WHITNEY HOLDING CORP
10-Q, 2000-05-15
NATIONAL COMMERCIAL BANKS
Previous: WHIRLPOOL CORP /DE/, 10-Q, 2000-05-15
Next: WILLIAMS COMPANIES INC, 10-Q, 2000-05-15



<PAGE>
                                                                    May 15, 2000


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 March 31,
2000.

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

                                                  Sincerely,

                                                  /s/ Thomas L. Callicutt, Jr.
                                                  ------------------------------
                                                  Thomas L. Callicutt, Jr.
                                                  Executive Vice President and
                                                  Chief Financial Officer
                                                  (504) 552-4591

TLC/drm
<PAGE>

================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                                    FORM 10-Q

              QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF

                       THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period                           Commission file number 0-1026
  ended March 31, 2000

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

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


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

                                 (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 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days:

                                   Yes  X   No
                                      -----   -----

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

          Class                            Outstanding at April 30, 2000
- --------------------------                 -----------------------------
Common Stock, no par value                           22,591,023


================================================================================

<PAGE>



WHITNEY HOLDING CORPORATION

TABLE OF CONTENTS

                                                                            Page
- --------------------------------------------------------------------------------
PART I.  Financial Information

         Item 1:  Financial Statements:
                  Consolidated Balance Sheets                                  1
                  Consolidated Statements of Operations                        2
                  Consolidated Statements of Changes in
                    Shareholders' Equity                                       3
                  Consolidated Statements of Cash Flows                        4
                  Notes to Consolidated Financial Statements                   5
                  Selected Financial Data                                      7

         Item 2:  Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                    8


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

PART II.  Other Information

         Item 1:  Legal Proceedings                                           21

         Item 2:  Changes in Securities and Use of Proceeds                   21

         Item 3:  Defaults Upon Senior Securities                             21

         Item 4:  Submission of Matters to a Vote of Security Holders         21

         Item 5:  Other Information                                           21

         Item 6:  Exhibits and Reports on Form 8-K                            21



<PAGE>
<TABLE>
<CAPTION>
PART 1. FINANCIAL INFORMATION

   ITEM 1. FINANCIAL STATEMENTS

                  WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

- ------------------------------------------------------------------------------------------------------------------------
                                                                                             March 31        December 31
   (dollars in thousands)                                                                      2000             1999
- ------------------------------------------------------------------------------------------------------------------------

ASSETS
<S>                                                                                          <C>              <C>
   Cash and due from financial institutions                                                  $ 204,465        $ 230,690
   Investment in securities
        Securities available for sale                                                          336,926          206,932
        Securities held to maturity, fair values of  $1,028,889 and $1,060,340, respectively 1,058,784        1,084,931
- ------------------------------------------------------------------------------------------------------------------------
           Total investment in securities                                                    1,395,710        1,291,863
   Federal funds sold and short-term investments                                                30,599           18,691
   Loans, net of unearned income                                                             3,765,725        3,673,047
        Reserve for possible loan losses                                                       (48,552)         (44,466)
- ------------------------------------------------------------------------------------------------------------------------
           Net loans                                                                         3,717,173        3,628,581
========================================================================================================================

   Bank premises and equipment                                                                 172,587          169,715
   Intangible assets                                                                            76,455           33,317
   Accrued interest receivable                                                                  35,772           30,694
   Other assets                                                                                 55,418           50,837
- ------------------------------------------------------------------------------------------------------------------------
             Total assets                                                                  $ 5,688,179      $ 5,454,388
========================================================================================================================

LIABILITIES

   Non-interest-bearing demand deposits                                                    $ 1,281,941      $ 1,230,509
   Interest-bearing deposits                                                                 3,303,867        3,078,889
- ------------------------------------------------------------------------------------------------------------------------
            Total deposits                                                                   4,585,808        4,309,398
- ------------------------------------------------------------------------------------------------------------------------

   Short-term borrowings                                                                       480,534          541,357
   Accrued interest payable                                                                     15,142           12,389
   Accrued expenses and other liabilities                                                       42,382           34,141
- ------------------------------------------------------------------------------------------------------------------------
             Total liabilities                                                               5,123,866        4,897,285
- ------------------------------------------------------------------------------------------------------------------------

SHAREHOLDERS' EQUITY
   Common stock, no par value
      Authorized - 100,000,000 shares
      Issued - 23,745,512 shares                                                                 2,800            2,800
   Capital surplus                                                                             140,902          141,512
   Retained earnings                                                                           469,452          461,025
   Accumulated other comprehensive income                                                       (4,837)          (3,483)
   Treasury stock at cost -  1,177,542 and 1,171,458 shares, respectively                      (40,883)         (40,678)
   Unearned restricted stock compensation                                                       (3,121)          (4,073)
- ------------------------------------------------------------------------------------------------------------------------
             Total shareholders' equity                                                        564,313          557,103
- ------------------------------------------------------------------------------------------------------------------------
              Total liabilities and shareholders' equity                                   $ 5,688,179      $ 5,454,388
========================================================================================================================

