HUDSON RIVER BANCORP INC
10-Q, 2000-02-11
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: WEISBERG & FIELDS INC, 13F-HR, 2000-02-11
Next: MARINEMAX INC, S-3, 2000-02-11



                                  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 December 31, 1999

                                       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. [X] YES [ ] NO

         As of February 3, 2000,  there were issued and  outstanding  15,859,154
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 December 31, 1999
                    and March 31, 1999

                    Consolidated Income Statements for the three and nine months
                    ended December 31, 1999 and 1998

                    Consolidated Statements of Cash Flows for the nine months
                    ended December 31, 1999 and 1998

                    Notes to Unaudited Consolidated Interim
                    Financial Statements

  ITEM 2.  Management's 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
                                       i

<PAGE>
<TABLE>
<CAPTION>

Item 1. Financial Statements

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

                                                                              December 31,        March 31,
(In thousands, except share and per share data)                                   1999              1999
                                                                              -----------     --------------
<S>                                                                           <C>             <C>
Assets

Cash and due from banks                                                       $    15,836     $    12,722
Securities available for sale, at fair value                                      237,485         242,611
Securities held to maturity (fair value of $12,253 and $23,235)                    12,296          23,041
Federal Home Loan Bank of New York stock, at cost                                   6,788           3,299

Loans receivable                                                                  773,637         578,099
Allowance for loan losses                                                         (18,731)        (14,296)
                                                                              -----------     -----------
     Net loans receivable                                                         754,906         563,803
                                                                              -----------     -----------

Accrued interest receivable                                                         6,374           5,701
Premises and equipment, net                                                        19,004          16,807
Other real estate owned and repossessed property                                    1,734           2,508
Goodwill and other intangibles                                                     11,900           3,215
Other assets                                                                       32,179           7,432
                                                                              -----------     -----------
     Total assets                                                             $ 1,098,502     $   881,139
                                                                              ===========     ===========

Liabilities and Shareholders' Equity
Liabilities:

  Deposits:
     Savings                                                                      180,275         145,985
     N.O.W. and money market                                                      122,307          99,390
     Time deposits                                                                391,131         302,479
     Non-interest bearing deposits                                                 50,323          43,960
                                                                              -----------     -----------
          Total deposits                                                          744,036         591,814
                                                                              -----------     -----------

  Securities sold under agreements to repurchase                                    2,087             845
  Short-term borrowings                                                           105,060          27,600
  Long-term debt                                                                   30,600            --
  Mortgagors' escrow balances                                                       7,212           3,869
  Other liabilities                                                                10,614          37,670
                                                                              -----------     -----------
          Total liabilities                                                       899,609         661,798
                                                                              -----------     -----------

Shareholders' Equity:
  Preferred stock, $.01 par value, Authorized 5,000,000 shares                          -               -
  Common stock, $.01 par value, Authorized 40,000,000 shares;
          17,853,750 shares issued at December 31, 1999 and March 31, 1999            179             179
  Additional paid-in capital                                                      174,894         174,894
  Unallocated common stock held by ESOP                                           (17,200)        (17,200)
  Unvested restricted stock awards                                                 (7,346)         (7,996)
  Treasury stock, at cost (1,929,596 shares at December 31, 1999 and
          157,500 shares at March 31, 1999)                                       (21,094)         (1,663)
  Retained earnings, substantially restricted                                      77,493          71,893
  Accumulated other comprehensive loss                                             (8,033)           (766)
                                                                              -----------     -----------
          Total shareholders' equity                                              198,893         219,341
                                                                              -----------     -----------

          Total liabilities and shareholders' equity                          $ 1,098,502     $   881,139
                                                                              ===========     ===========

</TABLE>
See accompanying notes to unaudited consolidated interim financial statements.

                                       1
<PAGE>
<TABLE>
<CAPTION>

                           Hudson River Bancorp, Inc.
                         Consolidated Income Statements
                                   (unaudited)

                                                            For the Three               For the Nine
                                                        Months Ended December 31,  Months Ended December 31,
                                                       --------------------------  -------------------------
(In thousands, except per share data)                       1999          1998         1999          1998
                                                       ----------      ----------  -----------   ----------
Interest  income:
<S>                                                       <C>          <C>          <C>          <C>
     Interest and fees on loans                           $16,045      $11,803      $43,068      $35,894
     Securities available for sale                          4,113        3,061       11,330        6,522
     Securities held to maturity                              205          675          788        2,562
     Federal funds sold                                        11           47           11        1,028
     Securities purchased under agreements to resell           --          373           --        1,571
     Federal Home Loan Bank of New York stock                  94           53          217          164
                                                          -------      -------      -------      -------
           Total interest  income                          20,468       16,012       55,414       47,741
                                                          -------      -------      -------      -------

Interest expense:
     Deposits                                               6,940        6,338       18,782       19,931
     Securities sold under agreements to repurchase            25           --           51           --
     Short-term borrowings                                  1,085            1        2,054           51
     Long-term debt                                           471           --          653           --
                                                          -------      -------      -------      -------
           Total interest expense                           8,521        6,339       21,540       19,982
                                                          -------      -------      -------      -------

           Net interest income                             11,947        9,673       33,874       27,759
Provision for loan losses                                   1,500        1,681        4,700        5,841
                                                          -------      -------      -------      -------
           Net interest income after
               provision for loan losses                   10,447        7,992       29,174       21,918
                                                          -------      -------      -------      -------

Other operating income:
     Service charges on deposit accounts                      414          325        1,124          981
     Loan servicing income                                     37           46          109          139
     Net securities transactions                               --            1           83           33
     Net gain on sales of loans held for sale                  --           --           --           65
     Other income                                             163          211          543          664
                                                          -------      -------      -------      -------
           Total other operating income                       614          583        1,859        1,882
                                                          -------      -------      -------      -------

Other operating expenses:
     Compensation and benefits                              3,591        2,883       10,092        8,073
     Occupancy                                                445          340        1,250        1,107
     Equipment                                                679          388        1,801        1,136
     Other real estate owned and
          repossessed property expenses                       253          199          914          497
     Legal and other professional fees                        202          157          558          491
     Postage and item transportation                          168          167          514          544
     Charitable foundation contribution                        --           --           --        5,200
     Goodwill and other intangibles amortization              282           75          806          161
     Other expenses                                         1,538        1,388        4,400        3,508
                                                          -------      -------      -------      -------
           Total other operating expenses                   7,158        5,597       20,335       20,717
                                                          -------      -------      -------      -------

Income before income tax expense                            3,903        2,978       10,698        3,083
Income tax expense                                          1,335        1,098        3,690        1,139
                                                          -------      -------      -------      -------
           Net income                                     $ 2,568      $ 1,880      $ 7,008      $ 1,944
                                                          =======      =======      =======      =======

Basic earnings per share                                  $  0.18      $  0.11      $  0.47      $  0.06
                                                          =======      =======      =======      =======
Diluted earnings per share                                $  0.18      $  0.11      $  0.47      $  0.06
                                                          =======      =======      =======      =======
</TABLE>

See accompanying notes to unaudited consolidated interim financial statements.

                                       2
<PAGE>
<TABLE>
<CAPTION>
                           Hudson River Bancorp, Inc.
                      Consolidated Statements of Cash Flows
                                   (unaudited)

                                                                             For the Nine Months Ended
                                                                                    December 31,
                                                                          ---------------------------------
                                                                                1999             1998
(In thousands)                                                        --------------     --------------
Cash flows from operating activities:
<S>                                                                            <C>           <C>
  Net income                                                                   $   7,008     $   1,944
  Adjustments to reconcile net income to net cash
    used in and provided by operating activities:
    Depreciation                                                                   1,474         1,051
    Goodwill and other intangibles amortization                                      806           161
    Provision for loan losses                                                      4,700         5,841
    Charitable foundation contribution                                                --         5,200
    Amortization of restricted stock awards                                          650            --
    Net securities transactions                                                      (83)          (33)
    Net gain on sales of loans held for sale                                          --           (65)
    Net loans originated for sale                                                     --        (7,730)
    Proceeds from sales of loans held for sale                                        --         9,081
    Adjustments of other real estate owned and
      repossessed property to fair value                                             784           178
    Net gain on sales of other real estate owned
      and repossessed property                                                      (754)         (388)
    Net loss (gain) on disposition of premises and equipment                         253           (71)
    Net decrease (increase) in accrued interest receivable                           411        (1,336)
    Net increase in other assets                                                 (17,397)       (3,457)
    Net decrease in other liabilities                                            (30,444)       (3,188)
                                                                                ---------     ---------
    Total adjustments                                                            (39,600)        5,244
                                                                                ---------     ---------
    Net cash (used in) provided by operating activities                          (32,592)        7,188
                                                                                ---------     ---------
Cash flows from investing activities:

