WHITNEY HOLDING CORP
10-Q, 1997-08-14
NATIONAL COMMERCIAL BANKS
Previous: ENVIROSOURCE INC, 10-Q, 1997-08-14
Next: WHITTAKER CORP, 10-K/A, 1997-08-14



<PAGE>

                                 August 13, 1997


Securities and Exchange Commission
450 Fifth St., N.W.
Judiciary Plaza
Washington, D.C.  20549-1004

Via Edgar Electronic Filing System

                                                       In Re: File Number 0-1026
                                                              ------------------

Gentlemen:

         Pursuant to  regulations  of the  Securities  and Exchange  Commission,
submitted  herewith  for filing on behalf of Whitney  Holding  Corporation  (the
"Company")  is the  Company's  Report on Form 10-Q for the period ended June 30,
1997.

         This  filing  is  being   effected  by  direct   transmission   to  the
Commission's EDGAR System.

                                                     Sincerely,



                                                     /s/ Edward B. Grimball
                                                     ---------------------------
                                                     Edward B. Grimball
                                                     Executive Vice President &
                                                     Chief Financial Officer
                                                     (504) 586-7570

EBG/drm




<PAGE>



                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

For the quarterly period ended June 30, 1997

                                       OR

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

For the transition period from                       to
                              -----------------------  -------------------------
Commission file number 0-1026


                           WHITNEY HOLDING CORPORATION
             (Exact name of registrant as specified in its charter)

                    Louisiana                  72-6017893
        --------------------------------------------------------------
        (State or other jurisdiction of incorporation or organization)
                      (I.R.S. Employer Identification No.)


              228 St. Charles Avenue, New Orleans, Louisiana 70130
              ----------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)


                                 (504) 586-7272
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


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  twelve months (or for such shorter period that the registrant was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes  X   No
                                      -----   -----

The Company has only one class of common stock, of which 20,748,780  shares were
outstanding on July 31, 1997.

An exhibit index appears on page 19.



<PAGE>
<TABLE>
<CAPTION>



WHITNEY HOLDING CORPORATION

TABLE OF CONTENTS

                                                                                                                  Page
- ----------------------------------------------------------------------------------------------------------------------

PART I.  Financial Information

<S>                                                                                                                  <C>
         Item 1:           Financial Statements:
                           Consolidated Balance Sheets...............................................................3
                           Consolidated Statements of Operations.....................................................4
                           Consolidated Statements of Cash Flows.....................................................5
                           Notes to Financial Statements.............................................................6

         Item 2:           Management's Discussion and Analysis of Financial Condition
                           and Results of Operations.................................................................9



- ----------------------------------------------------------------------------------------------------------------------

PART II.  Other Information

         Item 4:           Submission of Matters to a Vote of Security Holders......................................19

         Item 6:           Exhibits and Reports on Form 8-K.........................................................19




- ----------------------------------------------------------------------------------------------------------------------

         Signatures.................................................................................................21

                               Page 2 of 30 Pages
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
ITEM 1. Financial Statements
WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS


(dollars in thousands)                                                                          June 30     December 31,
 ASSETS                                                                                          1997          1996
                                                                                             ---------------------------
<S>                                                                                            <C>              <C>     
 Cash and due from financial institutions.............................................       $  256,364       $  245,260

 Investment in securities:
      Securities available for sale ..................................................          126,069          210,073
      Securities held to maturity (fair value of $1,258,979  in 1997 and $1,272,425 in 
         1996)........................................................................        1,251,675        1,264,126
 Federal funds sold and short-term deposits...........................................            4,135           55,693

 Loans................................................................................        2,393,854        2,277,584
 Less reserve for possible loan losses................................................           42,698           42,410
                                                                                             ----------       ----------
    Loans, net........................................................................        2,351,156        2,235,174

 Bank premises and equipment, net.....................................................          127,167          118,833
 Other real estate owned, net.........................................................            4,094            4,367
 Accrued income receivable............................................................           32,583           33,619
 Other assets.........................................................................           49,141           50,888
                                                                                             ----------       ----------
           TOTAL ASSETS...............................................................       $4,202,384       $4,218,033
                                                                                             ==========       ==========

 LIABILITIES
 Deposits:
      Non-interest-bearing demand deposits............................................       $1,005,188       $1,000,877
      Interest-bearing deposits.......................................................        2,282,987        2,261,409
                                                                                             ----------       ----------
          Total deposits..............................................................        3,288,175        3,262,286

 Federal funds purchased and securities sold under repurchase agreements..............          424,871          484,045

 Dividends payable....................................................................            5,800            4,870

 Other liabilities....................................................................           26,572           26,295
                                                                                             ----------       ----------

           TOTAL LIABILITIES..........................................................       $3,745,418       $3,777,496
                                                                                             ----------       ----------

 SHAREHOLDERS' EQUITY
 Common stock.........................................................................           $2,800           $2,800

 Capital surplus......................................................................          115,630          109,743

 Retained earnings....................................................................          350,290          336,630

 Net unrealized gain (loss) on securities available for sale, net of tax effect of
     $518 in 1997 and $465 in 1996....................................................             (987)            (864)
                                                                                             ----------       ----------

           Total......................................................................          467,733          448,310

 Treasury stock at cost, 373,068 shares in 1997 and 493,780
    shares in 1996, and unearned restricted stock compensation........................           10,767            7,774
                                                                                             ----------       ----------

           TOTAL SHAREHOLDERS' EQUITY.................................................         $456,966         $440,536
                                                                                             ----------       ----------

           TOTAL LIABILITIES AND
                 SHAREHOLDERS' EQUITY.................................................       $4,202,384       $4,218,033
                                                                                             ==========       ==========

 The accompanying notes are an intergral part of these financial statements.
</TABLE>


                               Page 3 of 30 Pages

<PAGE>

<TABLE>
<CAPTION>
WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS


(in thousands, except share and per-share amounts)                              FOR THE THREE MONTHS        FOR THE SIX MONTHS
                                                                                   ENDED JUNE 30,              ENDED JUNE 30,
                                                                                  1997          1996          1997          1996
                                                                                -------       -------      --------      --------
INTEREST INCOME
<S>                                                                             <C>           <C>           <C>           <C>    
Interest and fees on loans.................................................     $49,966       $41,275      $ 97,571      $ 82,243
Interest and dividends on investments:
      U.S. Treasury and agency securities..................................      15,314        17,786        30,528        35,909
      Mortgage-backed securities...........................................       4,619         4,409         9,069         8,697
      Obligations of states and political subdivisions.....................       1,852         1,801         3,785         3,689
      Federal Reserve stock and other securities...........................          99            84           164           202
Interest on federal funds sold and short-term securities...................         304           750         1,119         1,710
                                                                                ---------------------      ----------------------
            TOTAL..........................................................     $72,154       $66,105      $142,236      $132,450
                                                                                ---------------------      ----------------------

INTEREST EXPENSE
Interest on deposits.......................................................     $21,432       $21,120      $ 42,090      $ 42,370
Interest on federal funds purchased and securities
      sold under repurchase agreement......................................       5,462         3,972        10,909         7,912
                                                                                ---------------------      ----------------------
            TOTAL..........................................................     $26,894       $25,092      $ 52,999      $ 50,282
                                                                                ---------------------      ----------------------
Net interest income........................................................     $45,260       $41,013      $ 89,237      $ 82,168
Provision for possible loan losses.........................................           -           110           188           185
                                                                                ---------------------      ----------------------
Net interest income after provision for possible loan losses...............     $45,260       $40,903      $ 89,049      $ 81,983
                                                                                ---------------------      ----------------------

NON-INTEREST INCOME
Gain on sale of securities.................................................     $     0       $     -      $      -      $     15
Other non-interest income..................................................      14,491        10,549        25,299        20,424
                                                                                ---------------------      ----------------------
            TOTAL..........................................................     $14,491       $10,549      $ 25,299      $ 20,439
                                                                                ---------------------      ----------------------

NON-INTEREST EXPENSE
Salaries and employee benefits.............................................     $20,379       $17,899      $ 39,921      $ 36,955
Occupancy of bank premises, net............................................       3,058         2,654         6,051         5,105
Other non-interest expenses................................................      15,524        14,149        31,503        29,925
                                                                                ---------------------      ----------------------
            TOTAL..........................................................     $38,961       $34,702      $ 77,475      $ 71,985
                                                                                ---------------------      ----------------------
Income before income taxes.................................................     $20,790       $16,750      $ 36,873      $ 30,437
Income tax expense.........................................................       6,638         5,329        11,934         9,609
                                                                                ---------------------      ----------------------
Net income.................................................................     $14,152       $11,421      $ 24,939      $ 20,828
                                                                                =====================      ======================

Earnings per share:
   Primary.................................................................     $  0.68       $  0.56      $   1.20      $   1.02
   Fully-diluted...........................................................     $  0.68       $  0.56      $   1.20      $   1.02


Weighted average shares outstanding for calculation:
   Primary.................................................................  20,855,450    20,495,450    20,721,561    20,465,735
   Fully - diluted.........................................................  20,876,602    20,495,420    20,812,578    20,465,789

The accompanying notes are an intergral part of these financial statements.
</TABLE>

                               Page 4 of 30 Pages


<PAGE>

<TABLE>
<CAPTION>
WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
                                                                                     For the Six Months Ended
                                                                                              June 30,
                                                                                        1997             1996
                                                                                  --------------------------------
Cash flows from operating activities:
<S>                                                                               <C>             <C>             
   Net income...................................................................  $        24,939 $         20,828
   Adjustments to reconcile net income to cash provided by (used in)
      operating activities:
      Depreciation..............................................................            6,348            5,375
      Provision for possible loan losses........................................              188              185
      Provision for losses on OREO and other problem assets.....................               75               65
      Amortization of intangible assets and unearned restricted stock
         compensation...........................................................            1,985            1,766
      Amortization of premiums and discounts on investment securities, net......            1,841            4,556
      Net gains on sales of OREO and other property.............................           (2,115)          (1,112)
      Net gains on sales of investment securities...............................                               (11)
      Deferred tax expense (benefit)............................................           (1,292)            (805)
      Increase (Decrease) in accrued income taxes...............................            1,900             (476)
      (Increase) Decrease in accrued income receivable and other assets.........              243           (3,377)
      Increase (Decrease) in accrued expenses and other liabilities.............              764             (145)
                                                                                  --------------------------------
      Net cash provided by operating activities.................................  $        34,876 $         26,849
                                                                                  --------------------------------
Cash flows from investing activities:
   Proceeds from maturities of investment securities held to maturity...........  $       393,780 $        214,219
   Proceeds from maturities of investment securities available for sale.........           67,184           34,883
   Proceeds from sales of investment securities available for sale..............                            68,580
   Purchases of investment securities held to maturity..........................         (355,159)        (224,163)
   Purchases of investment securities available for sale........................          (11,984)         (53,374)
   Net (increase) decrease in loans.............................................         (116,724)        (109,332)
   Net (increase) decrease in federal funds sold and short-term deposits........           51,558           30,345
   Proceeds from sales of OREO and other property...............................            3,451            2,596
   Capital expenditures.........................................................          (15,261)         (19,350)
   Other........................................................................               95             (137)
                                                                                  --------------------------------
   Net cash provided by (used in) investing activities..........................  $        16,940 $        (55,733)
                                                                                  --------------------------------
Cash flows from financing activities:
   Net increase (decrease) in non-interest-bearing demand deposits..............  $         4,311 $        (61,755)
   Net increase (decrease) in interest-bearing deposits other than
      certificates of deposit and other time deposits...........................           (4,705)         (44,424)
   Net increase (decrease) in certificates of deposit and other time deposits...           26,283           25,787
   Net increase (decrease) in federal funds purchased and securities sold
      under repurchase agreements...............................................          (59,174)          78,894
   Repurchase of common stock for treasury......................................              499
   Sale of common stock under employee savings plan and dividend
      reinvestment plan.........................................................            1,964              937
   Exercise of stock options....................................................              460            1,310
   Stock issued by pooled entities, pre-merger..................................                               239
   Dividends paid...............................................................           (9,848)          (7,018)
   Dividends paid, pooled entities..............................................             (502)            (603)
                                                                                  --------------------------------
   Net cash provided by (used in) financing activities..........................  $       (40,712)$         (6,633)
                                                                                  --------------------------------