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

                                      - 1 -
<PAGE>
<TABLE>
<CAPTION>
                  WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS

- ------------------------------------------------------------------------------------------------------------
                                                                                    Three Months Ended
                                                                                          March 31
- ------------------------------------------------------------------------------------------------------------
(dollars in thousands, except per share data)                                       2000               1999
- ------------------------------------------------------------------------------------------------------------
INTEREST INCOME
<S>                                                                             <C>                <C>
  Interest and fees on loans                                                    $ 75,554           $ 62,703
  Interest and dividends on investments
    U.S. Treasury securities                                                       1,901              3,098
    U.S. agency securities                                                         7,517              7,530
    Mortgage-backed securities                                                     7,673              7,772
    Obligations of states and political subdivisions                               2,442              2,227
    Federal Reserve stock and other corporate securities                             125                188
  Interest on federal funds sold and short-term investments                          369              1,182
- ------------------------------------------------------------------------------------------------------------
    Total interest income                                                         95,581             84,700
- ------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE
  Interest on deposits                                                            29,536             25,979
  Interest on short-term borrowings                                                6,046              3,966
- ------------------------------------------------------------------------------------------------------------
    Total interest expense                                                        35,582             29,945
- ------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME                                                               59,999             54,755
PROVISION FOR POSSIBLE LOAN LOSSES                                                 2,500              1,000
- ------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME AFTER PROVISION FOR
  POSSIBLE LOAN LOSSES                                                            57,499             53,755
- ------------------------------------------------------------------------------------------------------------
NON-INTEREST INCOME
  Service charges on deposit accounts                                              6,869              6,612
  Credit card income                                                               3,669              2,777
  Trust service fees                                                               2,243              2,048
  Secondary mortgage market operations                                               431                984
  Other non-interest income                                                        4,104              2,805
  Securities transactions                                                              -                  -
- ------------------------------------------------------------------------------------------------------------
    Total non-interest income                                                     17,316             15,226
- ------------------------------------------------------------------------------------------------------------
NON-INTEREST EXPENSE
  Employee compensation                                                           21,071             20,358
  Employee benefits                                                                4,241              4,028
- ------------------------------------------------------------------------------------------------------------
    Total personnel expense                                                       25,312             24,386
  Equipment and data processing expense                                            5,558              5,265
  Net occupancy expense                                                            4,260              4,036
  Credit card processing services                                                  2,608              2,091
  Postage and communications                                                       2,027              1,903
  Ad valorem taxes                                                                 1,675              1,521
  Amortization of intangibles                                                      1,168                973
  Legal and professional fees                                                        898              1,127
  Other non-interest expense                                                       6,749              6,544
- ------------------------------------------------------------------------------------------------------------
    Total non-interest expense                                                    50,255             47,846
- ------------------------------------------------------------------------------------------------------------
INCOME BEFORE INCOME TAXES                                                        24,560             21,135
INCOME TAX EXPENSE                                                                 7,997              6,839
- ------------------------------------------------------------------------------------------------------------
NET INCOME                                                                      $ 16,563           $ 14,296
============================================================================================================
EARNINGS PER SHARE
  Basic                                                                            $ .73              $ .61
  Diluted                                                                          $ .73              $ .61
WEIGHTED-AVERAGE SHARES OUTSTANDING
  Basic                                                                       22,610,768         23,445,367
  Diluted                                                                     22,669,130         23,519,378
- ------------------------------------------------------------------------------------------------------------
The accompanying notes are an integral part of these financial statements.
</TABLE>
                                     - 2 -
<PAGE>
<TABLE>
<CAPTION>
                  WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