  Net cash used in acquisition activity                                          (27,975)           --
  Proceeds from sales of securities available for sale                             3,009            --
  Proceeds from maturities, calls and paydowns of securities available            33,437        29,975
    for sale
  Purchases of securities available for sale                                     (16,155)     (184,539)
  Proceeds from maturities, calls and paydowns of securities held to              10,749        30,831
    maturity
  Purchase of FHLB of New York stock                                              (2,023)           --
  Net loans made to customers                                                    (56,924)      (38,564)
  Proceeds from sales of and payments received on other real estate owned
    and repossessed property                                                       3,288         3,670
  Proceeds from sale of premises and equipment                                        --           471
  Purchases of premises and equipment                                             (2,068)       (2,439)
                                                                               ---------     ---------
      Net cash used in investing activities                                      (54,662)     (160,595)
                                                                               ---------     ---------

Cash flows from financing activities:

  Net increase in deposits                                                         1,599         7,352
  Net increase in securities sold under agreements to repurchase                   1,242            --
  Net increase (decrease) in short-term borrowings                                77,360        (2,000)
  Issuance of long-term debt                                                      30,000            --
  Net increase in mortgagors' escrow balances                                      1,006         1,286
  Net proceeds from stock offering                                                    --       169,967
  Acquisition of common stock by Employee Stock Ownership Plan                        --       (18,428)
  Dividends paid                                                                  (1,408)           --
  Purchase of treasury stock                                                     (19,431)           --
                                                                               ---------     ---------
      Net cash provided by financing activities                                   90,368       158,177
                                                                               ---------     ---------
<CAPTION>
                                        3
<PAGE>

                           Hudson River Bancorp, Inc.
                      Consolidated Statements of Cash Flows
                                   (unaudited)
                                   (continued)

                                                                             For the Nine Months Ended
                                                                                    December 31,
                                                                          ---------------------------------
(In thousands)                                                                1999               1998
                                                                          --------------     --------------
Net increase in cash and cash equivalents                                      $   3,114     $   4,770
Cash and cash equivalents at beginning of period                                  12,722        34,273
                                                                               ---------     ---------
Cash and cash equivalents at end of period                                     $  15,836     $  39,043
                                                                               =========     =========

Supplemental cash flow information:

      Interest paid                                                            $  21,001     $  19,982
      Taxes paid                                                               $   4,186     $     563

Supplemental disclosures of non-cash investing and financing activities:

      Loans transferred to other real estate owned and repossessed property    $   2,446     $   4,223
      Adjustment of securities available for sale to fair value, net of tax       (7,267)          364
      Acquisition activity:
          Fair value of noncash assets acquired                                  175,959            --
          Fair value of liabilities assumed                                      157,048            --

</TABLE>
See accompanying notes to unaudited consolidated interim financial statements.

                                       4

<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 interim
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,  1999.  Operating
results for the three and nine month  periods  ended  December  31, 1999 are not
necessarily indicative of the results that may be expected for a full year.

         2. The Company completed its acquisition of SFS Bancorp,  Inc. (SFS) on
September  3, 1999,  paying  $25.10 in cash for each  share of SFS common  stock
outstanding. Total assets of $176.9 million and total deposits of $150.4 million
were acquired.  The Company utilized long-term debt with maturities ranging from
one-to-five  years to fund the  transaction.  In  accordance  with the  purchase
method of  accounting  for business  combinations,  the assets  acquired and the
liabilities assumed were adjusted to estimated fair value. Goodwill amounting to
$9.1 million was recorded relating to this transaction and is being amortized on
a straight-line basis over fifteen years. The results of SFS are included in the
consolidated financial statements only since the date of acquisition.

         3. On April 1, 1998, the Company adopted the provisions of Statement of
Financial Accounting Standards (SFAS) No. 130, "Reporting Comprehensive Income."
This statement  establishes standards for reporting and display of comprehensive
income and its components. Comprehensive income (loss) includes the reported net
income  (loss)  of a company  adjusted  for  certain  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 (loss) represents
net income (loss) plus other comprehensive  income (loss), which consists of the
net change in unrealized  gains or losses on  securities  available for sale for
the period, net of tax. Accumulated other comprehensive income (loss) represents
the net unrealized gains or losses on securities available for sale, net of tax,
as of the balance sheet dates.  Comprehensive  (loss) income for the three month
periods ended  December 31, 1999 and 1998 was $(854)  thousand and $1.4 million,
respectively.  Comprehensive  (loss)  income  for the nine month  periods  ended
December 31, 1999 and 1998 was $(259) thousand and $2.3 million, respectively.

         4. The  following  table sets forth certain  information  regarding the
calculation of basic and diluted earnings per share for the three and nine-month
periods  ended  December  31,  1999 and 1998.  Earnings  of the  Company for the
three-month  period prior to its initial public offering on July 1, 1998 are not
included  in the  calculation  of earnings  per share for the nine months  ended
December 31, 1998. Basic earnings per share is calculated by dividing net income
by the  weighted-average  number of common shares outstanding during the period.
Shares of restricted stock are not considered outstanding for the calculation of
basic  earnings per share until they become fully vested.  Diluted  earnings per
share is computed in a manner similar to that of basic earnings per share except
that the  weighted-average  number of common shares  outstanding is increased to
include the number of additional  common shares that would have been outstanding
if all  potentially  dilutive  common shares (such as stock options and unvested
restricted  stock) were issued during the reporting period.  Unallocated  common
shares held by the Company's  Employee Stock  Ownership Plan are not included in
the weighted-average number of common shares outstanding for either the basic or
diluted earnings per share calculations.

                                       5
<PAGE>

                           Hudson River Bancorp, Inc.
          Notes to Unaudited Consolidated Interim Financial Statements
                                   (continued)
<TABLE>
<CAPTION>


                                                            For the Three Months Ended December 31,
                                      -------------------------------------------------------------------------------------
(In thousands, except for                               1999                                        1998
   share and per share data)          ------------------------------------------  -----------------------------------------

                                                      Weighted          Per                       Weighted         Per
                                          Net          Average         Share          Net          Average        Share
                                        Income         Shares         Amount        Income         Shares         Amount
                                      ------------ ---------------- ------------  ------------ ---------------- -----------
<S>                                       <C>           <C>             <C>           <C>           <C>             <C>
Basic earnings per share                  $ 2,568       14,277,232      $  0.18       $ 1,880       16,425,450      $ 0.11

Effect of potential common
     shares outstanding:
        Stock options                                          -                                             -
        Restricted stock awards                             33,500                                           -
                                                    ---------------                              -------------
                                                            33,500                                           -
                                      ------------  ---------------  ------------  ------------  -------------  -----------

Diluted earnings per share                $ 2,568       14,310,732      $  0.18       $ 1,880       16,425,450      $ 0.11
                                      ============ ================ ============  ============ ================ ===========



                                                             For the Nine Months Ended December 31,
                                      -------------------------------------------------------------------------------------
                                                        1999                                        1998
                                      ------------------------------------------  -----------------------------------------

                                                      Weighted          Per                       Weighted         Per
                                          Net          Average         Share          Net          Average        Share
                                        Income         Shares         Amount        Income         Shares         Amount
                                      ------------ ---------------- ------------  ------------ ---------------- -----------
Basic earnings per share                  $ 7,008       14,792,265      $  0.47         $ 958       16,442,094      $ 0.06
Effect of potential common
     shares outstanding:
        Stock options                                        2,021                                           -
        Restricted stock awards                             25,499                                           -
                                                   ----------------                              --------------
                                                            27,520                                           -
                                      ------------ ---------------- ------------  ------------   -------------- -----------

Diluted earnings per share                $ 7,008       14,819,785      $  0.47         $ 958       16,442,094      $ 0.06
                                      ============ ================ ============  ============ ================ ===========
</TABLE>

                                       6

<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
- -------
         The financial review which follows focuses on the factors affecting the
consolidated  financial  condition  and results of  operations  of Hudson  River
Bancorp,  Inc. and subsidiary (the  "Company")  during the three and nine months
ended December 31, 1999, with  comparisons to 1998 as applicable.  The unaudited
consolidated interim financial statements and related notes, as well as the 1999
Annual Report, should be read in conjunction with this review.  Amounts in prior
periods'  consolidated  financial statements are reclassified whenever necessary
to conform to the current period's presentation.