Net increase (decrease) in cash and cash equivalents............................  $        11,104 $        (35,517)
Cash and cash equivalents at the beginning of the period........................          245,260          259,312
                                                                                  --------------------------------
Cash and cash equivalents at the end of the period..............................  $       256,364 $        223,795
                                                                                  ================================
Interest income received........................................................  $       143,258 $        131,398
                                                                                  ================================
Interest expense paid...........................................................  $        53,230 $         49,939
                                                                                  ================================
Net federal income taxes paid...................................................  $        10,836 $          9,776
                                                                                  ================================

The accompanying notes are an integral part of these financial statements.
</TABLE>

                               Page 5 of 30 Pages

<PAGE>



WHITNEY HOLDING CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Whitney Holding Corporation and its subsidiaries (the "Company") follow
accounting  and  reporting   policies  generally  accepted  within  the  banking
industry.  Pursuant to rules and  regulations  of the  Securities  and  Exchange
Commission, certain financial information and disclosures have been condensed or
omitted in preparing the  consolidated  financial  statements  presented in this
quarterly  report on Form 10-Q.  The  Company  recommends  that these  financial
statements be read in conjunction  with the Company's annual report on Form 10-K
for the year ended December 31, 1996.

CONSOLIDATION

         The  consolidated  financial  statements  of the  Company  include  the
accounts  of Whitney  Holding  Corporation  and its  wholly-owned  subsidiaries,
Whitney National Bank, First National Bank of Houma (Louisiana), Whitney Bank of
Alabama, Whitney National Bank of Mississippi,  Whitney National Bank of Florida
and Whitney Community  Development  Corporation.  All adjustments have been made
which, in the opinion of management, are necessary to fairly state the financial
results for the interim periods presented.

RESTATEMENT AND RECLASSIFICATION

         Prior period  information  has been  restated to give effect to mergers
completed  in  February  1997 and April 1997 which  have been  accounted  for as
poolings of interests.  Certain balances in prior periods have been reclassified
to conform with this period's financial presentation.

USE OF ESTIMATES

         To prepare financial  statements in conformity with generally  accepted
accounting  principles,  management is required to develop estimates that affect
the reported  amounts of assets and  liabilities  and  disclosure  of contingent
assets and  liabilities at the date of the financial  statements and the amounts
of  revenues  and  expenses  to be reported  for the  periods  presented  in the
financial statements.  Actual results could differ from those estimates.


EARNINGS PER SHARE

         Earnings  per  share  ("EPS"),  both  primary  and  fully-diluted,   is
currently  calculated using the  weighted-average  number of shares  outstanding
during each period  presented  plus an  adjustment  for the  dilutive  effect of
common stock equivalents.  For the Company,  common stock equivalents consist of
stock options  which have been granted to certain  officers and  directors.  The
number of shares assumed  outstanding for the EPS  calculations  with respect to
these stock options is determined using the treasury stock method.





                               Page 6 of 30 Pages

<PAGE>










         In February 1997,  the Financial  Accounting  Standards  Board ("FASB")
issued a statement that revised and simplified the standards for the calculation
of earnings per share.  Under these  standards,  which are effective for periods
ending after  December  15,  1997,  the Company will report two measures of EPS,
"basic" and "diluted."  Basic EPS is calculated by dividing income  available to
common shareholders by the weighted-average  number of common shares outstanding
for the  applicable  period,  without  adjustment  for  potential  common shares
outstanding  in  the  form  of  options,  warrants,  convertible  securities  or
contingent stock  agreements.  For the calculation of diluted EPS, the number of
common shares  outstanding will be increased by the number of additional  common
shares that would have been outstanding if the dilutive  potential common shares
had been issued as determined using the treasury stock method where appropriate.
Assuming that there are no changes in the Company's  present capital  structure,
the  calculation of diluted EPS will yield a result  essentially the same as the
current  calculation  of primary EPS.  Although  early  application  of this new
accounting standard is not permitted,  the following pro forma disclosure of the
Company's basic and diluted EPS is allowed.


                                                   For the Periods
                                                    Ended June 30,
                                                1997                       1996
                                       -------------              -------------

Pro forma basic EPS:
     For the quarter                   $        0.68              $       0.56
     Year to date                      $        1.21              $       1.02

Pro forma diluted EPS:
     For the quarter                   $        0.68              $       0.56
     Year to date                      $        1.20              $       1.02



RECENT PRONOUNCEMENTS

         In June  1997,  the  FASB  issued  Statement  of  Financial  Accounting
Standards ("SFAS") No. 130, "Reporting  Comprehensive Income," and SFAS No. 131,
"Disclosures About Segments of an Enterprise and Related  Information." SFAS No.
130 establishes  standards for the reporting and display of comprehensive income
as part of a full set of financial statements. Comprehensive income for a period
encompasses  net income and all other  changes in a company's  equity other than
from transactions with the company's owners. SFAS No. 131 establishes  standards
for reporting information about a company's operating segments and requires that
reportable  segments  be  identified  based  on  how  management  organizes  the
company's  operations  and related  financial  information  for  decision-making
purposes and performance assessment.  The   provisions  of SFAS Nos. 130 and 131
are  effective   for  1998. Adoption  of these  standards  will  result  in some
changes in the financial statement presentation to reflect comprehensive income,
but  will  not  have an effect on the Company's financial position or results of
operations.


2) MERGERS AND ACQUISITIONS

         On April 18,  1997,  the Company  completed  its merger with  Merchants
Bancshares,  Inc.,  the parent of  Merchants  Bank & Trust  Company  ("MB&T") of
Gulfport,  Mississippi.  MB&T, with operations along the Mississippi Gulf Coast,
had total assets of  approximately  $200  million,  deposits of $182 million and
shareholders'  equity of $18  million.  MB&T was merged  into a  newly-chartered
wholly-owned  subsidiary of the Company,  Whitney  National Bank of Mississippi.
The  transaction  was  priced  at  approximately  $52  million.   The  Merchants
Bancshares  shareholders  received  approximately 1.45 million shares of Company
common  stock at the  closing.  The Company has  accounted  for this merger as a
pooling of interests.

                               Page 7 of 30 Pages

<PAGE>

         On  February  28,  1997,  the  Company  completed  a merger  with First
National  Bankshares,  Inc. ("FNB"),  the parent of First National Bank of Houma
("FNBH").  FNBH operates five banking offices in Terrebonne  Parish,  Louisiana,
and had total assets of approximately $235 million, $126 million in loans, total
deposits of $210 million and shareholders'  equity of $18 million.  The price of
this transaction was $41 million. FNBH shareholders received  approximately 1.13
million shares of Whitney Holding Corporation common stock at the closing.  This
merger was accounted for as a pooling of interests.






                               Page 8 of 30 Pages

<PAGE>



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

SUMMARY

         Whitney Holding Corporation earned $14.2 million for the second quarter
of 1997 or $0.68 per share.  For the second  quarter of 1996, the Company earned
$11.4  million or $0.56 per  share.  Year to date  through  June 30,  1997,  the
Company  earned $24.9  million  compared to $20.4 million for the same period in
1996.  Excluding the after-tax effect of merger related expenses in each period,
earnings for the second  quarters  were $14.4 million or $0.69 per share in 1997
and $11.4 million or $0.56 per share in 1996, and earnings for the  year-to-date
periods were $26.0 million or $1.26 per share in 1997 and $23.1 million or $1.13
per share in 1996.

         Taxable-equivalent  net interest income increased $4.2 million or 10.0%
between the second  quarters of 1996 and 1997,  and the  taxable-equivalent  net
interest   margin   increased  to  4.91%  from  4.69%  between  these   periods.
Non-interest  income  improved by $3.9 million or 37.4% in the second quarter of
1997 from the same period in 1996,  while  non-interest  expense  increased $4.3
million or 12.3% between these periods.

         For the  first  six  months of 1997,  taxable-equivalent  net  interest
income increased $7.0 million or 8.3% from the comparable prior-year period. The
year-to-date  taxable-equivalent net interest margin also increased,  from 4.71%
in 1996 to 4.88% in 1997.  Non-interest income for the six months ended June 30,
1997 increased $4.9 million or 23.8% over the same period in 1996.  Year-to-date
non-interest expense for 1997 increased $5.5 million or 7.6% over 1996.

         The following compares the Company's annualized return on average total
assets and return on average  shareholders'  equity for the three  month and six
month periods ended June 30, 1997 and 1996.

                                                    1997                1996
                                                --------              ------
Return on average assets:
         Second quarter -
              Total return                         1.36%               1.15%
              Return before merger expenses        1.39%               1.15%

         Year to date -
              Total return                         1.21%               1.05%
              Return before merger expenses        1.26%               1.17%


Return on average shareholders' equity:
         Second quarter -
              Total return                        12.52%              10.95%
              Return before merger expenses       12.74%              10.95%

         Year to date -
              Total return                        11.19%              10.05%
              Return before merger expenses       11.68%              11.15%


         For the  second  quarter of 1997,  average  earning  assets  were $3.79
billion, a net increase of $185 million or 5.1% from $3.60 billion in the second
quarter of 1996. For the six months ended June 30, 1997,  average earning assets
grew to $3.78 billion from $3.60 billion for the same period in 1996, also a net
increase of $185 million or 5.1%. Average loans outstanding grew $424 million or
22% between the second quarters of 1996 and 1997 and $422 million or 22% between
the year-to-date  periods. The growth in the loan portfolio was partly funded by
maturities  of  investment


                               Page 9 of 30 Pages

<PAGE>
securities and the total  average  investment  in securities  in 1997  decreased
$210  million  for the second  quarter  and $220  million  for the  year-to-date
period as compared  to  1996.  At June 30,  1997, earning  assets totalled $3.78
billion  compared to $3.75 billion at December 31, 1996.

         Average total  deposits  increased $53 million or 1.7% to $3.25 billion
in the second quarter of 1997 compared to $3.20 billion in the second quarter of
1996. For the year-to-date period,  average deposits grew $41 million or 1.3% in
1997 compared to the same period in 1996.  Total  deposits at June 30, 1997 were
$3.29 billion, a small increase from the $3.26 billion balance at year end 1996.
Short-term  funds  obtained  through  purchases  of  federal  funds and sales of
securities under repurchase agreements, net of short-term funds used in sales of
federal  funds,  increased  on  average  by $128  million  or 46% for the second
quarter of 1997 and $133 million or 51%for the year-to-date period when compared
to 1996.  The  increases  in  average  total  deposits  and  average  short-term
borrowings  from 1996 to 1997 both supported the growth in average loans between
these same periods.