                                                                                Accumulated                Unearned
                                                                                   Other                   Restricted
                                                   Common   Capital   Retained  Comprehensive  Treasury      Stock
(dollars in thousands, except per share data)      Stock    Surplus   Earnings     Income       Stock     Compensation  Total
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>      <C>        <C>            <C>       <C>         <C>        <C>
Balance at December 31, 1998                     $ 2,800  $ 138,848  $ 428,880      $ (272)   $ (4,613)   $ (4,682)  $ 560,961
- -------------------------------------------------------------------------------------------------------------------------------
  Comprehensive income:
    Net income                                         -          -     14,296           -           -           -      14,296
    Other comprehensive income:
      Unrealized net holding loss on securities,
        net of reclassification adjustments and
        taxes                                          -          -          -        (124)          -           -        (124)
- -------------------------------------------------------------------------------------------------------------------------------
  Total comprehensive income                           -          -     14,296        (124)          -           -      14,172
- -------------------------------------------------------------------------------------------------------------------------------
  Cash dividends declared, $.33 per share              -          -     (7,741)          -           -           -      (7,741)
  Exercise of stock options                            -        548          -           -         235           -         783
  Sales to dividend reinvestment and
     employee benefit plans                            -        623          -           -           -           -         623
  Restricted stock grant and other activity, net       -       (104)         -           -        (160)        945         681
- -------------------------------------------------------------------------------------------------------------------------------
Balance at March 31, 1999                        $ 2,800  $ 139,915  $ 435,435      $ (396)   $ (4,538)   $ (3,737)  $ 569,479
===============================================================================================================================


- -------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1999                     $ 2,800  $ 141,512  $ 461,025    $ (3,483)  $ (40,678)   $ (4,073)  $ 557,103
- -------------------------------------------------------------------------------------------------------------------------------
  Comprehensive income:
    Net income                                         -          -     16,563           -           -           -      16,563
    Other comprehensive income:
      Unrealized net holding loss on securities,
        net of reclassification adjustments and
        taxes                                          -          -          -      (1,354)          -           -      (1,354)
- -------------------------------------------------------------------------------------------------------------------------------
  Total comprehensive income                           -          -     16,563      (1,354)          -           -      15,209
- -------------------------------------------------------------------------------------------------------------------------------
  Cash dividends declared, $.36 per share              -          -     (8,136)          -           -           -      (8,136)
  Exercise of stock options                            -        (44)         -           -         188           -         144
  Sales to dividend reinvestment and
     employee benefit plans                            -         37          -           -         740           -         777
  Restricted stock grant and other activity, net       -       (603)         -           -      (1,133)        952        (784)
- -------------------------------------------------------------------------------------------------------------------------------
Balance at March 31, 2000                        $ 2,800  $ 140,902  $ 469,452    $ (4,837)  $ (40,883)   $ (3,121)  $ 564,313
===============================================================================================================================
The accompanying notes are an integral part of these financial statements.
</TABLE>

                                     - 3 -
<PAGE>
<TABLE>
<CAPTION>
                  WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                                 Three Months Ended March 31
- ----------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                                                               2000              1999
- ----------------------------------------------------------------------------------------------------------------------------
OPERATING ACTIVITIES
<S>                                                                                             <C>               <C>
  Net income                                                                                    $  16,563         $  14,296
  Adjustments to reconcile net income to net cash provided by operating activities:
      Depreciation and amortization                                                                 5,686             5,482
      Amortization of intangibles                                                                   1,168               973
      Provision for possible loan losses                                                            2,500             1,000
      Deferred tax benefit                                                                           (171)             (630)
      Net (gains) losses on sales and other dispositions of surplus property                         (421)                -
      Net gains on sales and other dispositions of foreclosed assets                                  (45)              (21)
      Provision for losses on foreclosed assets                                                        13                42
      Increase in accrued income taxes                                                              7,093             7,668
      Increase in accrued interest receivable and prepaid expenses                                 (7,906)           (7,536)
      Increase (decrease) in accrued interest payable and other accrued expenses                    2,419            (3,385)
- ----------------------------------------------------------------------------------------------------------------------------
        NET CASH PROVIDED BY OPERATING ACTIVITIES                                                  26,899            17,889
- ----------------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
  Proceeds from maturities of investment securities held to maturity                               39,026           115,152
  Purchases of investment securities held to maturity                                             (12,948)         (206,493)
  Proceeds from maturities of investment securities available for sale                              6,329            23,628
  Purchases of investment securities available for sale                                           (18,368)                -
  Net (increase) decrease in loans                                                                (48,413)           76,964
  Net (increase) decrease in federal funds sold and short-term investments                        (11,908)           10,806
  Proceeds from sales and other dispositions of foreclosed assets                                     437               240
  Proceeds from sales of surplus property                                                           1,018                 -
  Purchases of bank premises and equipment                                                         (3,158)          (11,110)
  Net cash paid in business acquisition                                                           (50,399)                -
  Other, net                                                                                         (867)               22
- ----------------------------------------------------------------------------------------------------------------------------
    NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                                           (99,251)            9,209
- ----------------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
  Net decrease in demand deposits, NOW, money market and savings deposits                         (10,097)          (63,846)
  Net increase in time deposits                                                                   124,789             5,542
  Net increase (decrease) in short-term borrowings                                                (60,823)           53,053
  Proceeds from issuance of stock                                                                     902             1,167
  Purchases of treasury stock                                                                      (1,193)                -
  Cash dividends                                                                                   (7,451)           (7,015)
- ----------------------------------------------------------------------------------------------------------------------------
    NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                            46,127           (11,099)
- ----------------------------------------------------------------------------------------------------------------------------
    INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                              (26,225)           15,999
    CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                              230,690           214,963
- ----------------------------------------------------------------------------------------------------------------------------
    CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                  $ 204,465         $ 230,962
- ----------------------------------------------------------------------------------------------------------------------------