         On  July 1,  1998,  Hudson  River  Bank & Trust  Company  (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. completed its initial public offering of
common stock,  receiving  approximately $173.3 million in gross proceeds ($170.0
million  net of offering  expenses)  in exchange  for  17,333,738  shares of its
common stock.  An additional  520,012  common shares were  contributed to Hudson
River  Bank & Trust  Company  Foundation.  The  Company  used a  portion  of the
proceeds to purchase all of the common  stock of the Bank.  Prior to the initial
public  offering,  Hudson  River  Bancorp,  Inc.  had no results of  operations,
therefore  results of operations prior to July 1, 1998 reflect the operations of
the Bank.

         The  Company's  primary  market area,  with 17  full-service  branches,
consists of the New York counties of Columbia,  Rensselaer, Albany, Schenectady,
and  Dutchess.  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  loans,  and to a
lesser extent, in marketable  securities.  The financial condition and operating
results of the Company are  dependent  on its net  interest  income which is the
difference  between the interest  income earned on its assets,  and the interest
expense  paid  on  its  liabilities,   primarily   consisting  of  deposits  and
borrowings.  Net income is also affected by provisions for loan losses and other
operating  income,  such as loan  servicing  income and fees on deposit  related
services; it is also impacted by other operating expenses,  such as compensation
and occupancy expenses 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
<PAGE>

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 Reform Act of 1995. In addition,  certain disclosures and information
customarily  provided  by  financial  institutions  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:

                                       7
<PAGE>
                          Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

         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  services
              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.

MERGER AND ACQUISITION ACTIVITY
- -------------------------------

         On  September  3, 1999 the Company  completed  its  acquisition  of SFS
Bancorp,  Inc.  ("SFS") paying $25.10 in cash for each share of SFS common stock
outstanding (the "SFS  Acquisition").  The total consideration was approximately
$32 million,  funded  primarily by long-term debt. The transaction was accounted
for under the purchase  method of accounting and goodwill  associated  with this
transaction totaling $9.1 million was recorded.  The goodwill is being amortized
straight  line over fifteen  years.  SFS had total assets of $176.9  million and
total  deposits of $150.4  million as of September 3, 1999 and its four branches
within  Schenectady  County were added to the Hudson River Bank & Trust  Company
branch network.

OVERVIEW
- --------

         The Company  earned net income for the three months ended  December 31,
1999  amounting to $2.6 million,  or $0.18 per share,  up $688 thousand from the
$1.9 million  earned during the three months ended December 31, 1998. Net income
for the nine  months  ended  December  31, 1999 was $7.0  million,  or $0.47 per
share,  up $5.1 million from the $1.9  million  earned  during the same period a
year  previous.  Net income in the 1998 period was  significantly  impacted by a
$5.2 million ($3.1 million  after-tax)  non-recurring  expense taken during July
1998 associated with the  contribution of stock to the Hudson River Bank & Trust
Company Foundation. The increases over the prior year results were also a result
of higher net interest income and a lower  provision for loan losses,  partially
offset by higher other operating  expenses after adjusting for the  nonrecurring
expense,  and higher income tax expense. For the three months ended December 31,
1999, the Company's return on average assets was .95%, up from .90% in 1998. The
Company's  return on average equity for the three months ended December 31, 1999
was 4.98%, up from 3.29% in 1998. See Table A, "Financial Highlights".
<PAGE>


                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

ASSET/LIABILITY MANAGEMENT
- --------------------------

         The Company attempts to maximize net interest  income,  and net income,
while actively managing its liquidity and interest rate sensitivity  through the
mix of various core deposits and other sources of funds,  which in turn, fund an
appropriate  mix of earning  assets.  The changes in the Company's asset mix and
sources of funds,  and the resultant impact on net interest income are discussed
below.

Earning Assets

         Total average  earning  assets  increased to $1.0 billion for the three
months ended  December 31,  1999,  up from $796.2  million in the same period of
1998.  This  increase  was  primarily  a  result  of the  completion  of the SFS
Acquisition  during the quarter ended  September  30, 1999.  For the nine months
ended December 31, 1999,  average  earning assets were $920.7  million,  up from
$771.5  million in 1998.  This increase is attributed to the SFS

                                       8
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

Acquisition as well as the impact of the Company's  initial  public  offering on
July 1, 1998.  Interest  income for the three months ended December 31, 1999 was
$20.5 million, up $4.5 million from 1998. For the nine months ended December 31,
1999,  interest  income was $55.4 million,  an increase of $7.7 million over the
same period in 1998. The increase in average balances was the primary reason for
the higher income,  offset by lower yields on those assets. The yield on earning
assets fell from 7.98% for the three months ended  December 31, 1998 to 7.92% in
1999. For the nine months ended December 31, 1999, yields declined from 8.21% in
1998 to 8.01% in 1999. The change in the Company's asset mix from lower yielding
investments  to higher  yielding  loans has  reduced  the impact of a lower rate
environment on its earning assets. Earning assets at December 31, 1999 were $1.0
billion,  up from $847.1  million at March 31, 1999 primarily as a result of the
SFS Acquisition.

Loans

         The average  balance of loans increased to $766.2 million for the three
months  ended  December  31, 1999,  up $242.1  million  from the $524.1  million
average  for the same  period  in the  prior  year.  The  yield on loans for the
quarter decreased 61 basis points, from 8.94% in 1998 to 8.33% in 1999. Interest
income on loans for the three months ended  December 31, 1999 increased to $16.0
million from $11.8  million in 1998.  The  increase in average  balances for the
quarter  resulted  in a $5.1  million  increase  in  interest  income  that  was
partially  offset by an $879 thousand  decrease in interest  income due to lower
rates.  On a year to date  basis,  average  loans were $669.9  million,  up from
$518.8  million in 1998.  The yield on loans for the nine months ended  December
31,  1999 was  8.56%,  down from  9.18% in 1998.  The  impact of higher  average
balances  resulted  in an  increase of $9.9  million in  interest  income.  This
increase was partially  offset by a $2.7 million decrease in interest income due
to lower rates.

         Total loans were $773.6 million at December 31, 1999, up $195.5 million
from the $578.1  million at March 31, 1999.  Loans secured by  residential  real
estate increased from $295.5 million, or 51.1% of total loans at March 31, 1999,
to $480.2  million,  or 62.1% of total loans at December 31, 1999. This increase
was primarily the result of the SFS  Acquisition.  Commercial  real estate loans
increased  $37.2  million to $128.7  million  at  December  31,  1999 from $91.5
million at March 31,  1999.  Approximately  $4.8  million of the  increase was a
result of the SFS  Acquisition.  Commercial  loans increased to $37.3 million at
December 31, 1999 from $29.0  million at March 31, 1999.  These  increases  were
offset by  decreases  of $6.9 million in  manufactured  housing  loans and $39.9
million in financed  insurance premium loans.  Management intends to continue to
reduce the portfolio of  manufactured  housing loans  gradually  through  normal
paydown  activity  while it continues  its focus on  commercial  real estate and
commercial  lending,  as well as residential  lending.  The decrease in financed
insurance premiums is a seasonal fluctuation as the majority of this business is
written  during the quarter ending March 31 and is paid down over the subsequent
three quarters. See Table D, "Loan Portfolio Analysis".

Securities

         The average  balance of securities  available  for sale and  securities
held to maturity (collectively  "securities")  increased $19.1 million to $255.7
million for the three months ended December 31, 1999, up from $236.6 million for
the three months ended December 31, 1998. This increase is the result of the SFS
Acquisition as well as the reinvestment of the Company's  federal funds sold and
securities  purchased under  agreements to resell into the securities  available
for sale  portfolio  during the last nine months of the fiscal year ending March
31, 1999.  Average  securities  for the nine months ended December 31, 1999 were
$246.4 million,  an increase of $58.3 million from the  corresponding  period in
the previous year. Interest income earned on securities was $4.3 million for the

<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)


three months ended  December 31, 1999,  up $582  thousand  from the $3.7 million
earned in 1998. On a year to date basis, interest income on securities grew from
$9.1  million  in 1998 to $12.1  million  in 1999.  The  growth  in the  average
balances of  securities  resulted in the  increase in interest  income while the
fluctuations in average rates did not have a significant impact.

         Securities at December 31, 1999 were $249.8 million, down $15.9 million
from the $265.7  million the Company held as of March 31, 1999. The decrease was
almost  entirely due to calls,  maturities  and paydowns of  securities  (offset
primarily by the impact of the SFS  Acquisition)  as well as the increase in the
net unrealized loss on the securities available for sale portfolio. Reinvestment
of the proceeds were primarily directed to the loan portfolio to accommodate the
growth experienced in that asset category. Management is continuing to allow the
balance of  securities  held to  maturity  to  decrease  with new  purchases  of
securities directed to the securities available for sale classification.