         Non-performing assets increased $0.6 million in the first six months of
1997 from year end 1996 to $16.4 million at June 30, 1997. The quarter-end total
was $2.0  million  or 11% below the level of  non-performing  assets at June 30,
1996.  The reserve for possible  loan losses was $42.7 million on June 30, 1997,
an amount which represented 350% of total non-performing loans and 1.8% of total
loans. At year end 1996, the reserve coverage was 369% of  non-performing  loans
and 1.9% of total loans.

         On April 18,  1997,  the Company  completed  its merger with  Merchants
Bancshares,  Inc., the parent of Merchants Bank & Trust Company ("MB&T").  MB&T,
with  operations   along  the  Mississippi  Gulf  Coast,  had  total  assets  of
approximately $200 million, deposits of $182 million and shareholders' equity of
$18 million.  On February 28,  1997,  the Company  completed a merger with First
National  Bankshares,  Inc. ("FNB"),  the parent of First National Bank of Houma
("FNBH"). FNBH operates five banking offices in Terrebonne Parish, Louisiana and
had total assets of  approximately  $235 million,  $126 million in loans,  total
deposits of $210 million and shareholders' equity of $18 million.  Each of these
mergers  has been  accounted  for as a pooling  of  interests  and prior  period
information has been restated to present the combined financial results. See the
Notes to the Financial Statements herein for additional  information  concerning
these mergers.

         On May 28, 1997 the Company declared a second quarter dividend of $0.28
per share of common stock,  payable July 1, 1997.  Year-to-date  the Company has
declared  dividends of $0.56 per share of common  stock.  This is a 19% increase
over the year-to-date  dividends declared by the Company in the first six months
of 1996.


FINANCIAL CONDITION

Loans

         The Company  continued to increase its loans  outstanding in the second
quarter of 1997.  Average  loans grew to $2.34 billion in 1997 or an increase of
$424  million or 22% over the $1.91  billion  outstanding  in the same period of
1996. Year to date, average loans increased $422 million or 22% in 1997 compared
to the average  for the first six months of 1996.  Total  loans  outstanding  of
$2.40  billion at June 30,  1997 were $116  million  above the total at year end
1996. The Company's loan growth reflects both the continued  favorable  economic
conditions in the Company's market area, which is primarily southern  Louisiana,
Mississippi and Alabama and the western Florida panhandle,  as well as a focused
effort to market the subsidiary banks' retail and commercial loan products.

         All categories of loans  experienced  growth from the second quarter of
1996 to the second quarter of 1997. Commercial loans other than those secured by
real estate increased  approximately  $229 million or 27% between 1996 and 1997.
Loans  secured by commercial  real estate and  non-retail  residential  mortgage
loans together increased approximately $112 million or 19%. The overall increase
in commercial loans was well distributed over a number of different  industries,
including loans to entities involved in manufacturing,  wholesaling,  retailing,
and natural  resource  exploration  and  development.  Retail  mortgages grew by
approximately  $90 million or 30% between these periods,  


                               Page 10 of 30 Pages

<PAGE>
largely as a  result  of  the  continued  successful  marketing  of retail  loan
products  that have been  introduced  in  recent  years as an alternative to the
conventional  mortgage loan products that the Company originates for sale in the
secondary  market.  Loans  to  individuals,   which   include  various  consumer
installment   and   credit   line   loan  products,  increased  $16  million  or
approximately 8%.

Deposits and Short-Term Borrowings

         The  Company's  average  deposits  increased $53 million or 1.7% in the
second  quarter of 1997 and $41 million or 1.3% for the first six months of 1997
when  compared to the same  periods in 1996.  As is shown in Table 1 on page 17,
average  non-interest-bearing  demand deposits increased $34 million or 3.8% for
both the second  quarter and  year-to-date  periods in 1997 when compared to the
same periods in 1996.  Factors that  contributed  to this  increase  include the
design  and  promotion  of new small  business  and  personal  checking  account
products and the new branch openings during 1996 and 1997.

         Table  1  also  shows  that  average  interest-bearing   deposits  have
increased $19 million or 0.8% between the second quarter of 1996 and 1997 and $7
million  or 0.3%  between  the  year-to-date  periods.  Second  quarter  average
savings,  NOW and money market account  deposits  increased a net $33 million or
2.6% between 1996 and 1997.  For the first six months of 1997,  the net increase
in these deposit  categories from their 1996 levels was $20 million or 1.6%. The
success of recent  campaigns  to promote a premium  money market  product  first
introduced  in 1996 was primarily  responsible  for this deposit  growth.  Total
money market  account  deposits grew $52 million or 18% in 1997's second quarter
and $49 million or 17% year to date as compared to 1996.  Between 1996 and 1997,
average regular savings  deposits  decreased $6.6 million or 1.3% for the second
quarter and $16 million or 3.2% for the year-to-date period. Average NOW account
deposits were also lower in 1997 as compared to 1996,  decreasing  approximately
$13 million or 2.8% for both the second  quarter  and  year-to-date  periods.  A
portion  of the  year-to-year  decreases  in  regular  savings  and NOW  account
deposits is attributable to funds moving to the premium money market product.

         The time deposit  category,  which  includes both core time deposits of
under  $100,000  and time  deposits  of  $100,000  and over,  also  showed a net
decrease on average,  totalling  approximately $14 million or 1.3%, between both
the  second  quarter  and  year-to-date  periods of 1996 and 1997.  Within  this
category,  core  deposits  decreased $34 million for the quarter and $42 million
year to date while non-core deposits had a quarterly increase of $20 million and
a year-to-date increase of $28 million.

         The  Company's  short-term  borrowings  consist of purchases of federal
funds and sales of securities under repurchase  agreements.  Such borrowings are
both a source of  short-term  liquidity  and part of the  Company's  services to
correspondent banks and certain other customers.  Average short-term  borrowings
increased $99 million or 30% for the second  quarter of 1997 and $116 million or
36% year to date  compared  to the same  periods in 1996.  The  Company has used
short-term borrowings,  particularly repurchase agreements,  to provide funds to
support the growth in the loan portfolio,  and the rise in short-term borrowings
is also partly  attributable to an increase in repurchase  agreements related to
an expansion of the Company's cash management  services.  The Company's  average
short-term  borrowing  position,  net  of  federal  funds  sold  and  short-term
investments, increased $128 million for the second quarter and $133 million year
to date in 1997 compared to the same periods in 1996.

Investment in Securities

         The Company's total  investment in securities  decreased $96 million to
$1.38  billion at June 30, 1997  compared to $1.47 billion at December 31, 1996.
The average total  investment  securities  portfolio  decreased  $210 million or
12.8% between the second quarter of 1996 and the second quarter of 1997 and $220
million or 13.3% between the  year-to-date  periods.  Funds provided by maturing
investment  securities,  in particular U. S. Treasury  securities,  were used to
satisfy  increased  loan demand  between these  periods.  In both 1997 and 1996,
maturities of U. S. Treasury  securities were also reinvested in higher-yielding
mortgage-backed  issues,  obligations  of states and  municipalities,  and U. S.
government agency securities.


                               Page 11 of 30 Pages
<PAGE>
         The  weighted-average  maturity of the overall  portfolio of securities
was 42 months at June 30, 1997 as compared to 40 months at June 30, 1996.  As is
shown  in  Table  1, the  weighted-average  taxable-equivalent  portfolio  yield
increased 28 basis  points to 6.40% for the second  quarter of 1997 and 25 basis
points to 6.35% for the year-to-date period when compared to the same periods in
1996.

         Securities  classified as available for sale constituted  approximately
9% of the total  investment  portfolio at June 30, 1997  compared to 14% at year
end 1996.  These  securities are reported at their  estimated fair values in the
consolidated  statements of condition.  The net unrealized loss on available for
sale  securities  was $0.5 million at June 30, 1997  compared to $0.2 million at
year end 1996. These losses are reported, net of tax, as a separate component of
shareholders'  equity. The remaining portfolio securities are classified as held
to maturity and are reported at amortized cost. During 1996 and 1997, securities
that had been  classified by various pooled  entities as available for sale were
transferred to the held to maturity  category in accordance  with the investment
policies and  practices of the Company.  These  transfers  were recorded at fair
value. The unrealized gains and losses at the transfer dates, which are included
net of tax as a component of shareholders' equity, were insignificant.


Bank Premises and Equipment

         The net  investment  in bank premises and equipment at June 30, 1997 of
$127 million  represents an $8.3 million or 7.0% increase from the level at year
end 1996 and a $18 million or 17% increase from June 30, 1996. Beginning in 1995
and  continuing in 1996 and 1997, the Company has  accelerated  the expansion of
its branch and automated teller machine networks,  the renovation or replacement
of existing branch facilities, and the enhancement of facilities for its support
operations.  Between June 30, 1996 and June 30, 1997,  the Company  completed or
began construction on eight new branch locations  throughout its market area and
opened a new  operations  center.  During 1997,  the Company also began and will
complete  the upgrade of its branch  delivery  system and its office  automation
systems.

Asset Quality

         As is shown in Table 2 on page 18, for the second quarter of 1997 total
non-performing  assets increased slightly to $16.4 million at June 30, 1997 from
$15.8 million on December 31, 1996. The quarter-end total is $2.0 million or 11%
below the level of non-performing assets at June 30, 1996. The Company recovered
$2.6 million of previously  charged-off  loans in the second quarter of 1997 and
$4.8 million year to date through June 30, 1997.  As is shown in Table 3 on page
18, over the same periods the Company  identified $1.7 million and $4.7 million,
respectively,  of loans to be charged off as  uncollectible  against the reserve
for possible loan losses,  resulting in a small net recovery for both the second
quarter  and  year-to-date  periods  in 1997.  In 1996,  the  Company  had a net
charge-off  of $1.6 million in the second  quarter but a small net recovery year
to date.

         The reserve for possible loan losses is maintained at a level  believed
by management to be adequate to absorb  potential  losses in the  portfolio.  No
provision  for possible  loan losses was required in the second  quarter of 1997
and a small  provision of $0.2 million was made by pooled  entities prior to the
mergers in 1997.  The  reserve for  possible  loan  losses  represented  350% of
non-performing  loans at June 30,  1997  and 452% of  nonaccruing  loans on that
date. At year end 1996 this reserve  coverage was 369% of  non-performing  loans
and 422% of nonaccruing  loans. The reserve for possible loan losses represented
1.78% of total loans at June 30, 1997 and 1.85% at December 31, 1996.

         Whitney  National  Bank  has  several  property  interests  which  were
acquired through routine banking transactions  generally prior to 1933 and which
are carried in its financial records at a nominal value.  Management continually
investigates ways to maximize the return on these assets.  Operating income from
these property  interests,  primarily from oil and gas royalties and real estate
operations,  was  approximately  $390 thousand for the first six months of 1997,
including  approximately  $164 thousand in the second quarter,  compared to $276
thousand for the first six months of 1996.  Future  dispositions of these assets
may result in the recognition of substantial gains.

                               Page 12 of 30 Pages

<PAGE>

Capital Adequacy

         The  regulatory  capital  ratios for the  Company  and its  significant
banking subsidiaries are compared in the accompanying table to the minimums that
are  currently  required  under  capital  adequacy  standards  imposed  by their
regulators  and those  that  banks  must  maintain  to be  eligible  for a "well
capitalized"  classification   under  the  prompt  corrective action  regulatory
framework.  The Company's  risk-based capital ratios increased slightly  between
December 31, 1996 and June 30,  1997,  and all ratios  continued  well in excess
of the  minimum requirements.  The increases between these  dates are the result
of growth in regulatory capital through retained earnings and moderate growth in
total risk-weighted assets.

