
                                                                                        ---------      ---------
                  Total adjustments ...............................................        (1,770)           642
                                                                                        ---------      ---------
                  Net cash (used in) provided by operating activities .............          (784)         1,416
                                                                                        ---------      ---------
   Cash flows from investing activities:
     Proceeds from maturities, calls, and paydowns of securities available for sale         4,145          8,999
     Purchases of securities available for sale ...................................       (57,648)          --
     Proceeds from maturities, calls and paydowns
        of investment securities ..................................................         7,231          3,454
     Net loans made to customers ..................................................       (10,846)       (13,262)
     Proceeds from sales of and payments received on
        other real estate owned and repossessed property ..........................         1,327            937
     Purchases of premises and equipment ..........................................          (158)          (204)
                                                                                        ---------      ---------
                  Net cash used in investing activities ...........................       (55,949)           (76)
                                                                                        ---------      ---------
   Cash flows from financing activities:
     Net increase in deposits .....................................................       323,438         10,034
     Net increase in mortgagors' escrow balances ..................................         2,701          2,748
     Net decrease in short-term borrowings ........................................          --          (12,585)
                                                                                        ---------      ---------
                  Net cash provided by financing activities .......................       326,139            197
                                                                                        ---------      ---------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                           Hudson River Bancorp, Inc.
                      Consolidated Statements of Cash Flows
                                  (unaudited)
                                  (continued)

                                                                                             For the Three
                                                                                          Months Ended June 30,
                                                                                        ------------------------
                                                                                           1998           1997
                                                                                        ---------      ---------
<S>                                                                                     <C>            <C>      
Net increase (decrease) in cash and cash equivalents ..............................       269,406          1,537

Cash and cash equivalents at beginning of period ..................................        34,273         10,457
                                                                                        ---------      ---------

Cash and cash equivalents at end of period ........................................     $ 303,679      $  11,994
                                                                                        =========      =========
Supplemental cash flow information:
     Interest paid ................................................................     $   6,658      $   6,452
                                                                                        =========      =========
     Taxes paid ...................................................................          --        $   1,375
                                                                                        =========      =========
Supplemental disclosures of non-cash investing and financing
   activities:
     Loans transferred to other real estate owned .................................     $   1,517      $   1,289
                                                                                        =========      =========

     Adjustment of securities available for sale to fair value,
        net of tax ................................................................     $      75      $     228
                                                                                        =========      =========

</TABLE>
See accompanying notes to unaudited consolidated interim financial statements.
<PAGE>
                           Hudson River Bancorp, Inc.

          NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

         1. The accompanying unaudited consolidated interim financial statements
have been prepared in accordance with generally accepted  accounting  principles
for interim  financial  information  and with the  instructions to Form 10-Q and
Rule  10-01 of  Regulation  S-X.  Accordingly,  they do not  include  all of the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements. In the opinion of management, all adjustments
(consisting solely of normal recurring accruals) considered necessary for a fair
presentation  have  been  included.   The  accompanying  unaudited  consolidated
financial  statements  should be read in conjunction  with the Company's  Annual
Report  on Form 10-K as of and for the year  ended  March  31,  1998.  Operating
results  for the three  month  period  ended June 30,  1998 are not  necessarily
indicative of the results that may be expected for the full year.

         2. Hudson River Bancorp,  Inc. ("the Company") was formed in March 1998
as part of the  conversion  of Hudson River Bank & Trust  Company,  formerly The
Hudson City Savings  Institution  ("the Bank"),  from a New York State chartered
mutual  savings  bank to a New York  State  chartered  stock  savings  bank (the
"Conversion").  The Conversion was completed on July 1, 1998.  Concurrently with
the  Conversion,  the Company  completed  its initial  public  offering with the
issuance of 17,333,738 shares of common stock, receiving $173.3 million in gross
proceeds.  An additional  520,012 shares were contributed to Hudson River Bank &
Trust Company  Foundation.  Immediately  following the initial public  offering,
1,428,300  shares of its common  stock  were  purchased  for the  benefit of the
Bank's Employee Stock  Ownership Plan.  Fifty percent of the net proceeds of the
offering  were  utilized to acquire all of the  outstanding  common stock of the
Bank.  The  remaining  proceeds  will be  utilized  by the  Company  for general
corporate  purposes,  including  investments  and  deposits  at  the  Bank.  The
financial  information  presented herein reflects the historical activity of the
Bank.  Earnings per share  information  for periods prior to the initial  public
offering on July 1, 1998 is not applicable.

         3. On April 1, 1998, the Company adopted the provisions of Statement of
Financial Accounting Standards No. 130, "Reporting  Comprehensive  Income." This
statement  establishes  standards  for  reporting  and display of  comprehensive
income and its components. Comprehensive income includes the reported net income
of a company  adjusted  for items  that are  currently  accounted  for as direct
entries to equity, such as the mark to market adjustment on securities available
for sale, foreign currency items and minimum pension liability  adjustments.  At
the Company, comprehensive income represents net income plus other comprehensive
income,  which  consists  of the  change  in net  unrealized  gains or losses on
securities  available for sale for the period.  Accumulated other  comprehensive
income represents the net unrealized gains or losses on securities available for
sale as of the balance  sheet  dates.  Comprehensive  income for the three month
periods  ended  June  30,  1998 and 1997  was  $1.1  million  and $1.0  million,
respectively.
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis

ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
         RESULTS OF OPERATIONS

GENERAL
- -------

         On July 1, 1998, Hudson River Bank & Trust Company (formerly The Hudson
City Savings  Institution) (the "Bank") completed its conversion from a New York
chartered  mutual savings bank to a New York  chartered  stock savings bank (the
"Conversion").  Concurrent with the conversion,  Hudson River Bancorp, Inc. (the
Company) completed its initial public offering,  receiving  approximately $173.3
million in gross proceeds in exchange for 17,333,738 shares of its common stock.
In  addition,  the  Company  purchased  all of the  common  stock of the Bank in
exchange for 50% of the net Conversion proceeds.  Prior to the initial offering,
the Company had no results of operations,  therefore,  the following  discussion
principally  reflects the operations of the Bank.

         The  Company's  primary  market area,  with 12  full-service  branches,
consists of Columbia,  Rensselaer,  Albany, Schenectady,  and Dutchess counties.
The  Company  has been,  and  intends to  continue  to be, a  community-oriented
financial  institution  offering a variety of financial services.  The Company's
principal business is attracting  deposits from customers within its market area
and investing  those funds in primarily  residential  mortgage  loans,  and to a
lesser  extent,  in  manufactured  housing and consumer  loans,  commercial  and
commercial real estate loans, and government and corporate debt securities.  The
financial  condition and  operating  results of the Company are dependent on its
net interest  income which is the  difference  between the interest and dividend
income earned on its assets,  primarily loans and investments,  and the interest
expense  paid  on  its  liabilities,   primarily   consisting  of  deposits  and
borrowings.  Net income is also affected by other operating income, such as loan
servicing income and fees on deposit related services; other operating expenses,
such as compensation  and occupancy  expenses;  provisions for loan losses;  and
Federal and state income taxes.