                                       9
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

Federal Funds Sold and Securities Purchased Under Agreements to Resell

         The  average  balance of federal  funds sold and  securities  purchased
under agreements to resell was $32.4 million for the three months ended December
31, 1998,  generating $420 thousand in interest income for that period.  For the
nine months  ended  December 31, 1998,  the average  balance was $61.5  million,
generating  $2.6  million in interest  income.  The Company had limited  federal
funds sold and no  securities  purchased  under  agreements to resell during the
three and nine months  ended  December 31, 1999 as these asset  categories  were
reinvested in the higher  yielding  loan and  securities  portfolios  during the
latter stages of the year ended March 31, 1999.  For the immediate  future,  the
Company does not anticipate  utilizing  these asset  categories for  significant
investments other than on a temporary basis as market conditions warrant.

Funding Sources

         The Company utilizes traditional deposit products such as time, savings
and N.O.W. and money market deposits as its primary source for funding. However,
other sources such as short-term  borrowings  and long-term debt are utilized as
necessary to support the Company's growth in assets and to achieve interest rate
sensitivity  objectives.  The average  balance of  interest-bearing  liabilities
increased to $813.5  million for the three  months ended  December 31, 1999 from
$552.8 million for the three months ended December 31, 1998. For the nine months
ended December 31, 1999, the average balance of interest-bearing liabilities was
$690.1  million,  up from  $578.6  million  for the same  period  in 1998.  This
increase in average  balances is attributed  primarily to the  completion of the
SFS  Acquisition.  Interest expense for the three months ended December 31, 1999
was $8.5 million,  up $2.2 million from the same period in 1998. The increase in
volume,  offset by a  decrease  in the  average  rate paid from  4.55% to 4.17%,
resulted in the overall increase in interest expense for the three month period.
For the nine months ended December 31, 1999, the increase in the average balance
resulted in a $4.2  million  increase in interest  expense.  This was  partially
offset by the $2.6 million  reduction in interest  expense  resulting from lower
average interest rates, 4.58% in 1998 to 4.15% in 1999.

         Interest-bearing  liabilities at December 31, 1999 were $838.7 million,
up from $580.2 million at March 31, 1999.  This increase was a result of the SFS
Acquisition  as well as the  necessity  to fund  the  growth  in  assets  of the
Company, primarily in the loan portfolio.

Deposits

         The average  balance of savings  accounts  increased  $43.3  million to
$183.0  million for the three  months ended  December  31, 1999,  up from $139.7
million  for the same  period  in 1998.  On a year to date  basis,  the  average
balance of savings  accounts was $163.5  million in 1999, up from $160.1 million
in 1998. These  fluctuations are the result of the impact of the SFS Acquisition
during 1999, offset in part by the impact of the stock subscriptions received in
the  prior  year  relating  to the  Company's  initial  public  offering,  which
temporarily increased deposits during 1998. Interest expense on savings accounts
increased from $1.1 million for the three months ended December 31, 1998 to $1.2
million in 1999.  The  decrease  in  average  rates paid from 3.12% to 2.55% was
offset by the  effect of the  higher  average  balances  in the  quarter  ending
December  31,  1999 and  resulted in the  increase  in interest  expense for the
quarter.  The  decline in average  rates paid on savings  accounts  for the nine
months ended December 31, 1999 from 3.29% to 2.75% was only partially  offset by
the  effect of the  increase  in average  balances  for this time  period.  This
resulted in an overall  decline of $585 thousand in interest  expense on savings
accounts in 1999 when compared to the nine months ended December 31, 1998.
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

         The average balance of time deposits  increased from $313.9 million for
the three months ended  December 31, 1998 to $391.1 million for the three months
ended  December 31, 1999. On a year to date basis,  the average  balance of time
deposits  increased  from  $315.4  million  in 1998 to $341.0  million  in 1999.
Interest  expense on time  deposits  increased a total of $404  thousand for the
three months ended December 31, 1999 from the comparable  period in 1998.  Lower
average rates paid on time deposits of 5.02% for the three months ended December
31, 1999 down from 5.73% in 1998 only partially  offset the effect of the higher
average  balances  resulting in the  increase in interest  expense for the three
months ended December 31, 1999. For the nine months ended December 31, 1999, the
decline in average  rates paid from 5.80% in 1998 to 5.09% in 1999 resulted in a
$1.8  million  decrease in interest

                                       10
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

expense due to lower rates  during this time  period.  This was offset by a $1.1
million increase in interest expense due to the increased average balances.

         Total  deposits,   including   $50.3  million  of   noninterest-bearing
deposits,  were $744.0  million at December  31,  1999,  up from $591.8  million
($44.0  million  of  noninterest-bearing  deposits)  at March  31,  1999.  These
increases  were a  result  of the SFS  Acquisition,  as  well  as the  Company's
continued focus on commercial services,  including commercial deposits,  and the
opening of a branch at the end of March 1999.

Short-term Borrowings and Long-term Debt

         The average balance of short-term borrowings increased to $76.4 million
for the three months ended  December 31, 1999 from $65 thousand in 1998. For the
nine  months  ended  December  31,  1999,  the  average  balance  of  short-term
borrowings was $50.7 million,  up from $1.2 million for the same period in 1998.
Interest expense on these borrowings increased $1.1 million for the three months
ended  December  31,  1999 when  compared  with 1998.  On a year to date  basis,
interest expense on short-term borrowings increased $2.0 million almost entirely
due to the increase in volume.

         The  average  balance of  long-term  debt was $30.6  million  and $14.3
million  for  the  three  and  nine-month   periods  ended  December  31,  1999,
respectively.  The  Company did not have any  long-term  debt during the periods
ended  December 31, 1998. As a result,  all the increase in interest  expense on
long-term debt for both the three and nine-month periods ended December 31, 1999
is attributed to increases in volume.

         Short-term borrowings were $105.1 million at December 31, 1999, up from
$27.6  million at March 31, 1999.  This  increase is primarily the result of the
Company's use of such  borrowings to fund its growth in loans and the repurchase
of Company  stock.  Long-term  debt was $30.6 million at December 31, 1999.  The
increase in this  category is primarily  attributed to the use of such funds for
the  SFS  Acquisition  as  well  as  management's  continued  monitoring  of the
Company's  interest rate risk profile.  The interest rates on the long-term debt
are fixed with  maturities  ranging from  one-to-five  years,  with call options
ranging from one-to-three years.

Net Interest Income

         Net interest  income for the three  months ended  December 31, 1999 was
$11.9 million,  up from the $9.7 million for the three months ended December 31,
1998. For the nine months ended December 31, 1999, net interest income increased
$6.1  million to $33.9  million  from $27.8  million  for the same period a year
previous.  The increase was the result of the increase in average earning assets
and  lower  rates  paid on  interest-bearing  liabilities.  The  impact of these
factors was offset in part by lower rates earned on average  earning  assets and
higher balances of interest-bearing liabilities. As a result of these volume and
rate fluctuations,  the Company's net interest margin for the three months ended
December 31, 1999 was 4.62%, down from 4.82% for the three months ended December
31, 1998. For the nine months ended  December 31, 1999, the net interest  margin
was 4.90%, up from 4.78% for 1998. See Table B, "Average Balances,  Interest and
Yields" and Table C, "Volume and Rate Analysis".
<PAGE>

                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

Non-Interest Sensitive Assets and Liabilities

         Non-interest  sensitive  assets include  accrued  interest  receivable,
premises  and  equipment,  other real  estate  owned and  repossessed  property,
goodwill  and  other  intangibles,  and other  assets.  Premises  and  equipment
amounted to $19.0  million at December 31, 1999,  up from $16.8 million at March
31, 1999. The increase is primarily attributed to assets acquired as part of the
SFS Acquisition and upgrades of our computer mainframe during 1999. Goodwill and
other intangibles increased from $3.2 million at March 31, 1999 to $11.9 million
at  December  31, 1999  essentially  as a result of the SFS  Acquisition.  Other
assets were $32.2  million at December 31,  1999,  up from $7.4 million at March
31, 1999.  The increase is attributed  to the  Company's  purchase of bank owned
life insurance on  substantially  all employees ($15 million) and an increase in
the level of the Company's tax  receivable  asset due to the timing of estimated
tax payments and deferred  taxes  associated  with the SFS  Acquisition  and the
mark-to-market of the Company's securities available for sale portfolio.