Cash received during the period for:
   Interest income                                                                              $  92,624         $  80,739

Cash paid during the period for:
   Interest expense                                                                             $  33,091         $  30,240
   Income taxes                                                                                 $     830         $       -
- ----------------------------------------------------------------------------------------------------------------------------
The accompanying notes are an integral part of these financial statements.
</TABLE>
                                      - 4 -
<PAGE>

WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - BASIS OF PRESENTATION

     The  consolidated  financial  statements  include  the  accounts of Whitney
Holding  Corporation  and its  subsidiaries  ("the  Company").  All  significant
intercompany  balances and transactions have been eliminated.  Certain financial
information  for prior periods has been  reclassified  to conform to the current
presentation.

     In preparing the consolidated financial statements, the Company is required
to make  estimates  and  assumptions  that  affect the  amounts  reported in the
consolidated  financial  statements and accompanying notes. Actual results could
differ from those estimates.  The consolidated  financial statements reflect all
adjustments  which are,  in the  opinion  of  management,  necessary  for a fair
presentation  of the  financial  condition,  results of  operations,  changes in
shareholders'  equity and cash flows for the interim  periods  presented.  These
adjustments are of a normal recurring nature and include  appropriate  estimated
provisions.

     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.  These  financial  statements  should be read in
conjunction with the Company's 1999 Annual Report on Form 10-K.

NOTE 2 - EARNINGS PER SHARE

     The components used to calculate  basic and diluted  earnings per share are
as follows:
<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------
                                                           Three Months Ended March 31
- --------------------------------------------------------------------------------------
(dollars in thousands, except per share data)                  2000               1999
- --------------------------------------------------------------------------------------
Numerator:
<S>                                                         <C>                <C>
     Net income                                             $16,563            $14,296
     Effect of dilutive securities                                -                  -
- ---------------------------------------------------------------------------------------
     Numerator for diluted earnings per share               $16,563            $14,296
- ---------------------------------------------------------------------------------------
Denominator:
     Weighted average shares outstanding                 22,610,768         23,445,367
     Effect of dilutive stock options                        58,362             74,011
- ---------------------------------------------------------------------------------------
     Denominator for diluted earnings per share          22,669,130         23,519,378
- ---------------------------------------------------------------------------------------
Earnings per share:
     Basic                                                  $   .73            $   .61
     Diluted                                                $   .73            $   .61
- ---------------------------------------------------------------------------------------
Antidilutive stock options                                  478,250            331,750
- ---------------------------------------------------------------------------------------
</TABLE>

                                     - 5 -
<PAGE>

NOTE 3 - MERGERS AND ACQUISITIONS

     On February 18, 2000,  the Company  completed  its  acquisition  of Bank of
Houston for cash of $58 million.  At the  acquisition  date, Bank of Houston had
$180 million in total assets,  including $44 million in loans,  and $162 million
in deposits in two locations in the Houston,  Texas metropolitan area.  Applying
purchase  accounting to this  transaction,  the Company  recorded $44 million in
intangible   assets,   with  $8  million   assigned  to  the  value  of  deposit
relationships  with a nine-year  estimated life and $36 million to goodwill with
an estimated life of twenty years.

     Bank of Houston's operating results since the acquisition date are included
in the Company's financial statements.  The pro forma impact of this acquisition
on the Company's results of operations is insignificant.

NOTE 4 - CONTINGENCIES

     The Company and its subsidiaries  are parties to various legal  proceedings
arising  in the  ordinary  course  of  business.  After  reviewing  pending  and
threatened  actions with legal  counsel,  management  believes that the ultimate
resolution  of these  actions will not have a material  effect on the  Company's
financial condition or results of operations.