         The  Company's  results of  operations  are  significantly  affected by
general  economic and  competitive  conditions  (particularly  changes in market
interest  rates),  government  policies,  changes in  accounting  standards  and
actions of regulatory agencies.  Future changes in applicable laws,  regulations
or  government  policies  may have a  material  impact on the  Company.  Lending
activities are substantially influenced by the demand for and supply of housing,
competition  among lenders,  the level of interest rates and the availability of
funds.  The ability to gather  deposits and the cost of funds are  influenced by
prevailing market interest rates, fees and terms on deposit products, as well as
the availability of alternative investments, including mutual funds and stocks.

FORWARD-LOOKING STATEMENTS
- --------------------------

         When used in this  filing or future  filings  by the  Company  with the
Securities  and Exchange  Commission,  in the Company's  press releases or other
public  or  shareholder  communications,  or in oral  statements  made  with the
approval of an authorized  executive officer,  the words or phrases "will likely
result",  "are expected to",  "will  continue",  "is  anticipated",  "estimate",
"project",   "believe",   or  similar   expressions  are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation's   Reform  Act  of  1995.  In  addition,   certain  disclosures  and
information customarily provided by financial institutions,  such as analysis of
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

the  adequacy of the  allowance  for loan losses or an analysis of the  interest
rate sensitivity of the Company's  assets and liabilities,  are inherently based
upon predictions of future events and circumstances.  Furthermore,  from time to
time, the Company may publish other forward-looking  statements relating to such
matters as anticipated financial  performance,  business prospects,  and similar
matters.

         The Private  Securities  Litigation  Reform Act of 1995 provides a safe
harbor for forward-looking  statements. In order to comply with the terms of the
safe  harbor,  the  Company  notes  that a variety of  factors  could  cause the
Company's   actual  results  and  experience  to  differ   materially  from  the
anticipated   results  or  other   expectations   expressed  in  the   Company's
forward-looking  statements. Some of the risks and uncertainties that may affect
the operations, performance,  development and results of the Company's business,
the interest rate sensitivity of its assets and liabilities, and the adequacy of
its allowance for loan losses, include but are not limited to the following:

         a.  Deterioration  in local,  regional,  national  or  global  economic
             conditions which could result,  among other things,  in an increase
             in loan  delinquencies,  a decrease in property values, or a change
             in the housing turnover rate;
         b.  Changes in market  interest  rates or changes in the speed at which
             market interest rates change;
         c.  Changes in laws and  regulations  affecting the  financial  service
             industry;
         d.  Changes in competition; and
         e.  Changes in consumer preferences.

         The Company  wishes to caution  readers not to place undue  reliance on
any  forward-looking  statements,  which speak only as of the date made,  and to
advise readers that various  factors,  including  those described  above,  could
affect the Company's financial  performance and could cause the Company's actual
results or  circumstances  for future  periods to differ  materially  from those
anticipated or projected.

         The  Company  does  not  undertake,   and  specifically  disclaims  any
obligations, to publicly release the result of any revisions that may be made to
any  forward-looking  statements  to reflect the  occurrence of  anticipated  or
unanticipated events or circumstances after the date of such statements.

OPERATING RESULTS
- -----------------

Comparison of the three months ended June 30, 1998 and 1997

         Net income for the three months ended June 30, 1998 was $986  thousand,
up $212  thousand  from the $774  thousand  earned during the three months ended
June 30,  1997.  This  increase  was  primarily a result of higher net  interest
income (up $618 thousand),  partially offset by higher other operating  expenses
(up $383  thousand)  and  higher  income tax  expense  (up $129  thousand).  The
Company's  return on average assets was .54% for the three months ended June 30,
1998,  up from .47% for the  comparable  period a year  earlier.  The  Company's
return on average equity was also higher,  5.71% for the three months ended June
30, 1998,  up from 4.65% for the three months ended June 30, 1997.  See Table A,
"Financial Highlights".
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

         NET INTEREST  INCOME.  Net  interest  income for the three months ended
June 30, 1998 was $8.0  million,  up from the $7.4  million for the three months
ended June 30, 1997.  The increase was  primarily  the result of the increase in
average  earning  assets from $624.3 million for the three months ended June 30,
1997 to $702.9 million for the same period in 1997. Interest-bearing liabilities
also increased  during this same period,  up $73.6 million from $552.7  million.
Most of the  increases in earning  assets and  interest-bearing  liabilities  is
attributed  to  subscriptions  received  by the  Company as part of its  initial
public offering. The impact of these volume increases resulted in an increase in
net  interest  income of $728  thousand.  The yield on  average  earning  assets
decreased  from  8.87%  to  8.64%,  while  the  rate  paid  on  interest-bearing
liabilities  also  decreased  slightly from 4.68% to 4.59%.  The impact of lower
interest rates  resulted in a decrease in net interest  income of $110 thousand.
The Company's  net interest  margin for the three months ended June 30, 1998 was
4.55%,  down from 4.73% for the three months  ended June 30, 1997.  See Table B,
"Average Balances, Interest and Yields" and Table C, "Volume and Rate Analysis".

         INTEREST AND  DIVIDEND  INCOME.  Interest  and dividend  income for the
three months ended June 30, 1998 was $15.1  million,  up from $13.8  million for
the  comparable  period in 1997.  The largest  component  of interest  income is
interest on loans.  Interest on loans increased from $11.7 million for the three
months ended June 30, 1997 to $12.2  million for the three months ended June 30,
1998. This increase of $439 thousand is the result of both volume  increases and
rate increases.  The average balance of loans increased $16.4 million, while the
yield on loans  increased  from  9.45% to  9.49%.  The  interest  on  securities
available  for sale  increased  $371  thousand  from $744 thousand for the three
months  ended June 30, 1997 to $1.1  million for the three months ended June 30,
1998.  This increase in interest on securities  available for sale is the result
of an increase in the average  balance of  securities  available  for sale (from
$44.4  million for the three months ended June 30, 1997 to $68.0 million for the
three  months  ended June 30,  1998),  offset by a decrease in the yield on this
portfolio  (from 6.72% in 1997 to 6.58% in 1998). A decrease in interest  earned
on investment securities,  from $1.3 million in 1997 to $1.0 million in 1998 was
substantially  due to  reductions in volume.  The average  balance of investment
securities decreased from $78.5 million for the three months ended June 30, 1997
to $62.7  million for the three months ended June 30, 1998,  resulting in a $257
thousand decrease in net interest income. Management expects the average balance
of investment  securities to continue  decreasing as new purchases of securities
are generally  classified as securities  available for sale. The change in rates
on investment  securities was not significant.  Interest income on federal funds
sold and securities purchased under agreements to resell increased $780 thousand
from the $12 thousand  earned in 1997 to $792 thousand in 1998. This increase is
due to higher  average  balances,  a combined $55.2 million for the three months
ended June 30, 1998,  up from $857  thousand for the three months ended June 30,
1997. See Table B, "Average Balances,  Interest and Yields" and Table C, "Volume
and Rate Analysis".