<TABLE>
<CAPTION>


                                                               Minimum           Minimum for
                                 June 30,    December 31,  Capital Adequacy   "Well Capitalized"
                                  1997          1996          Standard         Classification
                                 --------------------------------------------------------------
(dollars in thousands)

Tier 1 risk-based capital ratio:
<S>                               <C>          <C>              <C>                      <C>
     Company                      15.15%       14.92%           4.00%                    n/a
     Whitney National Bank        14.35%       14.42%           4.00%                  6.00%
Total risk-based capital ratio:
     Company                      16.40%       16.17%           8.00%                    n/a
     Whitney National Bank        15.61%       15.67%           8.00%                 10.00%
Tier 1 leverage capital ratio:
     Company                      10.47%        9.98%           4.00%                    n/a
     Whitney National Bank         9.56%        9.42%           4.00%                  5.00%


Total risk-weighted assets:
     Company                  $2,890,000   $2,808,000
     Whitney National Bank    $2,344,000   $2,273,000
</TABLE>




                               Page 13 of 30 Pages

<PAGE>



RESULTS OF OPERATIONS

Net Interest Income

         Taxable-equivalent  net interest  income in 1997 increased $4.2 million
or 10.0%  for the  second  quarter  and $7.0  million  or 8.3% year to date when
compared to the same periods in 1996. The net interest margin increased to 4.91%
for the second  quarter  and 4.88% for the first six months in 1997  compared to
4.69% for the second  quarter and 4.71% year to date in 1996. A  combination  of
factors  contributed to these  changes,  the components of which are detailed in
Table 1 on page 17.

         Taxable-equivalent loan interest income increased $8.7 million or 20.9%
for the second  quarter  and $15.3  million or 18.5% for the first six months of
1997 when  compared to 1996.  These  increases  were the result of the growth in
average  loans  outstanding  between 1996 and 1997,  growth which  totalled $424
million for the second  quarter and $422 million  year to date.  The increase in
interest  income  from loan  growth  was  partially  offset  by the  impact of a
decrease in the  effective  loan  yields in 1997 as  compared  to 1996.  For the
second  quarter,  the effective  yield decreased 9 basis points to 8.60% in 1997
from 8.69% in 1996. For the year-to-date  period,  the effective yield decreased
24 basis  points  to 8.57% in 1997  from  8.81%  in 1996.  The  decrease  in the
effective  loan  yield  reflects a lower  level of  recoveries  of  prior-period
interest  recognized as income in 1997 compared to 1996, lower average effective
lending rates in 1997,  and a decline in the market rates for credit  extensions
to high-quality borrowers during the past year.

         Taxable-equivalent interest income on investments securities for 1997's
second  quarter  decreased $2.2 million or 8.8% from the second quarter of 1996.
For the first six months of 1997,  the  decrease in  investment  income was $5.0
million or 9.8%.  These  decreases  are  consistent  with the  reductions in the
average  investment in  securities  between 1996 and 1997,  which  totalled $210
million for the second quarter and $220 million for the year-to-date period. The
effective  investment portfolio yield increased 28 basis points to 6.40% for the
second  quarter  of 1997 and 25 basis  points to 6.35% for the first six  months
when  compared to the same periods in 1996.  These  increases  are primarily the
result of the modest shift in the portfolio mix toward  mortgage-backed  issues,
state and municipal obligations,  and U.S. government agency securities and away
from U.S.  Treasury  securities.  Market interest rates were  relatively  stable
during 1996 and into 1997, although the Company has structured the maturities of
its investment portfolio in a way that reduces the immediate  sensitivity of its
effective yield to changing market conditions.

         The net increase in taxable-equivalent interest income between 1996 and
1997 was $6.0  million or 8.9% for the second  quarter and $9.7  million or 7.2%
for the first six  months.  The  overall  effective  earning-asset  yield in the
second  quarter of 1997 was 7.76% or 27 basis  points  above the 7.49%  yield in
1996, and the year-to-date effective yield in 1997 was 7.70%, up 19 basis points
from 1996's yield of 7.51%.

         Interest  expense  increased $1.8 million or 7.2% in the second quarter
of 1997 and $2.7  million or 5.4%  year-to-date  in 1997 as compared to the same
periods  in 1996.  These  increases  reflect  mainly the impact of the growth in
average total interest-bearing liabilities,  particularly short-term borrowings,
between these periods.  Average short-term  borrowings  increased $99 million or
30% for the second quarter of 1997 and $116 million or 36% year to date compared
to 1996.  The cost of these  borrowed  funds was 5.10% in the second  quarter of
1997 and 5.00% year-to-date, which represent increases of 27 basis points and 10
basis  points,  respectively,  over  the cost of  funds  rate in the  comparable
periods in 1996. The higher cost of these funds in 1997 largely  reflects the 25
basis  point  increase  in the  federal  funds  rate at the end of 1997's  first
quarter.

         Growth in  interest-bearing  deposits also  contributed  to the overall
increase in interest  expense in 1997.  As  discussed  earlier,  this growth was
primarily a function of the success of a premium money market  account  product.
Despite  this  growth,  the  overall  cost of funds  rate  for  interest-bearing
deposits  of 3.73% for the  second  quarter  of 1997 and 3.69% for the first six
months, as shown in Table 1, was little changed from the rate for the comparable
period  in  1996.  The  overall  cost of funds  rate on  total  interest-bearing
liabilities  in 1997  was  3.94%  for  the  second  quarter  and  3.90%  for the
year-to-date  period.  These rates represent  increases of 10 basis points and 4
basis points, respectively, when compared to the same periods in 1996.




                               Page 14 of 30 Pages

<PAGE>



Other Income and Expense

         Non-interest  income  increased  $3.9  million  or 37.4% for the second
quarter and $4.9 million or 23.9% year-to-date in 1997 when compared to the same
periods in 1996. Net gains on sales of foreclosed  assets and other revenue from
these assets totalled  approximately $3.4 million for the second quarter of 1997
and $1.0 million in the  comparable  period in 1996.  Year to date,  this income
totalled  approximately $4.1 million in 1997 and $1.4 million in 1996. Excluding
this income,  second quarter  non-interest  income was $10.9 million in 1997 and
$9.5  million  in  1996,  an  increase  of  $1.4  million  or  14.6%.   Adjusted
non-interest  income  was $21.2  million  for the first six  months of 1997,  an
increase of $2.2 million or 11.5% over 1996's total of $19.0 million.

         Income from service  charges on deposit  accounts,  which accounted for
approximately  half of adjusted  non-interest  income in each of these  periods,
increased $0.3 million or 6.3% in the second quarter of 1997 as compared to 1996
and $0.5 million or 4.9% for the year-to-date period.

         The Company  continued to expand its automated teller facilities during
1996 and into the first six months of 1997.  Fees  generated from ATM operations
in 1997 increased $0.2 million or 44% for the second quarter and $0.5 million or
44% for the  year-to-date  period.  Fee  income  from  credit  card  transaction
operations also increased between these periods,  by approximately  $0.4 million
or 25% for the quarter and $0.6 million or 23% year to date, reflecting economic
conditions as well as successful marketing efforts.

         Non-interest  operating  expenses  were  $39.0  million  for the second
quarter of 1997 and $77.5 million for the year-to-date  period,  which represent
increases over 1996 of $4.3 million or 12.3% for the quarter and $5.5 million or
7.6%  for  the  year-to-date   period.   Included  in  operating   expenses  are
merger-related  expenses  totalling  $0.3 million for the second quarter of 1997
and $1.3 million year to date through June 30, 1997. In 1996, no merger expenses
were incurred in the second  quarter,  but year to date these expenses  totalled
$2.8  million.  Excluding  merger  expenses,  quarterly  non-interest  operating
expenses  increased $3.9 million or 11.4% between 1996 and 1997 and year-to-date
expenses increased $7.0 million or 10.2%.

         Salaries and employee  benefits  expense totalled $20.4 million for the
second  quarter of 1997 and $39.9  million for the  year-to-date  period.  These
amounts  represent  increases  of $2.5 million or 13.9% for the quarter and $3.0
million  or 8.0%  year to date  when  compared  to the  same  periods  in  1996.
Excluding  merger-  related  expenses,  the quarterly  increase in 1997 was $2.3
million  or  13.1%  and the  year-to-date  increase  was $3.4  million  or 9.4%.
Approximately  $0.6 million of the year-to-date  increase relates to the cost of
staffing the additional  banking locations opened in 1996 and 1997. In addition,
year-to-date  executive  incentive  compensation  increased  approximately  $1.0
million in 1997  compared to 1996,  primarily  because of a change in  estimated
executive  compensation  that was  recorded  in the second  quarter  of 1996,  a
stock-based  incentive  grant that occurred  earlier in 1997 than in 1996, and a
shortening of the restriction period and corresponding  amortization  period for
certain  stock-based   incentives.   The  remaining   year-to-date  increase  of
approximately  $1.8 million or 5.0% is  attributable  to regular merit increases
and other staff additions and to the net change in the cost of various  employee
benefit and incentive programs.

         Non-interest expenses other than  personnel-related  expenses increased
$1.8 million or 10.6% between the second  quarter of 1996 and the second quarter
of 1997.  Year to date,  these  expenses  increased $2.5 million or 7.2% between
1996 and 1997.  Excluding merger expenses  incurred in both years, the quarterly
increase in 1997 was $1.6 million or 9.5% and the year-to-date increase was $3.6
million or 11.0%.

         Occupancy  expense  increased  $0.4  million  or 15.2%  for the  second
quarter of 1997 and $0.9 million or 18.5% for the  year-to-date  period in 1997,
primarily as a result  of  both  the  expansion of the Company's  branch and ATM
networks and the ongoing program to upgrade the appearance   and   functionality
of its administrative  offices,  operations  facilities and a significant number
of the  Company's existing branches. Since June 30, 1996, the Company has opened
six new  branches,  renovated  ten  additional  branch  locations  and its  main
banking offices, and moved into the new operations center.

         The  remaining  net  increase  in  non-personnel-related   expenses  of
approximately  $1.2  million  or 8.5% for the  second  quarter  of 1997 and $2.7
million or 9.6%  year-to-date was largely the result of costs to furnish,  equip
and service the new banking facilities, to establish and maintain voice and data
communication  links  throughout  the Company's  expanded  service area,  and to
introduce a  standardized  technology  to all the banks in the  Whitney  system.
Advertising and promotions related to the recent mergers and to the introduction
of certain new  deposit  products  also  contributed  to the  increase in second
quarter and year-to-date 1997 operating expenses.


                              Page 15 of 30 Pages
<PAGE>
Income Taxes

         The Company  provided for income taxes at an overall  effective rate of
31.9% for the second  quarter and 32.4%  year-to-date  in 1997 compared to 31.8%
and 31.6% for the same  periods  in 1996.  The  effective  rates in each  period
differ from the statutory rate of 35% primarily because of the tax exempt income
earned on investments in state and municipal obligations.


LIQUIDITY AND OTHER MATTERS

         The Company and the subsidiary  banks manage  liquidity to ensure their
ability to satisfy customer demand for credit, to fund deposit  withdrawals,  to
meet  operating  and  other  corporate  obligations,  and to take  advantage  of
investment   opportunities,   all  in  a  timely  and   cost-effective   manner.
Traditionally,  these liquidity needs have been met by maintaining a strong base
of core  deposits  and by  carefully  managing  the  maturity  structure  of the
investment  portfolios.  The funds  provided by current  operations and expected
from future loan  repayments  are also  considered in the  liquidity  management
process.