         Non-interest sensitive liabilities include non-interest bearing deposit
accounts  (primarily  checking  accounts)  and other  liabilities.  Non-interest
bearing deposits increased from $44.0 million at March 31, 1999 to $50.3 million
at December 31, 1999. This increase is associated with accounts acquired as part
of the SFS  Acquisition,  a new  branch in 1999,  and  growth  of the  Company's
commercial accounts, which are generally non-interest bearing.

                                       11
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

Other  liabilities  decreased  from  $37.8  million  at March 31,  1999 to $10.6
million at December 31, 1999.  The  decrease is almost  entirely  related to the
funding  of  amounts  due to  insurance  companies  in April  1999 for  financed
insurance premium loans.  These amounts were recorded as other liabilities as of
March 31, 1999.

RISK MANAGEMENT
- ---------------
Credit Risk

         Credit risk is managed  through the  interrelationship  of loan officer
lending  authorities,  Board of  Director  oversight,  loan  policies,  a credit
administration  department, an internal loan review function, and a problem loan
committee.  These  components  of  the  Company's  underwriting  and  monitoring
functions  are  critical  to  the  timely  identification,   classification  and
resolution of problem credits.

Non-performing Assets
- ---------------------

         Non-performing   assets  include   non-performing  loans  (loans  in  a
non-accrual  status,  loans that have been  restructured,  and loans past due 90
days or more and still accruing  interest) and assets which have been foreclosed
or repossessed.  Foreclosed assets typically represent residential or commercial
properties while repossessed property is primarily  manufactured homes abandoned
by their owners or repossessed by the Company.

         Total non-performing  assets at December 31, 1999 were $12.9 million or
1.18% of total  assets,  compared with $12.5 million or 1.41% at March 31, 1999.
The $490  thousand  increase  in total  non-performing  assets  is due to a $1.3
million increase in  non-performing  loans,  partially offset by a $774 thousand
decrease in foreclosed and repossessed assets.

         The increase in  non-performing  loans was in part the result of a $753
thousand  increase in financed  insurance  premium loans placed on  non-accrual.
These loans are placed on non-accrual usually within 30 days of a missed payment
and collection  procedures from insurance companies of the unearned premiums can
take 90 days or longer. The increase was a by-product of the Company's growth in
this  lending  category  as of March 31,  1999 and is  expected to be a seasonal
increase based upon the Company's past experience with these loans. In addition,
non-performing loans were also increased as a result of the SFS Acquisition. SFS
had $937 thousand in  non-performing  loans immediately prior to the acquisition
date.

         The $774 thousand  decrease in foreclosed  and  repossessed  assets was
made up of a $451 thousand reduction of repossessed  manufactured homes with the
remainder  made  up of  reductions  in  foreclosed  residential  and  commercial
properties,  partially offset by foreclosed  properties  acquired as part of the
SFS Acquisition.

Allowance and Provision For Loan Losses
- ---------------------------------------

         The allowance  for loan losses at December 31, 1999 was $18.7  million,
up from $14.3  million at March 31,  1999.  The  allowance  as a  percentage  of
non-performing  loans  increased  from  143.8%  at March  31,  1999 to 167.1% at
December 31, 1999.  The adequacy of the  allowance  for loan losses is evaluated
monthly by management based upon a review of significant  loans, with particular
<PAGE>

                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

emphasis on non-performing and delinquent loans that management believes warrant
special  attention,  as well as an analysis  of the higher risk  elements of the
Company's loan  portfolio.  Net  charge-offs for the three months ended December
31, 1999 were $578 thousand,  up from $544 thousand for the same period in 1998.
For the nine months ended December 31, 1999, net charge-offs  were $1.3 million,
down  from the $1.4  million  in 1998.  Gross  charge-offs  were  down from $2.3
million for the nine months ended December 31, 1998 to $1.7 million for the same
period in 1999.

         As a result of management's analysis of the risk characteristics of the
lending portfolio,  as well as the trends and levels of non-performing and other
delinquent  loans,  a provision  for loan  losses of $1.5  million for the three
months ended December 31, 1999 was recorded.  The $1.5 million provision is down
$181  thousand  from the $1.7  million  provision  recorded for the three months
ended  December 31,  1998.  For the nine months  ended  December  31, 1999,  the
Company  recorded a provision  for loan losses of $4.7  million,  down from $5.8
million in the prior year. An additional  allowance of $1.0 million was acquired
during the nine months ended  December 31, 1999 as part of the SFS  Acquisition.
The Company continues to maintain certain portfolios of loans with higher credit
risk,  such  as  manufactured  housing  loans,  commercial  loans  and  financed
insurance  premium loans. Net  charge-offs,  risk elements of the Company's loan
portfolio,  economic  conditions in the Company's market area and non-performing

                                       12
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

loan balances are the primary  factors which are considered in  determining  the
levels of the Company's  provision for loan losses. The Company anticipates that
the provision for loan losses will continue to approximate current levels in the
near term to accommodate  planned growth in loans and the  portfolio's  changing
risk  profile,  although  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".

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, falling
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 monthly to review the Company's  interest rate
risk position and profitability,  and to recommend  strategies for consideration
by the Board of Directors. Management also reviews loan and deposit pricing, and
the  Company's   securities   portfolio,   formulates   investment  and  funding
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 changes in interest rates and to fluctuations in the
difference between long- and short-term interest rates.

         Interest rate risk analyses  performed by the Company indicate that the
Company is asset sensitive, or its earning assets mature or reprice more quickly
than its interest-bearing liabilities. As a result, falling interest rates could
result in a decrease in net interest income. 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  purchases  of
securities,  retention of fixed rate 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.  Management  continuously  evaluates
various  alternatives to address  interest rate risk including,  but not limited
to, the purchase of interest rate swaps, caps, and floors, leveraging scenarios,
and changes in asset or funding mix. There have been no  significant  changes in
the Company's interest rate sensitivity since March 31, 1999.
<PAGE>

                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

Liquidity Risk

         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 securities held to maturity and securities available for
sale,  new  deposits,  and  drawings  upon the  Company's  credit lines with the
Federal Home Loan Bank of New York. The Company's  cash outflows  consist of new
loan originations,  security purchases, deposit withdrawals,  operating expenses
and treasury stock purchases. 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,  and  through  the use of  borrowings.  Management
believes  that the level of the  Company's  liquid  assets  combined  with daily

                                       13
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

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 RESOURCES
- -----------------
         Consistent  with its goal 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 $198.9
million at December  31,  1999,  or 18.11% of total  assets on that date.  As of
March 31,  1999,  total  equity  was $219.3  million or 24.89% of total  assets.
Ratios of  tangible  equity to  tangible  assets  were  17.21%  and 24.62% as of
December  31, 1999 and March 31, 1999,  respectively.  These  reductions  in the
equity to assets ratios are  reflective of  management's  objectives to leverage
capital through asset growth,  mergers and  acquisitions,  a dividend policy and
share  repurchases.  The Company completed a 5% share repurchase  program during
July 1999 and is  currently  executing  a 10% share  repurchase  program.  As of
December 31, 1999 the Company had an additional  659 thousand  shares to acquire
under its current repurchase  program.  As of December 31, 1999, the Company and
the Bank exceeded all of their regulatory capital requirements.

OTHER OPERATING INCOME AND EXPENSES
- -----------------------------------
         Total other  operating  income was $614  thousand  for the three months
ended  December 31, 1999 up slightly from the $583 thousand  earned for the same
period in 1998. Other operating income is composed  primarily of service charges
on deposit  accounts,  loan servicing  income and net  securities  transactions.
Income from service charges on deposit accounts  increased from $325 thousand in
1998 to $414 thousand in 1999,  primarily as a result of the SFS Acquisition and
its resultant  increase in deposit  accounts.  Loan servicing  income  decreased
slightly due to the reductions in the Company's  loan  servicing  portfolio as a
result of paydowns.  Other  income was $163  thousand for the three months ended
December 31, 1999 as compared to $211 thousand for the same period in 1998.  For
both the nine months  ended  December 31, 1999 and 1998,  total other  operating
income was $1.9 million.

         Total other  operating  expenses were $7.2 million for the three months
ended  December 31, 1999, up $1.6 million from the same period in 1998.  For the
nine months ended December 31, 1999,  total other operating  expenses were $20.3
million,  down $382 thousand  from the same period a year earlier.  The decrease
for the nine months ended  December 31, 1999 was  primarily a result of the $5.2
million  non-recurring  expense  associated  with a contribution of stock to the
Hudson  River  Bank & Trust  Company  Foundation  in  1998.  This  decrease  was
substantially offset by higher expenses in compensation and benefits, equipment,
other real estate owned and repossessed property, goodwill and other intangibles
amortization  and other  expenses.  Increases in these expense  categories  also
resulted in the increase in total operating  expenses for the three months ended
December 31, 1999.