         INTEREST  EXPENSE.  Interest expense  increased during the three months
ended June 30, 1998 to $7.2  million,  up from $6.5  million for the  comparable
period in 1997.  Substantially all of the Company's interest expense is from the
Company's  interest-bearing  deposits.  The largest category of interest-bearing
deposits is time deposits.  Interest on time deposits for the three months ended
June 30,  1998 was $4.7  million,  up from $4.4  million  in 1997.  Most of this
increase is the result of an increase in the average  balance of time  deposits,
from $306.5  million in 1997 to $319.4  million in 1998.  The  remainder  of the
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

increase is the result of an increase  in the rates paid on time  deposits  from
5.76% in 1997 to 5.85% in 1998.  Interest expense on savings accounts  increased
$534  thousand,  from $1.2  million for the three  months ended June 30, 1997 to
$1.7 million for the three months ended June 30, 1998.  This  increase is almost
entirely  attributed to an increase in the average  balance of savings  accounts
(up $61.2 million)  resulting from proceeds  received for  subscriptions  in the
Company's initial public offering. Interest expense on NOW/Money Market accounts
was relatively  flat,  increasing only $11 thousand from 1997 to 1998.  Interest
expense on  borrowings  decreased  from $128 thousand in 1997 to $34 thousand in
1998 as a result of lower average balances.  Fluctuations in interest expense on
other categories of interest-bearing liabilities were not significant. See Table
B,  "Average  Balances,  Interest  and  Yields"  and Table C,  "Volume  and Rate
Analysis".

         PROVISION  FOR LOAN LOSSES.  The  provision  for loan losses  decreased
slightly  from $2.4  million in the three  months  ended  June 30,  1997 to $2.2
million in the three months ended June 30, 1998. Net charge-offs,  risk elements
of the Company's loan  portfolio,  economic  conditions in the Company's  market
area  and  non-performing  loan  balances  are the  primary  factors  which  are
considered in determining the levels of the Company's provision for loan losses.
Although  the  Company  anticipates  that the  provision  for loan  losses  will
continue at current levels through at least the remainder of fiscal 1999,  there
can be no assurance that loan losses will not exceed  estimated  amounts or that
the provision for loan losses will not increase in future periods.  See Table E,
"Non-Performing Assets" and Table F, "Loan Loss Experience".

         OTHER  OPERATING  INCOME.  Total other operating  income  decreased $38
thousand for the three months ended June 30, 1998 as compared to the same period
in 1997.  Other  operating  income is composed  primarily of service  charges on
deposit  accounts and loan  servicing  income.  Income from  service  charges on
deposits  accounts  increased from $317 thousand for the three months ended June
30,  1997 to $333  thousand  for the three  months  ended  June 30,  1998.  This
increase is attributed to the overall increase in the Company's deposit accounts
during this time period. Loan servicing income decreased $119 thousand from $166
thousand in the three  months  ended June 30, 1997 to $47  thousand in the three
months ended June 30,  1998.  This  decrease  relates to the  termination  of an
agreement to service  financed  insurance  premiums for an unaffiliated  premium
finance company and the runoff of the  corresponding  servicing  portfolio.  The
servicing  agreement  was  terminated  due to  the  financial  difficulties  and
ultimate liquidation of the unaffiliated  premium finance company.  Other income
was $189  thousand for the three months  ended June 30, 1998,  up slightly  from
$174  thousand for the same period in 1997.  This  increase is attributed to the
income generated by the Company's  mortgage brokerage  subsidiary,  Hudson River
Mortgage  Company.  This subsidiary  generates fee income on loan  applications,
which  applications are received and forwarded to other financial  institutions,
resulting in brokerage fee income.

         OTHER OPERATING EXPENSES. Total other operating expenses increased $383
thousand to $4.8 million for the three months ended June 30, 1998,  up from $4.4
million  for the  comparable  period  in 1997.  Increases  in  compensation  and
benefits (up $162  thousand),  occupancy  (up $57  thousand),  other real estate
owned and repossessed  property  expenses (up $95 thousand),  and other expenses
(up $137 thousand) were the primary contributors to the overall increase.
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

         The increase in compensation and benefits is the result of adding a new
branch (our  Hillsdale  location) in late May 1997, the growth of our commercial
services  department and our mortgage brokerage  subsidiary,  as well as general
merit  increases to the Company's  employees  during the three months ended June
30, 1998.

         The  increase  in  occupancy  expenses is  directly  attributed  to the
addition  of a new  branch  as  referenced  above  and the move of our  mortgage
brokerage subsidiary to larger accommodations.

         The  increase  in other  real  estate  owned and  repossessed  property
expenses is the result of an increase in the balances of other real estate owned
and repossessed  property and  management's  continuing  efforts to aggressively
liquidate these properties.

         The  increase  in other  expenses is the result of  increased  goodwill
amortization  from  the  Company's  acquisition  (through  its  premium  finance
subsidiary)  of a customer  list of an  unaffiliated  premium  finance  company;
increases in advertising, telephone and supplies relating to our new branch; and
general  increases  in expenses  relating to the  servicing  and  collection  of
non-performing  and other delinquent  loans.  The remaining  categories of other
expenses  and  other   operating   expenses  did  not   experience   significant
fluctuations.

         INCOME TAX EXPENSE. Income tax expense increased from $516 thousand for
the three months ended June 30, 1997 to $645 thousand for the comparable  period
in 1998. The increase is primarily the result of higher income before income tax
expense, $1.3 million in 1998 as compared to $1.6 million in 1997.

FINANCIAL CONDITION
- -------------------

Comparison of June 30, 1998 and March 31, 1998

         Total assets at June 30, 1998 were $994.1  million,  up $322.8 million,
from the  $671.2  million at March 31,  1998.  Most of the  increase  was due to
subscriptions  received  as  part  of the  Company's  initial  public  offering,
increasing  federal  funds sold and  securities  purchased  under  agreements to
resell from a combined $21.9 million at March 31, 1998 to $292.4 million at June
30, 1998.  The  remainder of the increase  was  concentrated  in the  securities
available for sale and loan  portfolios,  which increased $53.6 million and $8.5
million,  respectively.  This  growth in assets  was  funded by an  increase  in
deposits,  primarily due to subscription proceeds,  from $588.3 million at March
31,  1998 to  $911.8  million  at June  30,  1998.  These  increases  as well as
fluctuations in other asset and liability categories are discussed below.