                                     - 6 -
<PAGE>
<TABLE>
<CAPTION>
                  WHITNEY HOLDING CORPORATION AND SUBSIDIARIES
                             SELECTED FINANCIAL DATA

- -----------------------------------------------------------------------------------------------------------------------------------
                                                     2000                                      1999
                                                 --------------  ------------------------------------------------------------------
(dollars in thousands, except per share data)     First Quarter  Fourth Quarter    Third Quarter   Second Quarter    First Quarter
- -----------------------------------------------------------------------------------------------------------------------------------
QUARTER-END BALANCE SHEET DATA
<S>                                                 <C>              <C>             <C>              <C>               <C>
  Total assets                                      $5,688,179       $5,454,388      $5,234,148       $5,195,037        $5,219,955
  Earning assets                                     5,192,034        4,983,601       4,796,142        4,753,520         4,740,511
  Investment in securities                           1,395,710        1,291,863       1,307,607        1,386,932         1,406,550
  Loans                                              3,765,725        3,673,047       3,488,000        3,365,957         3,193,257
  Deposits                                           4,585,808        4,309,398       4,198,244        4,195,289         4,198,358
  Shareholders' equity                                 564,313          557,103         547,504          556,075           569,479
- -----------------------------------------------------------------------------------------------------------------------------------
AVERAGE BALANCE SHEET DATA
  Total assets                                      $5,559,059       $5,310,400      $5,232,588       $5,236,898        $5,192,831
  Earning assets                                     5,089,265        4,869,097       4,793,980        4,782,107         4,728,438
  Investment in securities                           1,347,835        1,298,451       1,359,601        1,409,089         1,387,704
  Loans                                              3,715,427        3,560,119       3,419,433        3,287,766         3,239,464
  Deposits                                           4,417,950        4,213,370       4,196,385        4,233,337         4,183,433
  Shareholders' equity                                 564,010          554,529         554,920          564,147           567,651
- -----------------------------------------------------------------------------------------------------------------------------------
INCOME STATEMENT DATA
  Interest income                                      $95,581          $91,031         $88,238          $85,844           $84,700
  Interest expense                                      35,582           32,482          31,286           30,352            29,945
  Net interest income                                   59,999           58,549          56,952           55,492            54,755
  Net interest income (TE)                              61,553           60,048          58,418           56,899            56,120
  Provision for possible loan losses                     2,500            1,750           2,000            1,250             1,000
  Non-interest income (exclusive of securities
    transactions)                                       17,316           18,136          17,271           16,030            15,226
  Securities transactions                                    -                -               -                -                 -
  Non-interest expense                                  50,255           50,277          48,078           47,962            47,846
  Net income                                            16,563           16,689          16,335           15,100            14,296
- -----------------------------------------------------------------------------------------------------------------------------------
KEY RATIOS
  Return on average assets                                1.20%            1.25%           1.24%            1.16%             1.12%
  Return on average shareholders' equity                 11.81%           11.94%          11.68%           10.74%            10.21%
  Net interest margin                                     4.85%            4.91%           4.85%            4.77%             4.79%
  Average loans to average deposits                      84.10%           84.50%          81.49%           77.66%            77.44%
  Efficiency ratio                                       63.72%           64.31%          63.52%           65.77%            67.06%
  Reserve for possible loan losses to loans               1.29%            1.21%           1.25%            1.23%             1.28%
  Non-performing assets to loans plus foreclosed assets
    and surplus property                                   .72%             .46%            .37%             .38%              .48%
  Reserve for possible loan losses to non-performing
    loans                                               187.79%          291.87%         370.13%          365.92%           301.15%
  Average shareholders' equity to average assets         10.15%           10.44%          10.61%           10.77%            10.93%
  Shareholders' equity to total assets                    9.92%           10.21%          10.46%           10.70%            10.91%
  Leverage ratio                                          8.99%            9.99%           9.92%           10.06%            10.35%
  Tier 1 capital ratio                                   11.65%           12.75%          12.95%           13.32%            14.00%
  Total capital ratio                                    12.80%           13.83%          14.05%           14.37%            15.07%
- -----------------------------------------------------------------------------------------------------------------------------------
SELECTED COMMON SHARE DATA
  Earnings Per Share
    Basic                                                 $.73             $.74            $.72             $.65              $.61
    Diluted                                               $.73             $.74            $.71             $.65              $.61
  Dividends
    Cash dividends per share                              $.36             $.33            $.33             $.33              $.33
    Dividend payout ratio                                49.12%           44.60%          45.69%           50.52%            54.15%
  Book Value Per Share
    Book value                                          $25.01           $24.68          $24.27           $24.14            $24.28
    Tangible book value                                 $21.62           $23.20          $22.75           $22.61            $22.73
  Trading Data
    High stock price                                    $36.66           $39.25          $39.75           $41.75            $38.25
    Low stock price                                     $31.50           $33.50          $33.25           $35.63            $32.19
    Closing stock price                                 $32.63           $37.06          $34.38           $39.75            $36.91
    Trading volume                                   2,237,876        2,068,524       1,866,193        2,625,862         2,809,867
  Average Shares Outstanding
    Basic                                           22,610,768       22,598,930      22,827,599       23,194,136        23,445,367
    Diluted                                         22,669,130       22,674,065      22,903,782       23,278,545        23,519,378
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                     - 7 -
<PAGE>