         The subsidiary  banks enter into short-term  borrowing  arrangements by
purchasing  federal funds and selling  securities under  repurchase  agreements,
both as a source of funding  for  certain  short-term  assets and as part of its
services to correspondent banks and certain other customers. Neither the Company
nor the  subsidiary  banks  have  accessed  long-term  debt  markets  as part of
liquidity management.

         The  consolidated  statements  of  cash  flows  on  page  5  provide  a
summarized view of the Company's uses and sources of liquidity for the six-month
periods  ended June 30,  1997 and 1996.  The  Company  generated  $35 million in
liquid  funds  from  operations  for the first six months of 1997 and paid total
dividends, including those of pooled entities, of $10 million. A major source of
liquid  funds  during  the first  half of 1997 was  unreinvested  maturities  of
investment securities totalling $94 million. Total deposits, which are discussed
in more detail  below,  were  relatively  stable  during the first six months of
1997, providing $26 million of funds during this period.

         These  funds  were  used to  support  net loan  growth in the first six
months  of  1997  of  $117  million  and  to  finance  $15  million  in  capital
expenditures  related to the retail  network  expansion  and other  projects  as
discussed  earlier.  The $59.2 million  decrease in short-term  borrowings  made
through  federal  funds  purchases  and  sales of  securities  under  repurchase
agreements  year-to-date  through  June 30, 1997 was  substantially  offset by a
decrease  of  $51.5  million  in  federal   funds  sold  and  other   short-term
investments.

         Average core deposits, defined as all deposits other than time deposits
of $100,000 or more,  were little  changed  between the first six months of 1997
and 1996, increasing  approximately $12 million.  Growth in year-to-date average
non-interest-bearing  demand  deposits  of $34 million in 1997 and net growth of
$20  million in average  interest-bearing  checking,  savings  and money  market
account  deposits  for the same period was offset by a $42  million  decrease in
core time deposits.  Non-core time deposits  increased on average by $28 million
year-to-date in 1997 as compared to 1996.

         As of June 30, 1997, approximately $334 million or 27% of the portfolio
of  investment  securities  held to maturity was  scheduled to mature within one
year. An  additional  $126 million of investment  securities  was  classified as
available for sale at the end of 1997's second  quarter,  although  management's
determination  of this  classification  does not derive primarily from liquidity
considerations.

         The subsidiary  banks had  approximately  $1.1 billion in unfunded loan
commitments  outstanding  at June 30, 1997, an increase of $137 million from the
level at December 31, 1996.  Contingent  obligations under letters of credit and
financial  guarantees  increased  $33 million  between these dates to a total of
$102 million at June 30, 1997.  Available  credit card lines were $92 million at
June  30,  1997,  an  increase  of $14  million  from  year  end  1996.  Because
commitments and unused credit lines may, and many times do, expire without being
drawn  upon,   unfunded  balances  do  not  represent  actual  future  liquidity
requirements.  Draws by customers  against these commitments are not expected to
place any unusual strain on the Company's liquidity position.

                               Page 16 of 30 Pages


<PAGE>

<TABLE>
<CAPTION>
TABLE 1         
WHITNEY HOLDING CORPORATION
ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE
(dollars in thousands, unaudited)

                               SECOND QUARTER ENDED JUNE 30,                             SIX MONTHS ENDED JUNE 30,
                            1997                         1996                          1997                          1996
                --------------------------------------------------------------------------------------------------------------------
                Average   Income/ Yield/     Average   Income/ Yield/     Average    Income/ Yield/     Average    Income/ Yield/
                Balance   Expense  Rate      Balance   Expense  Rate      Balance    Expense  Rate      Balance    Expense  Rate
                --------------------------------------------------------------------------------------------------------------------
ASSETS       
<S>             <C>        <C>       <C>     <C>        <C>       <C>     <C>         <C>       <C>     <C>         <C>       <C>   
Loans (tax   
  equivalent    
  (1),(2).......$2,336,423 $50,091   8.60 %  $1,911,965 $41,431   8.69%%  $2,300,826  $97,833   8.57%%  $1,878,648  $82,558   8.81%%
                --------------------------------------------------------------------------------------------------------------------
U. S. Treasury 
  securities....  $520,381  $7,716   5.95 %    $730,672 $10,271   5.64 %    $537,106  $15,706   5.90 %    $770,676  $21,603   5.62 %
U.S. government
  agency
  securities....   477,422   7,598   6.37       493,562   7,515   6.09       468,746   14,822   6.32       472,847   14,306   6.05
Mortgage-backed
  securities....   286,366   4,619   6.45       274,264   4,409   6.43       284,014    9,069   6.39       270,619    8,697   6.43
State and
  municipal                                                   
  securities
  (tax 
  equivalent)
  (1)...........   138,317   2,817   8.15       134,703   2,769   8.22       141,567    5,759   8.14       136,945    5,676   8.29
Corporate bonds 
  and other
  securities....     6,598      99   6.00         6,148      84   5.47         6,268      164   5.23         6,956      202   5.81
                --------------------------------------------------------------------------------------------------------------------
  Total
  investment in 
  securities
  (1,3)........ $1,429,084 $22,849   6.40 %  $1,639,349 $25,048   6.12 %  $1,437,701  $45,520   6.35 %  $1,658,043  $50,484   6.10 %
                --------------------------------------------------------------------------------------------------------------------
Federal funds 
  sold and
  short term
  deposits......    21,546     304   5.66 %      50,272     750   5.98%%      43,421    1,119   5.20%%      60,749    1,710   5.65%%
                --------------------------------------------------------------------------------------------------------------------
  Total
    interest- 
    earning
    assets......$3,787,053 $73,244   7.76 %  $3,601,586 $67,229   7.49%%  $3,781,948 $144,472   7.70%%  $3,597,440 $134,752   7.51%%
                --------------------------------------------------------------------------------------------------------------------
             
Cash and due 
  from financial  
  institutions..   207,012                      214,637                      208,558                       217,469
Bank premises
  and equipment,
  net...........   125,020                      105,583                      123,006                       101,882
Other real
  estate owned,
  net...........     4,085                        6,983                        4,206                         7,182
Other assets....    84,596                       92,806                       84,797                        90,136
Reserve for  
  possible
  loan losses...   (42,194)                     (45,146)                     (42,441)                      (44,916)
                ----------                   ----------                   ----------                    ----------              
  Total assets..$4,165,572                   $3,976,449                   $4,160,074                    $3,969,193
                ==========                   ==========                   ==========                    ==========      
             
LIABILITIES  
Savings
  deposits......  $491,480  $3,299   2.69 %    $498,065  $3,323   2.68 %    $488,895   $6,504   2.68 %    $505,147   $6,752   2.68 %
NOW and MMDA 
  deposits......   781,838   4,909   2.52       742,639   4,135   2.23       783,100    9,515   2.45       746,370    8,279   2.22
Time deposits... 1,032,976  13,224   5.13     1,046,804  13,662   5.23     1,026,325   26,071   5.12     1,040,090   27,339   5.27
                --------------------------------------------------------------------------------------------------------------------
  Total
    interest- 
    bearing
    deposits....$2,306,294 $21,432   3.73 %  $2,287,508 $21,120   3.70 %  $2,298,320  $42,090   3.69 %  $2,291,607  $42,370   3.71 %
                --------------------------------------------------------------------------------------------------------------------
             
Federal funds 
  purchased and
  repurchase 
  agreements....   429,555   5,462   5.10 %     330,136   3,972   4.83 %     439,919   10,909   5.00 %     324,090    7,912   4.90 %
                --------------------------------------------------------------------------------------------------------------------
  Total
    interest- 
    bearing
    liabilities.$2,735,849 $26,894   3.94 %  $2,617,644 $25,092   3.84 %  $2,738,239  $52,999   3.90 %  $2,615,697  $50,282   3.86 %
                --------------------------------------------------------------------------------------------------------------------
                                                                                             
Demand deposits, 
  non-interest 
  bearing.......   942,568                      908,292                      939,844                       905,721
Other
  liabilities...    33,630                       32,186                       32,656                        32,098
Shareholders'
  equity........   453,525                      418,327                      449,335                       415,677
                ----------                   ----------                   ----------                    ----------              
  Total
    liabilities 
    and
    shareholders' 
    equity......$4,165,572                   $3,976,449                   $4,160,074                    $3,969,193
                ==========                   ==========                   ==========                    ==========      
 
  Net interest 
  income/margin 
    (tax        
    equivalent)
    (1).........           $46,350   4.91 %             $42,137   4.69 %              $91,473   4.88 %              $84,470   4.71 %
                           =======   ======             =======   ======              =======   ======              =======   ======
<FN>
(1) Tax equivalent amounts are calculated using a marginal federal income tax rate of 35%.
(2) Average  balance  includes  nonaccruing  loans of $9,534 and $11,035 for  the  second  quarters  and $9,450 and $11,324 for the
    year-to-date periods in 1997 and 1996, respectively.
(3) Average balance excludes unrealized gain or loss on securities available for sale.
</FN>
</TABLE>


                               Page 17 of 30 Pages


<PAGE>

<TABLE>
<CAPTION>
TABLE 2.
WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
NON-PERFORMING ASSETS AND OTHER SELECTED DATA
(end of quarter, dollars in millions)

                                                                          1997                               1996
                                                                  -------------------    ----------------------------------------
                                                                      2nd         1st        4th        3rd        2nd        1st
                                                                  -------------------    ----------------------------------------
<S>                                                                  <C>         <C>        <C>        <C>       <C>        <C>  
Loans accounted for on a nonaccrual basis......................     $ 9.4       $ 9.9      $ 9.1      $ 9.7      $10.0      $12.7

Restructured loans.............................................       2.8         2.4        2.4        2.4        2.2        1.7
                                                                  -------     -------    -------    -------    -------    ------- 
Total non-performing loans.....................................     $12.2       $12.3      $11.5      $12.1      $12.2      $14.4
                                                                  -------     -------    -------    -------    -------    ------- 

Other real estate owned, net...................................       4.1         4.5        4.3        4.7        6.2        7.3

Other foreclosed assets........................................       0.1           -          -          -          -          -
                                                                  -------------------    ----------------------------------------
Total non-performing assets....................................     $16.4       $16.8      $15.8      $16.8      $18.4      $21.7
                                                                  ===================    ========================================

Net gain on sales of OREO......................................     $ 0.2           -      $ 0.8      $ 0.5       $0.4       $0.2
                                                                  ===================    ========================================

Reserve for possible loan losses as a percent of:
   Total non-performing loans..................................       350%        339%       369%       391%       363%       317%
   Total loans.................................................      1.78%       1.83%      1.85%      2.29%      2.27%      2.48%

Non-performing loans as a percent of
   total loans.................................................      0.51%       0.54%      0.50%      0.58%      0.62%      0.78%

Non-performing assets as a percent of
   total assets................................................      0.39%       0.40%      0.37%      0.41%      0.47%      0.54%
</TABLE>






<TABLE>
<CAPTION>
TABLE 3.
WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
RESERVE FOR POSSIBLE LOAN LOSSES
(by quarter, in millions)


                                                                          1997                               1996
                                                                  -------------------    ----------------------------------------
                                                                      2nd         1st        4th        3rd        2nd        1st
                                                                  -------------------    ----------------------------------------
    <S>                                                             <C>         <C>        <C>        <C>        <C>        <C>  
    Reserve balance, beginning of quarter......................     $41.8       $42.4      $47.1      $44.1      $45.6      $43.4
    Provision for possible loan losses:
        Expense of providing loss reserves.....................         -         0.2        0.1        0.2        0.1        0.1
        Reduction of loss reserves.............................         -           -       (4.9)         -          -          -
    Loans charged off..........................................      (1.7)       (3.0)      (1.7)      (1.5)      (3.1)      (1.0)
    Recoveries.................................................       2.6         2.2        1.8        4.3        1.5        3.1
                                                                  -------------------    ----------------------------------------
    Reserve balance, end of quarter............................     $42.7       $41.8      $42.4      $47.1      $44.1      $45.6
                                                                  ===================    ========================================
</TABLE>

                               Page 18 of 30 Pages

<PAGE>



PART II. OTHER INFORMATION

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

         The Annual Meeting of Stockholders  of Whitney Holding  Corporation was
held on April 23, 1997, for the purpose of electing a board of directors, voting
on adopting the new 1997 Whitney Holding  Corporation  Long-Term  Incentive Plan
and  approving  the  appointment  of  auditors.  Proxies  for the  meeting  were
solicited  pursuant to Section 14(a) of the  Securities and Exchange Act of 1934
and there was no solicitation in opposition to management's solicitations.