         LENDING.  The overall  increase in total loans is primarily  made up of
increases in residential  real estate,  commercial  real estate,  and commercial
loans.  Although  residential real estate  increased $4.5 million,  the level of
residential  real estate,  as a percentage of total loans,  remained  flat.  The
growth in this  portfolio  is  primarily  a result  of the  Bank's  decision  to
portfolio a limited amount of fixed rate product at a time when adjustable rate
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

loans are less popular.  Commercial real estate  increased from $76.6 million at
March 31, 1998 or 15.1% of total loans, to $79.4 million or 15.4% of total loans
at June 30, 1998.  Commercial loans increased $2.4 million to a balance of $20.9
million at June 30, 1998 from $18.5 million at March 31, 1998.  These  increases
in  commercial  real estate and  commercial  loans are a result of  management's
strategic goals to increase these portfolios as a percentage of total loans.

         ALLOWANCE FOR LOAN LOSSES. The allowance for loan losses increased from
$8.2 million at March 31, 1998 to $9.6 million at June 30, 1998,  an increase of
$1.4 million. This increase is the result of the $2.2 million provision for loan
losses taken in the three months ended June 30, 1998 offset by $796  thousand in
net  charge-offs  for the same period.  The adequacy of the  allowance  for loan
losses is evaluated  monthly by  management  based upon a review of  significant
loans,  with particular  emphasis on  non-performing  and delinquent  loans that
management  believes warrant special  attention.  At June 30, 1998 the allowance
for loan losses provides  coverage of 65.35% of total  non-performing  loans, up
from 52.32% at March 31, 1998.  The balance of the  allowance is maintained at a
level which is, in management's  judgment,  representative of the amount of risk
inherent in the loan portfolio.  See Table E, "Non-Performing  Assets" and Table
F, "Loan Loss Experience".

         SECURITIES  AVAILABLE  FOR SALE AND  INVESTMENT  SECURITIES.  The total
balance of securities  available for sale and  investment  securities  increased
from $107.7 million at March 31, 1998 to $154.1  million at June 30, 1998.  This
increase was driven by purchases of securities totaling $57.6 million during the
three months ended June 30, 1998,  offset by  maturities,  calls and paydowns of
securities  totaling  $11.4  million.  Management's  intention  is  to  continue
allowing  investment  securities to mature and paydown with the  reinvestment of
the proceeds primarily in the securities available for sale or loan portfolios.

         FEDERAL FUNDS SOLD AND SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL.
The increase of $270.6  million of Federal funds sold and  securities  purchased
under  agreements to resell is the result of subscription  proceeds  received as
part of the Company's  initial public offering.  A substantial  portion of these
funds  were  returned  to  the  subscribers  in  early  July  due  to  the  over
subscription  of the offering.  Management  intends to reinvest the remainder of
the proceeds in various  securities while  maintaining  sufficient  liquidity to
meet loan growth and other expansion opportunities.

         OREO AND  REPOSSESSED  PROPERTY.  The  balance of OREO and  repossessed
property  increased  from $1.5 million at March 31, 1998 to $1.8 million at June
30,  1998,  an increase of  approximately  $235  thousand.  The majority of this
increase  relates to an increased volume of repossessed  manufactured  homes and
management's  efforts to aggressively reduce the level of non-performing  loans.
See Table E, "Non-Performing Assets".

         DEPOSITS.  Total deposits increased $323.4 million, from $588.3 million
at March 31, 1998 to $911.8  million at June 30, 1998.  Of this total  increase,
savings  accounts  increased  $298.5  million,   time  deposits  increased  $928
thousand,  NOW/Money market accounts  increased $15.7 million,  and non-interest
bearing  accounts  increased  $8.4 million.  Substantially  all of the increases
noted relate to the proceeds received for subscriptions in the Company's initial
public offering.  The proceeds  received were either returned to the subscribers
due to over  subscriptions  or were  recorded as capital upon the closing of the
offering on July 1, 1998.
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

         MORTGAGORS' ESCROW BALANCES. The balance of mortgagors' escrow balances
increased  $2.7  million to $6.4  million at June 30,  1998.  This  increase  is
attributed  to  seasonal  growth as these  balances  tend to grow  until  annual
property taxes are paid in September.

         OTHER LIABILITIES.  The balance of other liabilities declined from $8.9
million at March 31, 1998 to $4.5  million at June 30,  1998.  This  decrease is
largely  due to the  timing  of  payments  from the  Company's  premium  finance
subsidiary  to insurance  companies  for premiums due under the terms of finance
agreements.  At March  31,  1998 a large  amount of  premiums  were due and were
funded shortly after the fiscal year end. This fluctuation is primarily seasonal
in nature.


LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

Liquidity
- ---------

         Liquidity is defined as the ability to generate sufficient cash flow to
meet all present  and future  funding  commitments,  depositor  withdrawals  and
operating  expenses.  Management  monitors the Company's liquidity position on a
daily basis and evaluates its ability to meet depositor  withdrawals or make new
loans or investments.

         The  Company's  cash inflows  result  primarily  from loan  repayments,
maturities and calls of investment securities and securities available for sale,
new deposits,  and to a lessor extent,  drawing upon the Company's  credit lines
with other financial  institutions,  including the Federal Home Loan Bank of New
York.  The Company's  cash  outflows are  substantially  new loan  originations,
investment purchases,  deposit withdrawals and operating expenses. The timing of
cash inflows and outflows is closely monitored by management although changes in
interest rates, economic conditions,  and competitive forces strongly impact the
predictability  of these cash flows.  The Company attempts to provide stable and
flexible sources of funding through the management of its liabilities, including
core deposit products offered through its branch network as well as with limited
use of borrowings.  Management  believes that the level of the Company's  liquid
assets  combined  with daily  monitoring  of cash inflows and  outflows  provide
adequate  liquidity to fund outstanding loan commitments,  meet daily withdrawal
requirements of depositors, and meet all other daily obligations of the Company.