         Compensation  and benefits  increased $708 thousand to $3.6 million for
the three months ended December 31, 1999 from $2.9 million in 1998. For the nine
months ended December 31, 1999, compensation and benefits were $10.1 million, up
from $8.1 million in 1998. This increase is the result of costs  associated with
the  Company's  Employee  Stock  Ownership  Plan and  stock  awarded  under  the
Company's  Recognition  and Retention  Plan.  Costs  associated with these plans
totaled $552  thousand and $1.7 million,  respectively,  during the three months
<PAGE>

                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

and nine months ended  December 31, 1999,  while in 1998, the costs totaled $333
thousand and $713 thousand for the three and nine-month  periods,  respectively.
The SFS Acquisition  resulted in increased expenses as four additional  branches
were added to the Company's branch network in September 1999. The opening of the
Company's  thirteenth  branch just prior to the beginning of the current  fiscal
year also contributed to the increase in compensation and benefits.

         Equipment  expenses for the three  months ended  December 31, 1999 were
$679 thousand, up from $388 thousand in 1998. For the nine months ended December
31, 1999, equipment expenses increased $665 thousand to $1.8 million as compared
to 1998.  These expenses were higher due to the equipment  purchases made during
the second half of the last fiscal year in which  depreciation  and  maintenance
charges were recorded  during 1999.  These  equipment  purchases  included a new
teller   system,   new  personal   computers,   an  upgraded   network  and  new
image-technology  for back  office  operations.  The  opening of our  thirteenth
branch as mentioned  previously and the SFS Acquisition also contributed to this
increase.

         Expenses on other real estate owned and repossessed  property increased
from $199  thousand  during the three  months  ended  December  31, 1998 to $253
thousand  during  1999.  On a year to date basis,  other real  estate  owned and

                                     14
<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                  (continued)

repossessed  property  expenses  increased  to $914  thousand  in 1999 from $497
thousand in 1998. This increase is the result of management's  continued efforts
to reduce the level of problem assets.  The growth in this asset category during
the previous year resulted in increased  maintenance  expenses  associated  with
these assets during 1999 as compared with 1998.

         Goodwill and other intangibles  amortization for the three months ended
December 31, 1999 was $282 thousand,  up from $75 thousand for the same period a
year earlier.  For the nine months ended December 31, goodwill  amortization was
$806  thousand in 1999 and $161 thousand in 1998.  The  increases  relate to the
goodwill  associated with the Company's equity  investments in Homestead Funding
Corp.,  a mortgage  company,  in  November  1998,  an equity  investment  in The
Bostwick Group, an insurance  brokerage  company,  in September 1999, as well as
the SFS Acquisition.

         Other  expenses  were $1.5 million for the three months ended  December
31,  1999 up from $1.4  million  during  the same  period in 1998.  For the nine
months ended  December 31, 1999,  other  expenses  were $4.4 million in 1999, up
from $3.5  million in 1998.  The  increase  is the  result of general  increases
associated  with  being a public  company  and the SFS  Acquisition.  The  costs
include  Delaware  franchise tax fees,  annual  report  printing  expenses,  and
marketing of the Company's  thirteenth branch opening. The Company also recorded
a $253 thousand loss on the  disposition  of equipment as a result of an upgrade
to its existing mainframe that was necessitated by the SFS Acquisition.

INCOME TAX EXPENSE
- ------------------
         Income tax expense  increased  from $1.1  million for the three  months
ended December 31, 1998 to $1.3 million for the  comparable  period in 1999. For
the nine months ended December 31, 1999,  tax expense was $3.7 million,  up from
$1.1 million in the 1998 period.  The increase is primarily the result of higher
income before income tax expense  partially  offset by an increase in tax exempt
income  realized  by the  Company.  Management  anticipates  that the  Company's
effective  tax rate will  decrease  in future  periods  due to the effect of the
Company's  recent  investment  in  bank  owned  life  insurance  as  well as the
implementation of other tax planning strategies.

YEAR 2000 READINESS DISCLOSURE
- ------------------------------
         The Company has experienced no significant problems to date relating to
the year 2000 issue.  Management will continually  monitor its depositors,  loan
customers,  and third party  vendors for the  immediate  future to  determine if
there are any residual or delayed implications of the century date change.

IMPACT OF 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 June  1998,  the  FASB  issued  Statement  of  Financial  Accounting
Standards  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.  As amended, this Statement is currently
effective for all fiscal quarters of fiscal years beginning after June 15, 2000.
Management is currently evaluating what impact, if any, this Statement will have
on the Company's consolidated financial statements.

                                       15

<PAGE>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

Table A. Financial Highlights
<TABLE>
<CAPTION>

                                                                  At or                            At or
                                                       For the Three Months Ended        For the Nine Months Ended
                                                               December 31,                      December 31,
                                                     ---------------------------------  ----------------------------
                                                          1999              1998            1999           1998
                                                     ----------------  ---------------  ------------  --------------
 <S>                                                 <C>               <C>              <C>           <C>
Financial Ratios
- ----------------
Basic earnings per share(1)                          $      0.18       $      0.11      $      0.47   $      0.06
Diluted earnings per share(1)                               0.18              0.11             0.47          0.06
Return on average assets(2)                                 0.95%             0.90%            0.97%         0.32%
Return on average equity(2)                                 4.98              3.29             4.42          1.49
Return on average tangible equity(2)                        5.29              3.29             4.58          1.49
Net interest rate spread                                    3.75              3.43             3.86          3.63
Net interest margin(2)                                      4.62              4.82             4.90          4.78
Efficiency ratio(3)                                        52.73             51.91            52.22         50.19
Expense ratio(2)(3)                                         2.44              2.55             2.58          2.46

</TABLE>
<TABLE>
<CAPTION>
                                                                            At Period Ended
                                                     ---------------------------------------------------------------
                                                        December 31,    September 30,            March 31,
                                                                                        ----------------------------
                                                           1999             1999            1999            1998
                                                     ----------------  ---------------  ------------  --------------
<S>                                                  <C>               <C>              <C>              <C>
Share Information
- -----------------
Book value per share                                 $     14.33       $     14.24      $     14.02      $     --
Tangible book value per share                              13.47             13.40            13.81            --
Book value per share, including unallocated
    ESOP shares and unvested RRP shares                    12.49             12.48            12.39            --
Tangible book value per share, including unallocated
     ESOP shares and unvested RRP shares                   11.74             11.75            12.21            --
Closing market price                                       10.06             11.06            10.94            --

Capital Ratios
- --------------
Equity to total assets                                     18.11%            19.43%           24.89%           10.18%
Tangible equity to tangible assets                         17.21             18.50            24.62            10.10

Asset Quality Ratios
- --------------------
Non-performing loans to total loans                         1.45              1.96             1.72             3.10
Non-performing assets to total assets                       1.18              1.55             1.41             2.57
Allowance as a % of non-performing loans                  167.12            120.15           143.77            52.32
Allowance as a % of loans                                   2.42              2.35             2.47             1.62


  (1) Earnings per share data only applies to periods since the Company's initial public offering on July 1, 1998.

  (2) Annualized.

  (3) Ratio does not include other real estate owned and repossessed property expenses,  net securities  transactions
      and goodwill and other intangibles  amortization for each period.  The ratio for the nine months ended December
      31, 1998 does not include a charitable contribution to the Hudson River Bank & Trust Company Foundation.
</TABLE>

                                       16

<PAGE>
<TABLE>
<CAPTION>
                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)


Table B.  Average Balances, Interest, and Yields

                                                                         Three Months Ended December 31,
                                                   ----------------------------------------------------------------------------
                                                                   1999                                   1998
                                                   -------------------------------------- -------------------------------------
                                                     Average                  Average       Average                  Average
(In thousands)                                       Balance     Interest    Yield/Rate     Balance     Interest   Yield/Rate
                                                   -------------------------------------- -------------------------------------
Earning assets:
<S>                                                 <C>             <C>            <C>        <C>           <C>          <C>
Federal funds sold                                  $       767     $    11        5.71%      $  3,911      $   47       4.77%
Securities purchased under agreements to resell               -           -            -        28,530         373       5.19
Securities available for sale (1)                       243,307       4,113        6.73        193,326       3,061       6.28
Securities held to maturity                              12,386         205        6.58         43,303         675       6.18
Federal Home Loan Bank of NY stock                        5,483          94        6.82          3,035          53       6.93
Loans receivable (2)                                    766,196      16,045        8.33        524,078      11,803       8.94
                                                   -------------------------------------- ------------------------------------
     Total earning assets                             1,028,139      20,468        7.92%       796,183      16,012       7.98%
                                                                     -------------------                  --------------------