         All of  management's  nominees  for  directors  as  listed in the proxy
statement were elected. The votes for each nominee are set forth below:

                                   Shares
                                    Voted                              Shares
                                     FOR                              Withheld
                                  --------------------------------------------
Camille A. Cutrone                14,283,690                            88,790
Alfred S. Lippman                 14,283,193                            89,287
Carroll W. Suggs                  14,272,987                            99,492
Guy C. Billups, Jr.               14,258,878                           113,602
James M. Cain                     14,271,005                           101,475
Robert H. Crosby, Jr.             14,248,411                           124,069
Richard B. Crowell                14,283,193                            89,287
John K. Roberts                   14,283,805                            88,675

         The  appointment  of Arthur  Andersen  LLP as  independent  auditor was
approved by the following vote:

                    Shares                     Shares
                     Voted                      Voted                  Shares
                      FOR                      AGAINST               ABSTAINING
                  -------------------------------------------------------------
                  14,268,917                   44,488                  59,075

         The  adoption of the new 1997  Whitney  Holding  Corporation  Long-Term
Incentive Plan was approved by the following vote:

             Shares            Shares
             Voted              Voted           Shares              Shares
              FOR              AGAINST        ABSTAINING           NOT Voted
           -----------------------------------------------------------------
           11,717,259          645,418          204,103            1,805,700



Item 6.  Exhibits and Reports on Form 8-K

(a) (3) Exhibits:

         Exhibit 3.1 - Copy of Composite  Charter  (filed as Exhibit 3(i) to the
         Company's Quarterly Report on Form 10-Q for the quarter ended March 31,
         1993  (Commission  file  number  0-1026)  and  incorporated  herein  by
         reference)

         Exhibit 3.2 - Copy of Bylaws

         Exhibit  10.1  -  Stock  Option   Agreement   between  Whitney  Holding
         Corporation  and  William  L.  Marks  (filed  as  Exhibit  10.2  to the
         Company's  Annual  Report on Form 10-K for the year ended  December 31,
         1990 (Commission file number 0- 1026) and incorporated by reference)


                               Page 19 of 30 Pages

<PAGE>



         Exhibit 10.2 - Executive agreement between Whitney Holding Corporation,
         Whitney  National  Bank and William L. Marks  (filed as Exhibit 10.3 to
         the Company's  Quarterly Report on Form 10-Q for the quarter ended June
         30, 1993 (Commission file number 0-1026) and incorporated by reference)

         Exhibit 10.3 - Executive agreement between Whitney Holding Corporation,
         Whitney National Bank and R. King Milling (filed as Exhibit 10.4 to the
         Company's  Quarterly Report on Form 10-Q for the quarter ended June 30,
         1993 (Commission file number 0-1026) and incorporated by reference)

         Exhibit 10.4 - Executive agreement between Whitney Holding Corporation,
         Whitney  National Bank and Edward B. Grimball (filed as Exhibit 10.5 to
         the Company's  Quarterly Report on Form 10-Q for the quarter ended June
         30, 1993 (Commission file number 0-1026) and incorporated by reference)

         Exhibit 10.5 - Executive agreement between Whitney Holding Corporation,
         Whitney National Bank and Kenneth A. Lawder, Jr. (filed as Exhibit 10.6
         to the Company's Quarterly  Report  on  Form 10-Q for the quarter ended
         June 30, 1993  (Commission  file  number  0-1026)  and  incorporated by
         reference)

         Exhibit 10.6 - Executive agreement between Whitney Holding Corporation,
         Whitney  National Bank and G. Blair Ferguson  (filed as Exhibit 10.7 to
         the  Company's  Quarterly  Report  on Form 10-Q for the  quarter  ended
         September 30, 1993  (Commission file number 0-1026) and incorporated by
         reference)

         Exhibit 10.7 - Executive agreement between Whitney Holding Corporation,
         Whitney  National  Bank and Joseph W. May (filed as Exhibit 10.7 to the
         Company's  Annual  Report on Form 10-K for the year ended  December 31,
         1993 (Commission file number 0-1026) and incorporated by reference)

         Exhibit 10.8 - Executive agreement between Whitney Holding Corporation,
         Whitney Bank of Alabama and John C. Hope, III (filed as Exhibit 10.8 to
         the Company's  Annual  Report on Form 10-K for the year ended  December
         31, 1994 (Commission file number 0-1026) and incorporated by reference)

         Exhibit 10.9 - Executive agreement between Whitney Holding Corporation,
         Whitney National Bank and Robert C. Baird, Jr. (filed  as  Exhibit 10.9
         to the Company's  Quarterly  Report  on Form 10-Q for the quarter ended
         June 30, 1995  (Commission  file  number  0-1026)  and  incorporated by
         reference)

         Exhibit 10.10a - Long-term  incentive program (filed as Exhibit 10.7 to
         the Company's  Annual  Report on Form 10-K for the year ended  December
         31, 1991 (Commission file number 0-1026) and incorporated by reference)

         Exhibit  10.10b - Long-term  incentive plan (filed as a Proposal in the
         Company's Proxy Statement dated March 18, 1997  (Commission file number
         0- 1026) and incorporated by reference)

         Exhibit 10.11 - Executive  compensation  plan (filed as Exhibit 10.8 to
         the Company's  Annual  Report on Form 10-K for the year ended  December
         31, 1991 (Commission file number 0-1026) and incorporated by reference)

         Exhibit  10.12 - Form of restricted  stock  agreement  between  Whitney
         Holding  Corporation and certain of its officers (filed as Exhibit 19.1
         to the  Company's  Quarterly  Report on Form 10-Q for the quarter ended
         June 30, 1992  (Commission  file number  0-1026)  and  incorporated  by
         reference)

         Exhibit 10.13 - Form of stock option agreement  between Whitney Holding
         Corporation  and certain of its officers  (filed as Exhibit 19.2 to the
         Company's  Quarterly Report on Form 10-Q for the quarter ended June 30,
         1992 (Commission file number 0-1026) and incorporated by reference)

         Exhibit 10.14 - Directors' Compensation Plan (filed as Exhibit A to the
         Company's Proxy Statement dated March 24, 1994  (Commission file number
         0- 1026) and incorporated by reference)

         Exhibit  10.14a - Amendment  No. 1 to the Whitney  Holding  Corporation
         Directors' Compensation Plan (filed as Exhibit A to the Company's Proxy
         Statement  dated March 15,  1996  (Commission  file number  0-1026) and
         incorporated by reference)


                               Page 20 of 30 Pages

<PAGE>



         Exhibit  10.15 -  Amended  and  restated  Agreement  and Plan of Merger
         between Whitney Holding Corporation and First Citizens Bancstock, Inc.,
         dated  December  15,  1995  (filed as Rider A to the  Company's  Annual
         Report on Form 10-K/A for the year ended December 31, 1995  (Commission
         file number 0-1026) and incorporated by reference)

         Exhibit 10.16 - Retirement  Restoration Plan effective  January 1, 1995
         (filed as Exhibit 10.16 to the Company's Annual Report on Form 10-K for
         the year ended  December 31, 1995  (Commission  file number 0-1026) and
         incorporated by reference)

         Exhibit   10.17  -  Executive   agreement   between   Whitney   Holding
         Corporation,  Whitney  National  Bank and  Rodney  D.  Chard  (filed as
         Exhibit  10.17 to the Company's  Quarterly  Report on Form 10-Q for the
         quarter ended  September 30, 1996  (Commission  file number 0-1026) and
         incorporated by reference)

         Exhibit 10.18 - Form of Amendment to the Executive agreements (filed as
         Exhibits 10.2 through 10.9 to the Company's  Annual Report on Form 10-K
         for the year ended  December 31, 1996  (Commission  file number 0-1026)
         and incorporated by reference)

         Exhibit 10.19 - Executive agreement between Whitney National Bank of
         Mississippi and Guy C. Billups, Jr. dated April 18, 1997

         Exhibit 21 - Subsidiaries

         Whitney Holding  Corporation  owns 100% of the capital stock of Whitney
         National  Bank and First  National  Bank of Houma,  both in  Louisiana,
         Whitney Bank of Alabama,  Whitney  National Bank of Florida and Whitney
         National Bank of Mississippi.  All other subsidiaries considered in the
         aggregate would not constitute a significant subsidiary.

         Exhibit 27 - Financial Data Schedule

(b)      Reports on Form 8-K

         None


         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.


                                                 WHITNEY HOLDING CORPORATION
                                                         (Registrant)


                                              By:/s/ Edward B. Grimball
                                                 -------------------------------
                                                 Edward B. Grimball
                                                 Executive Vice President and
                                                 Chief Financial Officer


                                                 August 13, 1997
                                                 -------------------------------
                                                              Date


                               Page 21 of 30 Pages

<PAGE>



                                                                     EXHIBIT 3.2

                                     BY-LAWS
                                       OF
                           WHITNEY HOLDING CORPORATION




Section 1. Meetings of the Board of Directors of this corporation may be held by
means of conference telephone or similar communications equipment.


Section 2. A. Without limiting in any way the indemnification by the corporation
of persons as  provided  in its charter and the  existing  applicable  law,  the
corporation  shall  have  authority  to  indemnify  persons in  accordance  with
Louisiana  Revised  Statutes  12:83 as it may from time to time become  amended,
supplemented or replaced.

                  B. The corporation shall have authority to procure or maintain
insurance or other similar  arrangement  in accordance  with  Louisiana  Revised
Statutes  12:83(F)  and (G) as they  may  from  time  to  time  become  amended,
supplemented or replaced.


Section  3. The  Company  may  issue  stock  certificates  signed  by the  Chief
Executive  Officer  and  Secretary  of the  Company.  In  addition  to the Chief
Executive  Officer  and  Secretary  of the  Company,  the  President,  any  Vice
President and any Assistant Secretary, respectively, of the Company may sign the
Company's stock certificates.  All stock certificates representing shares of the
Company's  stock,  whether  currently  outstanding  or that may be issued in the
future,  may bear facsimile  signatures of the Company's Chief Executive Officer
and Secretary,  or other authorized officers,  provided such certificates are or
have been  countersigned by a transfer agent or registrar other than the Company
itself or an employee of the Company.