Capital
- -------

         Consistent  with its goals to operate a sound and profitable  financial
organization,  the  Company  actively  seeks to  maintain  a "well  capitalized"
institution  in accordance  with  regulatory  standards.  Total equity was $69.4
million at June 30, 1998,  6.98% of total  assets on that date.  As of March 31,
1998,  total equity was $68.3 million or 10.18% of total assets.  This temporary
reduction in the equity to assets ratio is the result of growth in assets of the
Company  resulting  from its stock  offering which closed on July 1, 1998. As of
June 30, 1998, the Company exceeded all of the capital requirements of the FDIC.
The Company's regulatory capital ratios at June 30, 1998 were as follows: Tier I
(leverage)  capital,  9.33%;  Tier  I  risk-based  capital,  12.64%;  and  Total
risk-based  capital,  13.89%. The regulatory capital minimum  requirements to be
considered well capitalized are 5.0%, 6.0%, and 10.0% respectively.
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

IMPACT OF THE YEAR 2000
- -----------------------

         The  Company  has  conducted  a  comprehensive  review of its  computer
systems to  identify  applications  that could be  affected  by the "Year  2000"
issue,  and has  developed  an  implementation  plan to resolve  the issue.  The
Company's  data  processing  is  performed  almost  entirely  in-house,  however
software and hardware utilized is under maintenance  agreements with third party
vendors. Consequently, the Company is very dependent on those vendors to conduct
its  business.  The Company has already  contacted  each vendor to request  time
tables for year 2000  compliance and expected  costs, if any, to be passed along
to the Company. To date, the Company's primary service providers anticipate that
all reprogramming  efforts will be completed by December 31, 1998,  allowing the
Company adequate time for testing. Certain other vendors have not yet responded,
however,  the Company will pursue other options if it appears that these vendors
will be unable to  comply.  Management  does not  expect  these  costs to have a
significant impact on its financial position or results of operations;  however,
there can be no  assurance  that the  vendors  systems  will be 2000  compliant,
consequently  the Company  could incur  incremental  costs to convert to another
vendor.

         The risks  associated  with  this  issue go beyond  the  Company's  own
ability to solve Year 2000 problems.  Should  significant  commercial  customers
fail to address Year 2000 issues effectively, their ability to meet debt service
requirements could be impaired, resulting in increased credit risk and potential
increases  in loan  charge-offs.  In  addition,  should  suppliers  of  critical
services fail in their efforts to become Year 2000 compliant,  or if significant
third party  interfaces  fail to be compatible  with the Company's or fail to be
Year 2000 compliant, it could have significant adverse affects on the operations
and financial results of the Company.

IMPACT ON INFLATION AND CHANGING PRICES
- ---------------------------------------

         The  Company's   consolidated  financial  statements  are  prepared  in
accordance  with  generally  accepted  accounting  principles  which require the
measurement of financial  position and operating  results in terms of historical
dollars  without  considering  the changes in the relative  purchasing  power of
money over time due to  inflation.  The impact of  inflation is reflected in the
increasing cost of the Company's  operations.  Unlike most industrial companies,
nearly all assets and  liabilities  of the  Company are  monetary.  As a result,
interest  rates have a greater impact on the Company's  performance  than do the
effects of general  levels of  inflation.  In  addition,  interest  rates do not
necessarily  move in the direction,  or to the same extent as the price of goods
and services.

IMPACT OF NEW ACCOUNTING STANDARDS
- ----------------------------------

         In February  1997,  the  Financial  Accounting  Standards  Board (FASB)
issued Statement of Financial Accounting Standards (SFAS) No. 128, "Earnings per
Share". SFAS No. 128 establishes standards for computing and presenting earnings
per share (EPS). This Statement supersedes  Accounting  Principles Board Opinion
No. 15, "Earnings per Share" and related interpretations.  SFAS No. 128 replaces
the  presentation  of primary  EPS with the  presentation  of basic EPS. It also
requires  dual  presentation  of basic and diluted EPS on the face of the income
statement  for all  entities  with  complex  capital  structures  and requires a
reconciliation of the numerator and denominator of the diluted EPS computation.
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

         Basic  EPS  excludes  dilution  and  is  computed  by  dividing  income
available to common stockholders by the weighted average number of common shares
outstanding  for the period.  Unvested  restricted  stock awards are  considered
outstanding common shares and included in the computation of basic EPS as of the
date that they are fully  vested.  Diluted EPS reflects the  potential  dilution
that could occur if  securities  or other  contracts  to issue common stock were
exercised or  converted  into common stock or resulted in the issuance of common
stock  that  then  shared in the  earnings  of the  entity.  This  Statement  is
effective for financial  statements issued for periods ending after December 15,
1997, including interim periods. The Company will adopt this Statement effective
July 1, 1998.  Earnings per share  information  prior to the  Company's  initial
public offering is not applicable.

         In June 1997, the FASB issued SFAS No. 131,  "Disclosure about Segments
of an Enterprise and Related  Information".  SFAS No. 131 establishes  standards
for reporting by public  companies about  operating  segments of their business.
SFAS No. 131 also establishes  standards for related  disclosures about products
and services,  geographic areas and major customers. This Statement is effective
for periods beginning after December 15, 1997,  however,  the statement need not
be applied to interim  financial  statements in the initial year of application.
At this time, management does not anticipate that the adoption of this Statement
will significantly impact the Company's financial reporting.

         In February 1998, the FASB issued SFAS No. 132, "Employers' Disclosures
about Pensions and Other  Postretirement  Benefits," which amends the disclosure
requirements of SFAS No. 87, "Employers'  Accounting for Pensions," SFAS No. 88,
"Employers'  Accounting for  Settlements  and  Curtailments  of Defined  Benefit
Pension  Plans and for  Termination  Benefits,"  and SFAS No.  106,  "Employers'
Accounting for Postretirement  Benefits Other Than Pensions."  Statement No. 132
standardizes the disclosure requirements of Statements No. 87 and No. 106 to the
extent  practicable and recommends a parallel format for presenting  information
about pensions and other postretirement  benefits.  This statement is applicable
to all entities and addresses disclosure only. The Statement does not change any
of the measurement or recognition  provisions provided for in Statements No. 87,
No. 88, or No. 106. The Statement is effective for fiscal years  beginning after
December 15, 1997. Management  anticipates providing the required disclosures in
the March 31, 1999 consolidated financial statements.

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging Activities," which establishes  accounting and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other  contracts,  and for hedging  activities.  This  Statement  is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999.
Management is currently evaluating the impact of this Statement on the Company's
consolidated financial statements.
<PAGE>
<TABLE>
                                                   Hudson River Bancorp, Inc.
                                              Management's Discussion and Analysis
                                                          (continued)

Table A. Financial Highlights
<CAPTION>
                                                             For the Three Months Ended                For the Years Ended   
                                                                      June 30,                              March 31,           
                                                             --------------------------         ------------------------------ 
                                                                 1998        1997                 1998        1997        1996 
                                                                 ----        ----                 ----        ----        ---- 
<S>                                                              <C>         <C>                  <C>         <C>         <C>      
Performance Ratios:                                                                                                              
- -------------------                                                                                                              
Return on average assets ................................        0.54%       0.47%                0.43%       0.88%       1.18%  
Return on average equity ................................        5.71        4.65                 4.18        8.94       12.52   
Net interest rate spread ................................        4.05        4.19                 4.11        3.97        3.89   
Net interest margin .....................................        4.55        4.73                 4.68        4.48        4.38   
Yield on average earning assets .........................        8.64        8.87                 8.81        8.64        8.59   
Rate on average interest-bearing liabilities ............        4.59        4.68                 4.70        4.67        4.70   
Average earning assets to average interest-bearing                                                                               
     liabilities ........................................      112.24      112.96               112.56      112.56      111.48   
Efficiency ratio ........................................       53.69       53.94                57.25       54.34       52.07   
Expense ratio ...........................................        2.51        2.65                 2.80        2.48        2.32   
                                                                                                                                 