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

     The purpose of this  discussion  and  analysis  is to focus on  significant
changes in the financial condition of Whitney Holding Corporation ("the Company"
or "Whitney") and its subsidiaries and on their results of operations during the
first  quarters of 2000 and 1999.  The  operations  of the  Company's  principal
subsidiaries,   Whitney  National  Bank  and  Bank  of  Houston  ("the  Banks,")
constitute  virtually  all  of  the  Company's  consolidated  operations.   This
discussion  and  analysis  highlights  and  supplements   information  contained
elsewhere in this  Quarterly  Report on Form 10-Q,  particularly  the  preceding
consolidated  financial  statements,  notes and selected  financial  data.  This
discussion and analysis  should be read in  conjunction  with the Company's 1999
Annual Report on Form 10-K.

     Certain  financial  information for prior periods has been  reclassified to
conform to the current presentation.

OVERVIEW

     Whitney  earned $.73 per share in the first quarter of 2000, a 20% increase
over the $.61 per share  reported for the first  quarter of 1999.  Net income of
$16.6  million in 2000's  first  quarter  was 16% higher  than the  year-earlier
quarter's  total of $14.3  million.  Return on average  assets was 1.20% for the
first quarter of 2000,  and return on average  shareholders'  equity was 11.81%.
For  the  first   quarter  of  1999,   these  returns  were  1.12%  and  10.21%,
respectively.

     In  the  fourth  quarter  of  1999,  the  Company   announced  its  pending
acquisition of Bank of Houston.  This  transaction  closed on February 18, 2000,
when Whitney purchased 100% of the stock of this $180 million-asset  institution
for cash of $58 million.  Applying purchase accounting to this transaction,  the
Company recorded $44 million in intangible  assets that will initially  generate
approximately $2.7 million in amortization expense on an annual basis. Whitney's
results include Bank of Houston's  earnings since the purchase date,  which were
not significant for purposes of presenting pro forma financial  information with
respect to this acquisition.  Excluding the after-tax effect of the amortization
of purchased  intangibles  acquired in this and previous  transactions,  Whitney
earned $.77 per share in the first  quarter of 2000,  compared to $.64 per share
in 1999's first quarter.

     The following key items impacted the current quarter's results:

o        Net interest  income (TE) increased 10% from the first quarter of 1999.
         Loan growth and the ability to fund earning assets with a stable mix of
         interest-bearing and  non-interest-bearing  funding sources continue to
         be the most important  factors behind increased net interest income. In
         addition,  active  management of the cost of funds helped  maintain the
         net interest  margin at 4.85% for the first  quarter of 2000,  compared
         with 4.79% for the year earlier quarter.

o        Non-interest  income,  excluding  securities  transactions and sales of
         banking  properties and pre-1933  assets,  was 11% higher than the same
         quarter in 1999.  Credit  card  income grew 32% from the same period in
         1999,  and trust  service  fees were up 10% over the first  quarter  of
         1999.  Income from service  charges on deposit  accounts was up 4% year
         over year.  Increasing  brokerage  activity  during  early 2000  helped
         generate an improvement in investment service income of 44% over 1999's
         first quarter. Gains on sales of banking properties and pre-1933 assets
         were $.4 million in the first  quarter of 2000;  no gains were reported
         in the first quarter of 1999.

                                     - 8 -
<PAGE>
o        In 2000, as in 1999, the Company continued to emphasize controlling the
         growth  of  and,  in  certain  cases,  reducing  non-interest  expense.
         Non-interest  expense was $50.3  million in the first  quarter of 2000,
         including approximately $.9 million at Bank of Houston. Compared to the
         first quarter of 1999, non-interest expense, excluding Bank of Houston,
         was up $1.5  million,  or only 3%, of which $.9  million was related to
         increases in incentive compensation expense. Excluding Bank of Houston,
         the first quarter expense total was approximately $1 million lower than
         the fourth quarter of 1999,  largely because of a periodic  revision of
         performance-based compensation estimates in the earlier period.

o        Sustained  loan  growth  continues  to  be an  important  factor behind
         quarterly  provisions  for  possible  loan  losses, which  totaled $2.5
         million in the first quarter, $1.0 million in the first quarter of 1999
         and $1.8 million in 1999's fourth quarter.  Whitney  had  a small   net
         recovery  in the first quarter of 2000 following net charge-offs of $.3
         million in the  first quarter of 1999 and $1.0 million in 1999's fourth
         quarter. Whitney's non-performing assets increased in the first quarter
         to $27.3  million  at  March 31, 2000, or .72% of loans plus foreclosed
         assets and surplus bank property, compared to $17.1  million,  or .46%,
         at December 31, 1999,  and $15.4 million, or .48%, at the end of 1999's
         first quarter.  The  recent  increase  resulted from the placement of a
         substantial  portion of a commercial credit relationship on non-accrual
         status  because of negative earnings trends, even though the credit was
         performing.