Cash and due from banks                                  15,319                                 13,135
Allowance for loan losses                               (18,093)                               (11,886)
Other non-earning assets                                 53,803                                 29,804
                                                   -------------                          -------------
     Total assets                                   $ 1,079,168                              $ 827,236
                                                   =============                          =============
</TABLE>

<TABLE>
<CAPTION>

Interest bearing liabilities:
<S>                                                 <C>             <C>             <C>       <C>          <C>           <C>
Savings accounts                                    $   182,981     $  1,174        2.55%     $ 139,691    $  1,100      3.12%
N.O.W. and money market accounts                        124,828          801        2.55         95,306         684      2.85
Time deposit accounts                                   391,078        4,936        5.02        313,894       4,532      5.73
Mortgagors' escrow deposits                               5,294           29        2.18          3,812          22      2.29
Securities sold under agreements to repurchase            2,262           25        4.40              -           -         -
Short-term borrowings                                    76,436        1,085        5.65             65           1      6.10
Long-term debt                                           30,600          471        6.12              -                     -
                                                   -------------------------------------- ------------------------------------
     Total interest bearing liabilities                 813,479        8,521        4.17%       552,768       6,339      4.55%
                                                                -------------------------                  -------------------

Non-interest bearing deposits                            47,665                                  41,760
Other non-interest bearing liabilities                   12,783                                   5,834
Shareholders' equity                                    205,241                                 226,874
                                                   -------------                          -------------
     Total liabilities and shareholders' equity     $ 1,079,168                               $ 827,236
                                                   =============                          =============

Net interest income                                                 $ 11,947                               $  9,673
                                                                ============                               ===========
Net interest spread                                                                3.75%                                 3.43%
                                                                            =============                             ============
Net interest margin                                                                4.62%                                 4.82%
                                                                            =============                             ============

(1) Average balances include fair value adjustment.
(2) Average balances include non-accrual loans.
                                                                     (continued)
</TABLE>
                                       17
<PAGE>
<TABLE>
<CAPTION>

                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

Table B.  (continued)

                                                                          Nine Months Ended December 31,
                                                     --------------------------------------------------------------------------
                                                                     1999                                 1998
                                                     ------------------------------------  ------------------------------------
                                                       Average                 Average       Average                 Average
(In thousands)                                         Balance     Interest  Yield/Rate      Balance    Interest   Yield/Rate
                                                     ------------------------------------  ------------------------------------
Earning assets:
<S>                                                     <C>           <C>          <C>       <C>          <C>            <C>
Federal funds sold                                      $     257     $   11       5.70%     $  24,314    $  1,028       5.61%
Securities purchased under agreements to resell                 -          -          -         37,165       1,571       5.61
Securities available for sale (1)                         230,564     11,330       6.54        134,615       6,522       6.43
Securities held to maturity                                15,846        788       6.62         53,531       2,562       6.35
Federal Home Loan Bank of NY stock                          4,179        217       6.91          3,035         164       7.17
Loans receivable (2)                                      669,881     43,068       8.56        518,820      35,894       9.18
                                                     ------------------------------------  ------------------------------------
     Total earning assets                               $ 920,727     55,414       8.01%       771,480      47,741       8.21%
                                                                  -----------------------                ----------------------

Cash and due from banks                                    13,495                               13,222
Allowance for loan losses                                 (16,394)                             (10,252)
Other non-earning assets                                   42,275                               27,658
                                                     -------------                         ------------
     Total assets                                       $ 960,103                            $ 802,108
                                                     =============                         ============


Interest bearing liabilities:
Savings accounts                                        $ 163,533   $  3,381       2.75%     $ 160,082    $  3,966       3.29%
N.O.W. and money market accounts                          112,454      2,254       2.67         96,495       2,076       2.86
Time deposit accounts                                     341,025     13,042       5.09        315,443      13,796       5.80
Mortgagors' escrow deposits                                 6,379        105       2.19          5,463          93       2.26
Securities sold under agreements to repurchase              1,602         51       4.24              -           -          -
Short-term borrowings                                      50,732      2,054       5.39          1,162          51       5.83
Long-term debt                                             14,344        653       6.06              -           -          -
                                                     ------------------------------------  ------------------------------------
     Total interest bearing liabilities                   690,069     21,540       4.15%       578,645      19,982       4.58%
                                                                     --------------------                 ---------------------

Non-interest bearing deposits                              45,537                               43,838
Other non-interest bearing liabilities                     13,612                                6,191
Shareholders' equity                                      210,885                              173,434
                                                     -------------                         ------------
     Total liabilities and shareholders' equity         $ 960,103                            $ 802,108
                                                     =============                         ============

Net interest income                                                 $ 33,874                              $ 27,759
                                                                  ===========                          ============
Net interest spread                                                                3.86%                                 3.63%
                                                                             ============                          ============
Net interest margin                                                                4.90%                                 4.78%
                                                                             ============                          ============

(1) Average balances include fair value adjustment.
(2) Average balances include non-accrual loans.
</TABLE>

                                       18
<PAGE>
<TABLE>
<CAPTION>

                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)



Table C.  Volume and Rate Analysis

                                                                Three Months Ended                    Nine Months Ended
                                                                   December 31,                          December 31,
                                                       -------------------------------------  -----------------------------------
                                                                   1999 vs 1998                          1999 vs 1998
                                                       -------------------------------------  -----------------------------------
                                                          Due To      Due To        Net         Due To      Due To       Net
(In thousands)                                            Volume       Rate       Change        Volume       Rate       Change
                                                       -------------------------------------  -----------------------------------

Interest  income:
<S>                                                        <C>           <C>        <C>         <C>            <C>     <C>
     Federal funds sold                                    $   (44)      $    8     $  (36)     $ (1,030)      $   13  $ (1,017)
     Securities purchased under agreements to resell          (373)           -       (373)       (1,571)           -    (1,571)
     Securities available for sale                              834         218       1,052         4,714          94      4,808
     Securities held to maturity                              (509)          39       (470)       (1,870)          96    (1,774)
     Federal Home Loan Bank of NY stock                          42         (1)          41            60         (7)         53
     Loans receivable                                         5,121       (879)       4,242         9,856     (2,682)      7,174
                                                       -------------------------------------  -----------------------------------
     Total interest  income                                   5,071       (615)       4,456        10,159     (2,486)      7,673
                                                       -------------------------------------  -----------------------------------


Interest expense:
     Savings accounts                                      $    301    $  (227)       $  74        $   84    $  (669)    $ (585)
     N.O.W. and money market accounts                           195        (78)         117           327       (149)        178
     Time deposit accounts                                    1,022       (618)         404         1,064     (1,818)      (754)
     Mortgagors' escrow deposits                                  8         (1)           7            15         (3)         12
     Securities sold under agreements to repurchase              25           -          25            51           -         51
     Short-term borrowings                                    1,084           -       1,084         2,007         (4)      2,003
     Long-term debt                                             471           -         471           653           -        653
                                                       -------------------------------------  -----------------------------------
     Total interest expense                                   3,108       (924)       2,182         4,201     (2,643)      1,558
                                                       -------------------------------------  -----------------------------------

Net interest income                                        $  1,965     $   309     $ 2,274      $  5,958     $   157    $ 6,115
                                                       =====================================  ===================================
</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>
<CAPTION>


                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)


Table D. Loan Portfolio Analysis

                                                       December 31,                                March 31,
                                                --------------------------  ------------------------------------------------------
(In thousands)                                            1999                        1999                        1998
                                                --------------------------  --------------------------  --------------------------
                                                  Amount           %          Amount           %          Amount           %
                                                ------------   -----------  ------------   -----------  ------------   -----------
Loans secured by real estate:

<S>                                               <C>               <C>       <C>              <C>        <C>              <C>
     Residential                                  $ 480,212         62.1%     $ 295,466         51.1%     $ 269,435         53.2%
     Commercial                                     128,654         16.6         91,480         15.8         76,570         15.1
     Construction                                    10,504          1.4          3,401          0.6          4,621          0.9
                                                ------------   -----------  ------------   -----------  ------------   -----------
          Total loans secured by real estate      $ 619,370         80.1%     $ 390,347         67.5%     $ 350,626         69.2%
                                                ------------   -----------  ------------   -----------  ------------   -----------
Other loans:
     Manufactured housing                         $  83,465         10.8%     $  90,354         15.6%     $  97,426         19.2%
     Commercial                                      37,270          4.8         29,024          5.0         18,484          3.7
     Financed insurance premiums                     18,026          2.3         57,901         10.0         27,976          5.5
     Consumer                                        15,228          2.0         12,440          2.2         11,857          2.3
                                                ------------   -----------  ------------   -----------  ------------   -----------
          Total other loans                       $ 153,989         19.9%     $ 189,719         32.8%     $ 155,743         30.7%
                                                ------------   -----------  ------------   -----------  ------------   -----------