<CAPTION>
                                                                                             
                                                              At Period Ended
                                                        ----------------------------
                                                        June 30,         March 31,
                                                        --------    ----------------
                                                          1998       1998       1997
                                                        --------    -----      -----
<S>                                                       <C>        <C>        <C>  
Asset Quality Ratios:
- ---------------------
Non-performing loans to total loans .............         2.86%      3.10%      4.06%
Allowance for loan losses to non-performing loans        65.35      52.32      29.37
Allowance for loan losses to total loans ........         1.87       1.62       1.19
Non-performing assets to total assets ...........         1.66       2.57       3.60

Capital Ratio:
- --------------
Equity to total assets ..........................         6.98      10.18      10.00
</TABLE>
<PAGE>
<TABLE>
                                                   Hudson River Bancorp, Inc.
                                              Management's Discussion and Analysis
                                                          (continued)

Table B. Average Balances, Interest, and Yields
<CAPTION>
                                                                         Three Months Ended June 30,
                                                --------------------------------------------------------------------------------
                                                              1998                                       1997
                                    
                                                ----------------------------------------  --------------------------------------
                                                 Average                    Average        Average                  Average
                                                 Balance    Interest      Yield/Rate (1)   Balance    Interest    Yield/Rate (1)
                                                ----------------------------------------  --------------------------------------
<S>                                              <C>          <C>            <C>               <C>        <C>           <C>  
Earning assets:
- ---------------

Federal Funds sold                               $41,994      $603           5.76%             $857       $12           5.62%
Securities purchased under agreements to resell   13,187       189           5.75                 -         -           -
Securities available for sale (2)                 67,951     1,115           6.58            44,433       744           6.72
Investment securities                             62,692     1,017           6.51            78,511     1,290           6.59
Federal Home Loan Bank of NY stock                 3,035        57           7.53             2,812        44           6.28
Loans receivable (3)                             514,111    12,163           9.49           497,720    11,724           9.45
                                                --------   -------           ----          --------   -------           ---- 

     Total earning assets                       $702,970   $15,144           8.64%         $624,333   $13,814           8.87%
                                                           -------          -----                     -------           ----
Cash and due from banks                          $17,181                                    $11,468
Allowance for loan losses                         (8,651)                                    (5,223)
Other non-earning assets                          26,085                                     25,811
                                                --------                                   --------

     Total assets                               $737,585                                   $656,389
                                                ========                                   ========

Interest-bearing liabilities:
- -----------------------------

Savings accounts                                $197,342    $1,703           3.46%         $136,118    $1,169           3.44%
N.O.W. and Money Market accounts                 101,971       734           2.89            94,963       723           3.05
Time deposit accounts                            319,395     4,662           5.85           306,473     4,402           5.76
Mortgagors' escrow balances                        5,275        30           2.28             5,272        29           2.21
Short-term borrowings                              2,347        34           5.81             9,894       128           5.19
                                                --------   -------           ----          --------   -------           ---- 

     Total interest-bearing liabilities         $626,330    $7,163           4.59%         $552,720    $6,451           4.68%
                                                           -------           ----                     -------           ----
Non-interest bearing deposits                    $35,104                                    $30,813
Other non-interest bearing liabilities             6,934                                      6,111
Equity                                            69,217                                     66,745
                                                --------                                   --------

     Total liabilities and equity               $737,585                                   $656,389
                                                ========                                   ========

Net interest income                                         $7,981                                     $7,363
                                                            ======                                     ======

Net interest spread                                                          4.05%                                      4.19%
                                                                             ====                                       ====
Net interest margin                                                          4.55%                                      4.73%
                                                                             ====                                       ====
</TABLE>
(1) Annualized
(2) Includes SFAS No. 115 fair value adjustment
(3) Includes non-accrual loans
<PAGE>
<TABLE>
                                                   Hudson River Bancorp, Inc.
                                              Management's Discussion and Analysis
                                                          (continued)

Table C. Volume and Rate Analysis 
<CAPTION>
                                                                                          1998 vs 1997
                                                                -----------------------------------------------------------
                                                                  Three Months Ended
                                                                        June 30,           Increase            Due To
                                                                -----------------------------------------------------------
                                                                  1998         1997       (Decrease)     Volume       Rate
                                                                -----------------------------------------------------------
                                                                                        (In thousands)
<S>                                                               <C>           <C>           <C>         <C>        <C>         
Interest and dividend income:
- -----------------------------
Federal Funds sold                                                $603          $12           $591        $591           -
Securities purchased under agreements to resell                    189            -            189         189           -
Securities available for sale                                    1,115          744            371         473        (102)
Investment securities                                            1,017        1,290           (273)       (257)        (16)
Federal Home Loan Bank of NY stock                                  57           44             13           4           9
Loans receivable                                                12,163       11,724            439         388          51
                                                                ------       ------           ----        ----       ----- 

     Total interest income                                      15,144       13,814          1,330       1,388         (58)
                                                                ------       ------           ----        ----       ----- 

Interest expense:
- -----------------
Savings accounts                                                 1,703        1,169            534         528           6
N.O.W. and Money Market accounts                                   734          723             11          52         (41)
Time deposit accounts                                            4,662        4,402            260         188          72
Mortgagors' escrow balances                                         30           29              1           -           1
Short-term borrowings                                               34          128            (94)       (108)         14
                                                                ------       ------           ----        ----       ----- 

     Total interest expense                                      7,163        6,451            712         660          52
                                                                ------       ------           ----        ----       ----- 

Net interest income                                             $7,981       $7,363           $618        $728       ($110)
                                                                ======       ======           ====        ====       ===== 
</TABLE>

Note: Changes  attributable to both rate and volume, which cannot be segregated,
      have been  allocated  proportionately  to the change due to volume and the
      change due to rate.
<PAGE>
<TABLE>
                                                   Hudson River Bancorp, Inc.
                                              Management's Discussion and Analysis
                                                          (continued)