FORWARD-LOOKING STATEMENTS
     Certain   statements   in  this   quarterly   report  may  be  regarded  as
forward-looking   statements  within  the  meaning  of  the  Private  Securities
Litigation Reform Act of 1995. These  forward-looking  statements,  made in good
faith by the  Company,  are based on a number of  assumptions  about the future.
Some of the more important assumptions are outlined in the Company's 1999 Annual
Report on Form 10-K.  Because it is  uncertain  whether  future  conditions  and
events  will  confirm  the  Company's  assumptions,  there  is a risk  that  the
Company's  future  results  will  differ  materially  from  what is stated in or
implied by such forward-looking  statements.  The Company cautions the reader to
consider this risk.

                                     - 9 -
<PAGE>
FINANCIAL CONDITION

LOANS AND RESERVE FOR POSSIBLE LOAN LOSSES
     Average  loans for the first  quarter  of 2000 were $3.72  billion,  a $476
million, or 15%, increase compared to $3.24 billion in the first quarter of 1999
and a $155 million, or 4%, increase from 1999's fourth quarter.  Bank of Houston
contributed approximately $21 million to these increases.

     Average loan growth continues to be broad-based,  with the most significant
increases in commercial  lending of all types.  Commercial  real estate lending,
which  includes  loans  secured by  properties  used in commercial or industrial
operations,  supplied  approximately $66 million of the increase over the fourth
quarter of 1999,  as this  portfolio  category  grew 6% on average.  This growth
continued to come from a variety of sources, including hotel construction in the
New Orleans area, apartment and condominium projects largely in the eastern Gulf
Coast region, and retail, small office and commercial  facilities throughout the
Company's market area. There was no significant  shift in the  concentration mix
of this  portfolio  from  year-end  1999,  although  the  regional  distribution
continued to show increasing balance.

     Commercial  loans  other than  those  secured  by real  property  increased
approximately $40 million, or 3%, on average over 1999's fourth quarter. As with
commercial  real estate  loans,  the  concentration  mix of this  portfolio  was
relatively stable from year-end 1999.

     Average retail loans,  including both retail mortgage loans and other loans
to individuals,  increased approximately $27 million, or 3%, from fourth quarter
1999. Retail mortgage lending  contributed $22 million of this increase.  Growth
came   primarily   from  the  Company's   home  equity  loan  product  and  from
adjustable-rate  mortgage  loans that the Company  holds in its loan  portfolio.
Adjustable mortgage loan originations have increased with rising market rates.

     Table 1 shows loan  balances  at March 31,  2000 and at the end of the four
prior quarters.  With the exception of the non-real-estate  commercial category,
the  period-end  changes are consistent  with the growth in average  loans.  The
decline in the  commercial  category  from  year-end  1999 to March 31,  2000 is
related to seasonal factors.

<TABLE>
<CAPTION>
TABLE 1.  LOANS
- -----------------------------------------------------   ----------------------------------------------------------
                                             2000                                   1999
- -----------------------------------------------------   ----------------------------------------------------------
(dollars in thousands)                     March 31       December 31   September 30    June 30        March 31
- ------------------------------------------------------------------------------------------------------------------
<S>                                      <C>              <C>            <C>           <C>            <C>
Commercial, financial and
    agricultural loans                   $ 1,448,637      $ 1,466,018    $ 1,354,178   $ 1,279,149    $ 1,197,818
Real estate loans - commercial
    and other                              1,276,930        1,213,465      1,167,954     1,136,864      1,067,039
Real estate loans - retail mortgage          733,342          700,311        674,546       654,327        636,970
Loans to individuals                         306,443          292,680        290,507       294,416        289,760
Lease financing                                  373              573            815         1,201          1,670
- ------------------------------------------------------------------------------------------------------------------

    Total loans                          $ 3,765,725      $ 3,673,047    $ 3,488,000   $ 3,365,957    $ 3,193,257
==================================================================================================================
</TABLE>

                                     - 10 -
<PAGE>

     Each loan carries a degree of credit risk.  Management's evaluation of this
risk is ultimately  reflected in the Company's financial  statements by the size
of the reserve for possible loan losses,  and changes in this ongoing evaluation
over time are reflected in the  provision  for possible  loan losses  charged to
operating  expense.  Table 2 compares first quarter 2000 activity in the reserve
for possible  loan losses with 1999's  fourth  quarter and the first  quarter of
that year.