Unearned discount and net deferred loan
     origination fees and costs                         278          0.0        (1,967)         (0.3)           609          0.1
                                                ------------   -----------  ------------   -----------  ------------   -----------
     Total loans receivable                       $ 773,637        100.0%     $ 578,099        100.0%     $ 506,978        100.0%
                                                               ===========                 ===========                 ===========
Allowance for loan losses                          (18,731)                     (14,296)                     (8,227)
                                                ------------                ------------                ------------
          Net loans receivable                    $ 754,906                   $ 563,803                   $ 498,751
                                                ============                ============                ============

</TABLE>
                                       20





<PAGE>

                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

<TABLE>
<CAPTION>
Table E. Non-Performing Assets

                                                        December 31,                March 31,
                                                                           ----------------------------
(In thousands)                                              1999               1999           1998
                                                       ----------------    -------------   ------------

Non-accruing loans:
<S>                                                        <C>               <C>               <C>
     Residential real estate                               $ 3,395           $ 2,253           $ 4,512
     Commercial real estate                                  2,213             2,669             5,253
     Commercial loans                                           59                --                --
     Manufactured housing                                    2,171             2,315             3,060
     Financed insurance premiums                             3,302             2,549             2,768
     Consumer                                                   68               158               114
                                                           -------           -------           -------
Total                                                      $11,208           $ 9,944           $15,707

Accruing loans past due 90 days or more
and still accruing interest                                     --                --                16
                                                           -------           -------           -------

Total non-performing loans                                 $11,208           $ 9,944           $15,723
                                                           =======           =======           =======

Foreclosed and repossessed assets:
     Residential real estate                               $    --           $   258           $   145
     Commercial real estate                                    409               474               299
     Repossessed property                                    1,325             1,776             1,088
                                                           -------           -------           -------
Total                                                      $ 1,734           $ 2,508           $ 1,532
                                                           =======           =======           =======

Total non-performing assets                                $12,942           $12,452           $17,255
                                                           =======           =======           =======
Allowance for loan losses                                  $18,731           $14,296           $ 8,227
                                                           =======           =======           =======

Allowance as a percentage of non-performing loans           167.12%           143.77%            52.32%
Non-performing assets as a percentage of
   total assets                                               1.18%             1.41%             2.57%
Non-performing loans as a percentage of
   total loans                                                1.45%             1.72%             3.10%
</TABLE>

                                                          21


<PAGE>

                           Hudson River Bancorp, Inc.
                      Management's Discussion and Analysis
                                   (continued)

<TABLE>
<CAPTION>

Table F.  Loan Loss Experience

                                                                              Three Months Ended           Nine Months Ended
(In thousands)                                                                   December 31,                 December 31,
                                                                           -------------------------    -------------------------
                                                                              1999          1998           1999          1998
                                                                           -----------   -----------    ------------  -----------
<S>                                                                          <C>           <C>             <C>          <C>
Loans outstanding (end of period)                                            $773,637      $539,948        $773,637     $539,948
                                                                           ===========   ===========    ============  ===========
Average loans outstanding (period to date)                                   $766,196      $524,078        $669,881     $518,820
                                                                           ===========   ===========    ============  ===========
Allowance for loan losses at beginning of period                              $17,809      $ 11,560         $14,296      $ 8,227

Loan charge-offs:
          Residential real estate                                                (28)         (102)            (98)        (186)
          Commercial real estate                                                    -          (39)               -         (95)
          Commercial loans                                                      (150)          (14)           (150)         (72)
          Manufactured housing                                                  (389)         (314)           (947)        (868)
          Consumer                                                               (32)          (11)           (182)         (94)
          Financed insurance premiums                                            (82)         (260)           (324)      (1,028)
                                                                           -----------   -----------    ------------  -----------
                     Total charge-offs                                          (681)         (740)         (1,701)      (2,343)
                                                                           -----------   -----------    ------------  -----------
Loan recoveries:

          Residential real estate                                                  13             1              54          331
          Commercial real estate                                                    1             2              43            2
          Commercial loans                                                          1             1               4           16
          Manufactured housing                                                     27            10              59           50
          Consumer                                                                 12             5              30           18
          Financed insurance premiums                                              49           177             238          555
                                                                           -----------   -----------    ------------  -----------
                     Total recoveries                                             103           196             428          972
                                                                           -----------   -----------    ------------  -----------

Loan charge-offs, net of recoveries                                             (578)         (544)         (1,273)      (1,371)
Provision charged to operations                                                 1,500         1,681           4,700        5,841
Allowance acquired                                                                  -             -           1,008            -
                                                                           -----------   -----------    ------------  -----------
Allowance for loan losses at end of period                                   $18,731        $12,697         $18,731      $12,697
                                                                           ===========   ===========    ============  ===========
Ratio of net charge-offs during the period to average
          outstanding during the period (annualized)                            0.30%         0.41%           0.25%        0.35%
                                                                           ===========   ===========    ============  ===========
Provision as a percentage of average loans
          outstanding during the period (annualized)                            0.78%         1.27%           0.93%        1.49%
                                                                           ===========   ===========    ============  ===========

Allowance as a percentage of loans outstanding (end of period)                  2.42%         2.35%           2.42%        2.35%
                                                                           ===========   ===========    ============  ===========
</TABLE>
                                       22

<PAGE>



                           Hudson River Bancorp, Inc.
           Quantitative and Qualitative Disclosures About Market Risk

  ITEM 3:        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         See  detailed  discussion  of market  risk  within the Risk  Management
section of Management's  Discussion and Analysis included in Item 2 of this Form
10-Q.

                           HUDSON RIVER BANCORP, INC.
                           PART II- OTHER INFORMATION

  ITEM 1.  LEGAL PROCEEDINGS
                           None

  ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS
                           None

  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 (included
                           in electronic format only)

                  (b) Reports on Form 8-K

                           A current report on Form 8-K/A was filed with the SEC
                           on November  12, 1999 to provide  required  pro forma
                           financial  information  relating to the Company's SFS
                           Bancorp, Inc. acquisition on September 3, 1999.


                                       23

<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.






    2/11/00                         /s/Carl A. Florio
    ------                          ----------------------------------------
     Date                           Carl A. Florio, Director, President and
                                    Chief Executive Officer (Principal
                                    Executive and Operating Officer)




    2/11/00                         /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>                   9-MOS
<FISCAL-YEAR-END>                          MAR-31-2000
<PERIOD-END>                               DEC-31-2000
<CASH>                                          15,836
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    237,485
<INVESTMENTS-CARRYING>                          19,084
<INVESTMENTS-MARKET>                            19,041
<LOANS>                                        773,637
<ALLOWANCE>                                     18,731
<TOTAL-ASSETS>                               1,098,502
<DEPOSITS>                                     744,036
<SHORT-TERM>                                   107,147
<LIABILITIES-OTHER>                             17,826
<LONG-TERM>                                     30,600
                                0
                                          0
<COMMON>                                           179
<OTHER-SE>                                     198,714
<TOTAL-LIABILITIES-AND-EQUITY>               1,098,502
<INTEREST-LOAN>                                 43,068
<INTEREST-INVEST>                               12,346
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                55,414
<INTEREST-DEPOSIT>                              18,782
<INTEREST-EXPENSE>                              21,540
<INTEREST-INCOME-NET>                           33,874
<LOAN-LOSSES>                                    4,700
<SECURITIES-GAINS>                                  83
<EXPENSE-OTHER>                                 20,335
<INCOME-PRETAX>                                 10,698
<INCOME-PRE-EXTRAORDINARY>                      10,698
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     7,008
<EPS-BASIC>                                        .47
<EPS-DILUTED>                                      .47
<YIELD-ACTUAL>                                    4.90
<LOANS-NON>                                     11,208
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  5,657
<ALLOWANCE-OPEN>                                14,296
<CHARGE-OFFS>                                    1,701
<RECOVERIES>                                       428
<ALLOWANCE-CLOSE>                               18,731
<ALLOWANCE-DOMESTIC>                            15,281
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          3,450



</TABLE>


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