Table D. Loan Portfolio Analysis
<CAPTION>
                                                                June 30,                               March 31,
                                                       --------------------       --------------------------------------------------
                                                                 1998                       1998                        1997
                                                       --------------------       ---------------------       ----------------------
                                                        Amount          %          Amount           %          Amount           %
                                                        ------         ---         ------          ---         ------          ---
                                                                                       (In thousands)
<S>                                                    <C>            <C>         <C>             <C>         <C>             <C>  
Loans secured by real estate:
             Residential                               $273,947       53.1%       $269,435        53.2%       $274,092        55.6%
             Commercial                                  79,355       15.4          76,570        15.1          67,697        13.7
             Construction                                 4,436        0.9           4,621         0.9           2,725         0.6
                                                       --------       ----        --------        ----        --------        ---- 
                  Total loans secured by real estate   $357,738       69.4%       $350,626        69.2%       $344,514        69.9%
                                                       --------       ----        --------        ----        --------        ---- 
Other loans:
             Manufactured housing                       $97,264       18.9%        $97,426        19.2%        $92,651        18.8%
             Commercial                                  20,933        4.0          18,484         3.7          19,713         4.0
             Financed insurance premiums                 26,699        5.2          27,976         5.5          23,535         4.8
             Consumer                                    12,206        2.4          11,857         2.3          11,577         2.3
                                                       --------       ----        --------        ----        --------        ---- 
                  Total other loans                    $157,102       30.5%       $155,743        30.7%       $147,476        29.9%
                                                       --------       ----        --------        ----        --------        ---- 

Net deferred loan origination costs and unearned
             discount                                       671        0.1             609         0.1           1,029         0.2
                                                       --------       ----        --------        ----        --------        ---- 
             Total loans receivable                    $515,511      100.0%       $506,978       100.0%       $493,019       100.0%
                                                                     =====                       =====                       =====
Allowance for loan losses                                (9,647)                    (8,227)                     (5,872)
                                                       --------                   --------                    --------
                  Net loans receivable                 $505,864                   $498,751                    $487,147
                                                       ========                   ========                    ========
</TABLE>
<PAGE>
<TABLE>
                                                   Hudson River Bancorp, Inc.
                                              Management's Discussion and Analysis
                                                          (continued)

Table E. Non-Performing Assets
<CAPTION>
                                                         June 30,                         March 31,
                                                        --------              -----------------------------
                                                          1998                  1998                  1997
                                                        -------               -------               -------
<S>                                                     <C>                   <C>                   <C>    
Non-accruing Loans:
     Residential real estate ......................     $ 3,416               $ 4,512               $ 4,553
     Commercial real estate .......................       4,466                 5,253                 3,239
     Commercial loans .............................         107                  --                   2,318
     Manufactured housing .........................       2,118                 3,060                 2,260
     Financed insurance premiums ..................       4,567                 2,768                 2,867
     Consumer .....................................          68                   114                    45
                                                        -------               -------               -------
Total .............................................     $14,742               $15,707               $15,282
                                                        -------               -------               -------

Accruing loans past due 90-days or more:
     Residential real estate ......................        --                    --                 $   570
     Commercial real estate .......................        --                    --                   3,874
     Commercial loans .............................        --                    --                     244
     Manufactured housing .........................          19                    16                  --
     Financed insurance premiums ..................        --                    --                    --
     Consumer .....................................        --                    --                      23
                                                        -------               -------               -------
Total .............................................     $    19               $    16               $ 4,711
                                                        -------               -------               -------

Total non-performing loans: .......................     $14,761               $15,723               $19,993
                                                        =======               =======               =======
Foreclosed Assets:
     Residential real estate ......................     $   255               $   145               $    48
     Commercial real estate .......................         279                   299                 2,860
     Repossessed property .........................       1,233                 1,088                   539
                                                        -------               -------               -------
Total .............................................     $ 1,767               $ 1,532               $ 3,447
                                                        =======               =======               =======

Total non-performing assets .......................     $16,528               $17,255               $23,440
                                                        =======               =======               =======
Allowance for Loan Losses .........................     $ 9,647               $ 8,227               $ 5,872
                                                        =======               =======               =======
Coverage of non-performing loans ..................       65.35%                52.32%                29.37%
Non-performing assets as a percentage of
   total assets ...................................        1.66%                 2.57%                 3.60%

Non-performing loans as a percentage of
     total loans ..................................        2.86%                 3.10%                 4.06%
</TABLE>
<PAGE>
<TABLE>
                                                   Hudson River Bancorp, Inc.
                                              Management's Discussion and Analysis
                                                          (continued)

Table F. Loan Loss Experience
<CAPTION>

                                                   Three Months Ended               Years Ended
                                                        June 30,                      March 31,
                                               -------------------------       -------------------------
                                                                    (In thousands)
                                                 1998             1997           1998             1997
                                               ---------       ---------       ---------       ---------
<S>                                            <C>             <C>             <C>             <C>      
Total loans outstanding (end of period) ..     $ 515,511       $ 504,622       $ 506,978       $ 493,019
                                               =========       =========       =========       =========
Average total loans outstanding
             (period to date) ............     $ 514,111       $ 497,509       $ 510,430       $ 471,295
                                               =========       =========       =========       =========
Allowance for loan loss at
             beginning of period .........     $   8,227       $   5,872       $   5,872       $   3,546
Loan charge-offs:
             Residential real estate .....           (84)            (16)           (440)           (162)
             Commercial real estate ......           (27)            (32)         (1,298)           (454)
             Commercial loans ............           (25)           --            (2,309)           (127)
             Manufactured housing ........          (386)            (73)           (480)           (216)
             Consumer ....................           (56)            (11)           (112)            (41)
             Financed insurance premiums .          (453)           (374)         (2,091)         (1,070)
                                               ---------       ---------       ---------       ---------
                        Total charge-offs         (1,031)           (506)         (6,730)         (2,070)
                                               ---------       ---------       ---------       ---------
Loan recoveries:
             Residential real estate .....            27            --                 8               3
             Commercial real estate ......          --                17              17              11
             Commercial loans ............             4               1              10              74
             Manufactured housing ........            11              16             105              45
             Consumer ....................             6              11              38              51
             Financed insurance premiums .           187              91             416             386
                                               ---------       ---------       ---------       ---------
                        Total recoveries .           235             136             594             570
                                               ---------       ---------       ---------       ---------
Loan charge-offs, net of recoveries ......          (796)           (370)         (6,136)         (1,500)

Provision charged to operations ..........         2,216           2,360           8,491           3,826

Allowance for loan losses
             at end of period ............     $   9,647       $   7,862       $   8,227       $   5,872
                                               =========       =========       =========       =========
Ratio of net charge-offs during
             the period to average loans
             outstanding during the period          0.62%           0.30%           1.20%           0.32%
                                               =========       =========       =========       =========
Provision as a percentage
             of average loans ............          1.72%           1.90%           1.66%           0.81%
                                               =========       =========       =========       =========
Allowance as a percentage of
             total loans (end of period) .          1.87%           1.56%           1.62%           1.19%
                                               =========       =========       =========       =========
</TABLE>
<PAGE>
                           Hudson River Bancorp, Inc.
           Quantitative And Qualitative Disclosures About Market Risk

ITEM 3:  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- -------  ----------------------------------------------------------

         Interest rate risk is the most  significant  market risk  affecting the
Company. Other types of market risk, such as foreign currency exchange rate risk
and  commodity  price risk,  do not arise in the normal  course of the Company's
business activities.