Section 4. There shall be a standing committee of this Corporation, appointed by
the Board, to be known as the Executive Committee, consisting of the Chairman of
the Board, the President, and such other Directors as may be appointed from time
to time,  each to serve a 12  months'  term,  four (4)  members  of which  shall
constitute a quorum for the  transaction of business.  This committee shall have
power to direct and  transact all business of the  Corporation,  which  properly
might come before the Board of Directors, except such as the Board only, by law,
is authorized to perform.  The Executive  Committee  shall report its actions in
writing at each regular  meeting of the Board of Directors,  which shall approve
or disapprove the report and record such action in the minutes of the meeting.

                               Page 22 of 30 Pages

<PAGE>



                                                                   EXHIBIT 10.19

                              EMPLOYMENT AGREEMENT


         AGREEMENT,  dated as of April 18, 1997 between Whitney National Bank of
Mississippi, a national banking association (the "Bank") and Guy C. Billups, Jr.
(the "Employee").

                              W I T N E S S E T H :

         WHEREAS,  the Bank  desires to retain the  services of the Employee and
the  Employee  desires to be employed by the Bank upon the terms and  conditions
hereinafter set forth;

         NOW,  THEREFORE,  in consideration of the agreements  herein contained,
the parties hereto agree as follows:

1.       EMPLOYMENT.  The Bank hereby employs  the  Employee, and  the  Employee
         hereby agrees  to  perform duties for the Bank as  the  Chairman of the
         Advisory  Board  of  the Bank as have been and may be prescribed by the
         legal Board of Directors of the Bank. The Employee will not be employed
         by any other business or  engage  in  any  other business activity that
         would materially interfere  with  his  ability to perform his duties or
         would constitute a conflict between his personal or financial interests
         and the business or  financial interests of the Bank during the Term of
         Employment (as hereinafter defined).

2.       TERM OF EMPLOYMENT.  The  employment  hereunder shall be for the period
         (the "Term of Employment') which shall commence on April 18, 1997, (the
         "Commencement  Date")  and  shall  continue  through  April  17,  1999,
         provided,  however,  that  beginning  on  April 18, 1999  (the "Renewal
         Date") the term of this  Agreement  shall automatically be extended for
         one (1) additional year  at  the  Employee's  option. In  the event the
         Employee elects not to renew  this  Agreement  on the Renewal Date, the
         Employee must give written notice of such  election not to renew to the
         Bank at least sixty (60) days prior to the Renewal Date.

3.       COMPENSATION AND BENEFITS.

                  (a)  Base  Salary.  The  Bank  shall  pay to the  Employee  as
compensation  for all services  rendered by the Employee during the term of this
Agreement an annual salary of not less than $100,000 for the first year, $50,000
for the second year and $25,000 for the third year payable in equal semi-monthly
installments.

                  (b) Annual  Bonuses  and Stock  Options.  An annual  incentive
bonus and/or stock options may be paid with respect to the services  provided by
the  Employee,  in such  amount  as may be  determined  from time to time by the
Compensation  Committee.   The  award  of  bonuses  and  stock  options  by  the
Compensation  Committee is discretionary  and there will be no obligation on the
Bank to award any bonus to the Employee.


178699.4/08316.00079
                               Page 23 of 30 Pages

<PAGE>



                  (c)   Benefits   and   Perquisites.   The   fringe   benefits,
perquisites,  and other benefits of employment  enjoyed by the Employee shall be
those set out in Whitney  National  Bank's 1996 Employee  Benefits  booklet,  as
limited by  Section  5.22 of that  certain  Agreement  and Plan of Merger  dated
November 14, 1996 and amended March 12, 1997,  between,  among others,  the Bank
and Merchants Bank & Trust Company.

4.       OTHER BENEFITS

                  (a) Expenses.  The Employee will be reimbursed by the Bank for
reasonable  out-of-pocket  expenses  incurred from time to time on behalf of the
Bank  in  the  performance  of his  duties,  in  accordance  with  the  standard
procedures of the Bank and upon the  presentation of such  supporting  invoices,
receipts, documents and forms as the Bank reasonably requests.

                  (b) Facilities;  Secretarial Assistance. The Bank will provide
the Employee with the office space currently in use by the Employee, secretarial
assistance  by  Eileen  Cain  during  the  term of  employment  and  such  other
facilities  and  services as shall be suitable to the  Employee's  position  and
adequate for the performance of his duties.

                  (c) Bank  Automobile.  The Bank will provide the Employee with
the use of his existing Bank  automobile  (1996  Lincoln) for his use during the
Term of Employment and will convey to the Employee the title to such  automobile
upon the Employee's retirement free and clear of all liens and encumbrances.

                  (d) Health Insurance. The Bank will continue to provide health
insurance  for the  Employee  and the  Employee's  dependents  under  terms  and
conditions  no less  favorable  than those  existing at the Bank during the year
prior to the  execution  of this  Agreement.  Upon  retirement,  the Bank  shall
continue to provide such health  insurance  with fifty percent (50%) of the cost
of retiree and dependent coverage being paid by the Bank.

                  (e) Life  Insurance.  Pursuant  to Section  5.23 of the Merger
Agreement,  the Bank will assume the premium payment  obligations under the life
insurance  policies insuring the life of the Employee  described in Section 5.23
of the Merger Agreement.

5.       TERMINATION OF EMPLOYMENT.

                  (a)      Death.  The  Employee's  status  as an employee shall
terminate upon the Employee's death.


                                        2

178699.4/08316.00079
                               Page 24 of 30 Pages

<PAGE>



                  (b)  Disability.  If (i) the Employee is incapable  because of
physical or mental illness of satisfactorily discharging his duties for a period
of 90 consecutive  days and (ii) a duly qualified  physician  chosen by the Bank
and  acceptable  to the  Employee or his legal  representatives  so certifies in
writing,  the Bank's  Board of  Directors  may  determine  that the Employee has
become  disabled.  If the Bank's Board of Directors makes such a  determination,
the Bank will have the right, at any time during the period that such disability
continues  to  terminate  the status of the Employee as an employee by notifying
the Employee, in writing, of such termination. Any such termination shall become
effective  30 days after such notice of  termination  is given (the  "Disability
Effective Date"),  unless within such 30-day period the Employee becomes capable
of resuming  duties (and a physician  chosen by the Bank and  acceptable  to the
Employee or his legal  representatives so certifies in writing) and the Employee
in fact resumes such duties.

                  (c)  By the  Bank  for  Cause.  The  Bank  may  terminate  the
Employee's  status  as an  employee  for Cause by  notifying  the  Employee,  in
writing, of such termination. As used herein, "Cause" shall mean (i) the willful
and  continuing  failure by the  Employee to perform his duties  (other than any
failure  resulting from a certified  disability)  within a reasonable  period of
time after a written  demand for  substantial  performance  is  delivered to the
Employee by a duly authorized  member or  representative  of the Bank's Board of
Directors which  specifically  identifies the manner in which it is alleged that
the Employee has not substantially  performed such services, (ii) the conviction
of a felony or (iii) the willful  engaging by the  Employee in gross  misconduct
injurious to the Bank. An act or failure to act on the Employee's  part shall be
considered  "willful" if done or omitted to be done without a reasonable  belief
that such action or omission  was in, or not opposed to, the best  interests  of
the Bank. Any act or failure to act by the Employee that is based upon authority
given pursuant to a resolution  duly adopted by the Bank's Board of Directors or
based upon the advice of counsel  for the Bank shall be  presumed  to be done or
omitted to be done by the Employee with a reasonable belief that such action was
in, or not  opposed  to, the best  interests  of the Bank.  Notwithstanding  the
foregoing,  the Employee's employment may not be terminated for Cause unless and
until there shall have been  delivered  to the  Employee a copy of a  resolution
duly  adopted  by the  affirmative  vote of not less than  three-fourths  of the
entire  membership of the Bank's Board of Directors  (not counting the Employee)
at a meeting  of the  Bank's  Board of  Directors  held for the  purpose  (after
reasonable notice to the Employee and an opportunity for the Employee,  together
with his counsel,  to be heard before the Bank's  Board of  Directors),  finding
that in the good faith opinion of the Bank's Board of Directors the Employee was
guilty of the conduct set forth in clauses (i), (ii) or (iii) of this  paragraph
and specifying the particulars thereof.

                  (d)  By  the  Employee  for  Good  Reason.  The  Employee  may
terminate  his status as an employee for Good Reason by notifying  the Bank,  in
writing,  of such termination.  The termination by the Employee of his status as
an employee for Good Reason shall be deemed to be a justifiable  termination and
shall excuse the Employee  from further  duties.  The term "Good  Reason"  shall
mean:
                                        3


178699.4/08316.00079
                               Page 25 of 30 Pages

<PAGE>
                           (i)      diminution  in    the   Employee's   duties,
responsibilities or position or the demotion of the Employee;

                           (ii)     requiring  the Employee to be based anywhere
other than in Gulfport, except for required travel in the ordinary course of the
Bank's business;

                           (iii)    a reduction in the Employee's annual  salary
or a failure to  pay to the Employee any  installment of his annual salary or to
pay any  other  amounts  required  to be paid under  these terms of  employment,
which  failure continues for a period of 30 days after  written  notice  thereof
is given by the Employee to the Bank;

                           (iv)     any purported termination  of the Employee's
status as an employee which is not effected pursuant to a Notice of Termination,
or which is not justified as a termination based on Cause; or

                           (v)      any  material  breach of any of the terms of
employment specified  herein by the Bank which has not been cured within 30 days
following the giving of notice by the Employee to the Bank of such breach.

                  (e)      Change of Control.

                           (i)      If  a  Change  in  Control  of  the Bank, as
defined in Section 5(e)(ii), shall occur and the Employee shall:

                           (1)      voluntarily  terminate his employment within
                                    twelve (12) months  following such Change in
                                    Control and such  termination  shall be as a
                                    result   of  the   Employee's   good   faith
                                    determination that as a result of the Change
                                    in  Control  and a change  in  circumstances
                                    thereafter   significantly   affecting   his
                                    position,   he  can  no  longer   adequately
                                    exercise the authorities,  powers, functions
                                    or  duties   attached  to  his  position  as
                                    Chairman of the Advisory  Board of the Bank;
                                    or

                           (2)      voluntarily  terminate his employment within
                                    twelve (12) months  following such Change in
                                    Control,  and such termination shall be as a
                                    result   of  the   Employee's   good   faith
                                    determination  that he can no longer perform
                                    his duties as Chairman of the Advisory Board
                                    of  the  Bank  by  reason  of a  substantial
                                    diminution in his  responsibilities,  status
                                    or position; or


                                        4

178699.4/08316.00079
                               Page 26 of 30 Pages

<PAGE>
                           (3)      have his  employment  terminated by the Bank
                                    for reasons  other than those  specified  in
                                    Section  5(c)  within   twelve  (12)  months
                                    following such Change in Control;

then in any of the above three cases,  the Employee  shall have,  instead of the
further rights  described in Section 3(a),  the right to  immediately  terminate
this Agreement and a nonforfeitable right to receive, payable in a lump sum, the
sum of the  monthly  amounts of his annual  salary for a period  equal to twelve
(12)  months;  provided,  however,  no  payments  or  benefits  pursuant to this
Section,  together with any other  payments to the Employee under this Agreement
or  otherwise,  shall  cause the total of such  payments  to exceed the  maximum
amount allowable as a deduction to the Bank  for  federal income  tax  purposes,
as may be  determined  in  the  reasonable  discretion  of  the Bank,  under any
applicable  provision of law or regulations.