         Interest  rate risk is defined as an exposure to a movement in interest
rates that could have an adverse  effect on the Company's  net interest  income.
Net  interest  income is  susceptible  to interest  rate risk to the degree that
interest-bearing liabilities mature or reprice on a different basis than earning
assets.  When  interest-bearing  liabilities mature or reprice more quickly than
earning  assets in a given  period,  a  significant  increase in market rates of
interest could adversely  affect net interest  income.  Similarly,  when earning
assets  mature  or  reprice  more  quickly  than  interest-bearing  liabilities,
following interest rates could result in a decrease in net income.

         In an attempt  to manage its  exposure  to changes in  interest  rates,
management   monitors   the   Company's   interest   rate   risk.   Management's
asset/liability  committee  meets weekly to review the  Company's  interest rate
risk position and profitability,  and to recommend adjustments for consideration
by the Board of Directors. Management also reviews loan and deposit pricing, and
the  Company's  securities  portfolio,  formulates  investment  strategies,  and
oversees the timing and  implementation  of transactions to assure attainment of
the  Board's  objectives  in the  most  effective  manner.  Notwithstanding  the
Company's interest rate risk management  activities,  the potential for changing
interest rates is an uncertainty that can have an adverse effect on net income.

         In adjusting  the  Company's  asset/liability  position,  the Board and
management  attempt to manage the Company's  interest rate risk while  enhancing
net  interest  margins.  At times,  depending  on the level of general  interest
rates,  the  relationship  between long- and short-term  interest rates,  market
conditions and  competitive  factors,  the Board and management may determine to
increase the Company's interest rate risk position somewhat in order to increase
its net interest margin.  The Company's  results of operations and net portfolio
values remain  vulnerable to increases in interest rates and to  fluctuations in
the difference between long- and short-term interest rates.

         Consistent with the  asset/liability  management  philosophy  described
above,  the  Company  has  taken  steps to  manage  its  interest  rate  risk by
attempting  to  match  the  repricing  periods  of  its  earning  assets  to its
interest-bearing  liabilities.  The Company's  recent  purchases of  securities,
retention of certain fixed rate residential loan products, and emphasis on lower
cost, more stable  non-certificate  deposit accounts are methods the Company has
utilized to manage its interest rate risk. In the current low  rate environment,
longer-term certificates are welcomed although not particularly popular with our
customer base.
<PAGE>
                           HUDSON RIVER BANCORP, INC.
                           PART II- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS
             None
ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS
         (a) None
         (b) None
         (c) None
         (d) On May 12, 1998, the Company's  Registration  on Form S-1 (File No.
333-47605)  covering  17,853,750  shares  to be issued  in  connection  with the
Company's initial public offering was declared effective. The offering commenced
on May 22, 1998 and terminated on June 15, 1998. The offering  closed on July 1,
1998 and 17,333,738  shares of Company common stock,  $0.01 par value, were sold
at a price of $10.00  per share  and  520,012  shares  were  contributed  to the
Company's  charitable  foundation.  Sandler  O'Neill & partners,  L.P.  acted as
Investment  Advisor to the  Company and  assisted  in the sale of the  Company's
common  stock  on a  "best  efforts"  basis.

         Since the effective  date of the  registration  statement,  the Company
incurred  $3.4  million  in  expenses  in  connection   with  the  issuance  and
distribution of the securities registered. $1.8 million was paid to or on behalf
of Sandler O'Neill & Partners,  L.P. and $1.6 million represented other expenses
of the offering.  No such  payments  were made either  directly or indirectly to
directors,  officers, general partners of the Company or its associates,  person
owning ten percent or more of any class of equity  securities  of the Company or
to affiliates of the Company.

         In connection with the offering, the Company received $170.0 million in
proceeds after deducting expenses.  The Company intends to utilize $66.6 million
of the net  proceeds as working  capital.  Initially,  the Company has  invested
those funds in short-term liquid assets. The Company loaned $18.4 million of the
net proceeds to the Employer  Stock  Ownership  Plan to purchase  Company common
stock and $85.0  million of the net  proceeds  was used to  purchase  all of the
stock  of the  Company's  wholly-owned  subsidiary,  Hudson  River  Bank & Trust
Company. No direct or indirect payments to directors, officers, general partners
of the Company or its  associates  or ten  percent  owners of the Company or its
affiliates were made by the Company from the net proceeds.

ITEM 3:  DEFAULTS UPON SENIOR SECURITIES
         None
ITEM 4:  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
         None
ITEM 5:  OTHER INFORMATION
         None
ITEM 6:  EXHIBITS AND REPORTS ON FORM 8-K
         (a)  The following exhibit is included herein:
                    (27)  Financial Data Schedule
         (b)  Reports on Form 8-K
                    No reports  on Form 8-K have been filed  during the
                    quarter ended June 30, 1998

<PAGE>
                                   SIGNATURES


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


                                   HUDSON RIVER BANCORP, INC.

      8/14/98                      /s/Carl A. Florio
- --------------------               ---------------------------------------------
       Date                        Carl A. Florio, Director, President and
                                   Chief Executive Officer (Principal Executive
                                   and Operating Officer


      8/14/98                      /s/Timothy E. Blow
- --------------------               ---------------------------------------------
       Date                        Timothy E. Blow, Chief Financial Officer
                                   (Principal Financial and Accounting Officer)

<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-1999
<PERIOD-END>                               JUN-30-1998
<CASH>                                          11,270
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                               292,409
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     96,109
<INVESTMENTS-CARRYING>                          60,998
<INVESTMENTS-MARKET>                            61,314
<LOANS>                                        515,511
<ALLOWANCE>                                      9,647
<TOTAL-ASSETS>                                 994,055
<DEPOSITS>                                     911,752
<SHORT-TERM>                                     2,000
<LIABILITIES-OTHER>                             10,938
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                      69,365
<TOTAL-LIABILITIES-AND-EQUITY>                 994,055
<INTEREST-LOAN>                                 12,163
<INTEREST-INVEST>                                2,132
<INTEREST-OTHER>                                   849
<INTEREST-TOTAL>                                15,144
<INTEREST-DEPOSIT>                               7,129
<INTEREST-EXPENSE>                               7,163
<INTEREST-INCOME-NET>                            7,981
<LOAN-LOSSES>                                    2,216
<SECURITIES-GAINS>                                   6
<EXPENSE-OTHER>                                  4,758
<INCOME-PRETAX>                                  1,631
<INCOME-PRE-EXTRAORDINARY>                       1,631
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       986
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                    4.55
<LOANS-NON>                                     14,742
<LOANS-PAST>                                        19
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 8,227
<CHARGE-OFFS>                                    1,031
<RECOVERIES>                                       235
<ALLOWANCE-CLOSE>                                9,647
<ALLOWANCE-DOMESTIC>                             9,243
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            404
        

</TABLE>


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