                           (ii)     For purposes of this Agreement, a "Change in
Control" shall mean:

                           (1)      the  obtaining by any party of fifty percent
                                    (50%)  or  more  of  the  voting  shares  of
                                    Whitney  Holding   Corporation   ("Whitney")
                                    pursuant to a "tender offer" for such shares
                                    as  provided  under Rule  14d-2  promulgated
                                    under the  Securities  Exchange Act of 1934,
                                    as  amended,  or any  subsequent  comparable
                                    federal rule or regulation  governing tender
                                    offers; or

                           (2)      individuals  who were  members of  Whitney's
                                    Board of Directors  immediately prior to any
                                    particular meeting of Whitney's shareholders
                                    which involves a contest for the election of
                                    directors  fail to  constitute a majority of
                                    the members of Whitney's  Board of Directors
                                    following such election; or

                           (3)      Whitney's  consummation  of  the  sale    of
                                    substantially  all  of  its  assets  to    a
                                    purchaser which is not a subsidiary; or

                           (4)      Whitney's dissolution or liquidation; or

                           (5)      Whitney's   consummation   of  a  merger  or
                                    consolidation  involving  Whitney  in  which
                                    Whitney is not the surviving  corporation or
                                    if,  immediately  following  such  merger or
                                    consolidation, less than fifty percent (50%)
                                    of the surviving  corporation's  outstanding
                                    voting  stock  is  held by  persons  who are
                                    stockholders of Whitney immediately prior to
                                    such merger or consolidation.

                                        5

178699.4/08316.00079
                               Page 27 of 30 Pages

<PAGE>
                           (iii)    The  provisions  of  Section  6(d) and  this
Section  5(e)  are  mutually  exclusive;  provided,  however, that if within one
year following  commencement of a 6(d) payout there shall be a change of control
as defined in Section  5(e)(ii),  then the  Employee  shall be  entitled  to the
amount payable to the Employee under Section 5(e) reduced by the amount that the
Employee  has  received  under  Section  6(d) up to the  date of the  change  in
control. The triggering of the lump sum payment requirement of this Section 5(e)
shall cause the provisions of Section 6(d) to become inoperative. The triggering
of the  continuation  of  payment  provisions  of Section  6(d) shall  cause the
provisions of Section 5(e) to become  inoperative  except to the extent provided
in this Section 5(e)(iii).

                  (f)  Notice  of  Termination.  Notice  of  termination  of the
Employee's  status as an employee must be communicated in a writing delivered to
the other  party (a "Notice of  Termination").  Any Notice of  Termination  that
purports to terminate  the  Employee's  employment  for Cause or for Good Reason
shall specify the reasons of the party giving such notice and shall set forth in
reasonable detail the facts and circumstances claimed by such party to provide a
basis for termination of the Employee's employment under the terms of employment
specified herein.

                  (g) Date of Termination.  "Employment  Termination Date" means
(i) if Employee's  employment  is  terminated  by the Bank for Cause,  or by the
Employee for Good Reason,  the date of delivery of the Notice of  Termination or
any later date  specified  therein,  as the case may be, (ii) if the  Employee's
employment  is terminated  by the Bank other than for Cause or  disability,  the
Date of Termination shall be the date on which the Bank notifies the Employee of
such  termination  and (iii) the if the  Employee's  employment is terminated by
reason of his death or disability,  the Date of Termination shall be the date of
death of the Employee or the Disability Effective Date, as the case may be.

6.       DISABILITY/DEATH BENEFIT AND SEVERANCE PAY.

                  (a) Death.  If the Employee's  employment is terminated by his
death,  in addition to all other death  benefits  provided by the Bank, the Bank
shall pay to the Employee's spouse or, if he leaves no spouse, to his estate, in
a lump sum in cash within 30 days of the Date of Termination  the sum of the pro
rata amount of the  Employee's  annual base  salary  earned  through the Date of
Termination  to the  extent  due but not  paid and any  compensation  previously
deferred by the Employee  (together with any accrued  interest  thereon) and any
accrued   vacation  pay,  in  each  case  to  the  extent  not  previously  paid
(collectively, "Accrued Obligations"). The Bank shall also timely pay or provide
to such person any other amounts or compensation required to be furnished to the
Employee under any benefit plan or arrangement ("Other Benefits").





                                        6

178699.4/08316.00079
                               Page 28 of 30 Pages

<PAGE>



                  (b) Disability.  During any period that the Employee is deemed
to be disabled ("disability period"), the Employee shall continue to receive his
full annual base salary from the Bank at the rate then in effect for such period
until his  employment  is  terminated,  provided  that  payments  so made to the
Employee  shall be reduced  by the sum of the  amounts,  if any,  payable to the
Employee under  disability  benefit plans of the Bank.  Upon  termination of the
Employee's employment,  the Bank shall pay to the Employee in a lump sum in cash
within 30 days of the Date of  Termination  all  Accrued  Obligations  and shall
timely furnish to the Employee all Other Benefits.

                  (c) Cause.  If the Employee's  employment  shall be terminated
for Cause by the Bank, or voluntarily  terminated by the Employee other than for
Good Reason, the Bank will have no further obligation to the Employee other than
for  Accrued  Obligations,  which  shall be paid in a lump sum in cash within 30
days of the Date of Termination,  and for Other  Benefits,  which the Bank shall
timely furnish to the Employee.

                  (d) Other than Death, Disability or Cause; Good Reason. If the
Bank shall terminate the Employee's employment, other than for death, disability
or Cause, or the Employee shall terminate his employment for Good Reason,  then,
in addition to all amounts or compensation  to which he is entitled  pursuant to
the Bank's  termination  policies and plans then in effect, the Employee will at
his option receive as severance pay either:

                           (i)      continuation  of  his  annual salary (at the
rate in effect as of the  Date of Termination) for the remainder of his one-year
term of employment, or

                           (ii)     a lump sum payment equal to the then present
value of  the  aggregate  sums  described  in (i) above, paid by the Bank to the
Employee no later than fifteen days following the Date of Termination.

7.       COVENANT NOT TO COMPETE.   If  the Employee's  employment is terminated
         by  the  Bank  for Cause or by the Employee other than for Good Reason,
         then for the  shorter of the remainder of the term of employment or one
         year, the Employee  shall  not  directly  or indirectly (a) solicit any
         customers or employees of the  Bank or otherwise disrupt any previously
         established relationship  existing  between  a customer or employee and
         the  Bank  or  (b)  own, manage,  operate,  control,  be  employed  by,
         participate  in,  or  be  connected  in  any manner with the ownership,
         management,  operation  or  control  of  any  bank,  savings  and  loan
         association,  financial  institution  or  any  other  entity  providing
         lending  or  deposit  services  located  in Hancock or Harrison County,
         Mississippi;  provided,  however,  that  the  Employee  may own passive
         investments    of    any   similar  business  (but  without   otherwise
         participating  in  such  business)  if  such securities are listed on a
         national  or  regional  securities  exchange   or  quotations  of  such
         securities are published on a national interdealer quotation system, or
         are registered under Sections 12(g) or 15(d) of the Securities Exchange
         Act of 1934, as amended.

                                        7


178699.4/08316.00079
                               Page 29 of 30 Pages

<PAGE>
8.       ASSIGNMENT.  This   Agreement  is  a  personal  contract and, except as
         specifically  set  forth  herein,  the rights and interests of Employee
         herein may not be sold, transferred, assigned, pledged or hypothecated.
         The rights  and obligations of the Bank hereunder shall be binding upon
         and run in favor of the successors and assigns of the Bank.

9.       GOVERNING LAW: CAPTIONS.  This  Agreement contains the entire agreement
         between the parties and shall  be  governed  by the law of the State of
         Mississippi.  It  may  not  be changed orally, but only by agreement in
         writing  signed  by  the  party against whom enforcement of any waiver,
         change,  modification  or  discharge  is  sought,  and  consented to in
         writing  by  the  Bank.  Paragraph  headings  are  for  convenience  of
         reference only and shall not be considered a part of this Agreement.

10.      NOTICES.  Any  notice  or  other  communication  required  or permitted
         hereunder shall be sufficiently given if delivered in person or sent by
         telex, telecopy or by registered or certified mail, postage prepaid, in
         the  case  of  the Employee, addressed as follows: Guy C. Billups, Jr.,
         1300  25th  Ave.,  Gulfport,  MS  39501,  and  in the case of the Bank,
         addressed to it as follows:  Whitney National Bank of Mississippi, 1300
         25th  Avenue,  Gulfport,  Mississippi  39501,  Attention:     Corporate
         Secretary,  or  such  other  address or number as shall be furnished in
         writing by either party to the other, and such notice  or communication
         shall be deemed to have been given as of the date so delivered, sent by
         telecopier, telex or mailed.

         IN WITNESS WHEREOF, the Bank has by its appropriate officer signed this
Agreement and the Employee has signed this  Agreement,  on and as of the day and
year first above written.

                                      WHITNEY NATIONAL BANK OF MISSISSIPPI



                                      By:/s/ R. King Milling
                                         ---------------------------------------
                                             R. King Milling
                                             Title: Chairman, CEO & President


                                        /s/ Guy C. Billups, Jr.
                                        ----------------------------------------
                                            Guy C. Billups, Jr.





                                        8

                              Page 30 of 30 Pages

178699.4/08316.00079


<TABLE> <S> <C>

<ARTICLE>                                            9
       
<S>                                        <C>
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1996  
<PERIOD-END>                               JUN-30-1997
<CASH>                                         256,329
<INT-BEARING-DEPOSITS>                              35
<FED-FUNDS-SOLD>                                 4,135
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    126,069
<INVESTMENTS-CARRYING>                       1,251,675
<INVESTMENTS-MARKET>                         1,258,979
<LOANS>                                      2,393,854
<ALLOWANCE>                                     42,698
<TOTAL-ASSETS>                               4,202,384
<DEPOSITS>                                   3,288,175
<SHORT-TERM>                                   424,871
<LIABILITIES-OTHER>                             33,372
<LONG-TERM>                                          0
<COMMON>                                         2,800
                                0
                                          0
<OTHER-SE>                                     454,166
<TOTAL-LIABILITIES-AND-EQUITY>               4,202,384
<INTEREST-LOAN>                                 97,571
<INTEREST-INVEST>                               43,546
<INTEREST-OTHER>                                 1,119
<INTEREST-TOTAL>                               142,236
<INTEREST-DEPOSIT>                              42,090
<INTEREST-EXPENSE>                              52,999
<INTEREST-INCOME-NET>                           89,237
<LOAN-LOSSES>                                      188
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                 77,475
<INCOME-PRETAX>                                 36,873
<INCOME-PRE-EXTRAORDINARY>                      36,873
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    24,939
<EPS-PRIMARY>                                     1.20
<EPS-DILUTED>                                     1.20
<YIELD-ACTUAL>                                    7.65
<LOANS-NON>                                      9,449
<LOANS-PAST>                                       872
<LOANS-TROUBLED>                                 2,779
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                42,411
<CHARGE-OFFS>                                    4,664
<RECOVERIES>                                     4,764
<ALLOWANCE-CLOSE>                               42,698
<ALLOWANCE-DOMESTIC>                            38,928
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          3,770
        

</TABLE>


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