     Table 3 shows total  non-performing  loans at March 31, 2000 and at the end
of the preceding four quarters.  The recent increase,  the possibility for which
was  discussed in the Company's  1999 annual report on Form 10-K,  resulted from
the placement of a substantial  portion of a commercial  credit  relationship on
non-accrual  status because of negative earnings trends,  even though the credit
was performing.

     At both March 31, 2000 and December 31, 1999, the total of loans internally
classified as having above normal credit risk  represented  approximately  5% of
total loans.  The March 31, 2000 total of $197 million is $1.2 million,  or less
than 1%, above the year-end balance. Since the end of 1999, loans for which full
repayment is doubtful  increased  $12 million,  consistent  with the increase in
non-accrual   loans  mentioned  above.   Substandard   loans  with  well-defined
weaknesses  that, if not  corrected,  would likely result in some loss increased
$16 million over this same period. Loans warranting special attention because of
risk characteristics that indicate potential weaknesses,  however,  decreased by
approximately  $26  million.  Although  there was little  growth in the total of
internally  classified loans, the changes within the  classification  categories
indicate an overall  increase in management's  assessment of the risk profile of
this pool of loans and were an  important  factor in the increase in the reserve
for possible loan losses from year-end 1999. Management  continually reviews the
loan portfolio to identify potentially weak or deteriorating credits.

                                     - 11 -
<PAGE>
<TABLE>
<CAPTION>

TABLE 2.  SUMMARY OF ACTIVITY IN THE RESERVE FOR POSSIBLE LOAN LOSSES
- ---------------------------------------------------------------------------------------------------
                                                   First                 Fourth            First
                                                  Quarter                Quarter          Quarter
- ---------------------------------------------------------------------------------------------------
(dollars in thousands)                               2000                  1999             1999
- ---------------------------------------------------------------------------------------------------
<S>                                               <C>                    <C>              <C>
Balance at the beginning of period                $44,466                $43,738          $40,282
Reserves acquired in bank purchase                  1,461                      -                -
Provision for possible loan losses                  2,500                  1,750            1,000
Loans charged to the reserve:
   Commercial, financial and agricultural             594                  1,431            1,452
   Real estate (mainly commercial)                    194                    189              199
   Loans to individuals                               661                    474              571
   Lease financing                                     18                      4               38
- ---------------------------------------------------------------------------------------------------
      Total charge-offs                             1,467                  2,098            2,260
- ---------------------------------------------------------------------------------------------------
Recoveries of loans previously charged off:
   Commercial, financial and agricultural             743                    452            1,198
   Real estate (mainly commercial)                    387                    137              372
   Loans to individuals                               462                    487              389
   Lease financing                                      -                      -                -
- ---------------------------------------------------------------------------------------------------
      Total recoveries                              1,592                  1,076            1,959
- ---------------------------------------------------------------------------------------------------
Net charge-offs (recoveries)                         (125)                 1,022              301
- ---------------------------------------------------------------------------------------------------
Balance at the end of period                      $48,552                $44,466          $40,981
- ---------------------------------------------------------------------------------------------------
Ratios:
   Net annualized charge-offs (recoveries)
     to average loans                                (.01)%                  .11 %            .04 %
   Gross annualized charge-offs to average loans      .16 %                  .24 %            .28 %
   Recoveries to gross charge-offs                 108.52 %                51.29 %          86.68 %
   Reserve for possible loan losses to loans
     at quarter end                                  1.29 %                 1.21 %           1.28 %
- ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
TABLE 3.  NON-PERFORMING ASSETS
- -----------------------------------------------------------------------------------------------------------------------
                                                       2000                            1999
- -------------------------------------------------------------  --------------------------------------------------------
(dollars in thousands)                                March        December    September        June          March
                                                       31             31           30            30            31
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>           <C>           <C>           <C>           <C>
Loans accounted for on a non-accrual basis          $ 25,348      $ 13,601      $ 10,095      $  9,608      $ 11,591
Restructured loans                                       507         1,634         1,722         1,748         2.017
- -----------------------------------------------------------------------------------------------------------------------
   Total non-performing loans                         25,855        15,235        11,817        11,356        13,608
Foreclosed assets                                      1,401         1,831         1.178         1,299         1,805
- -----------------------------------------------------------------------------------------------------------------------
   Total non-performing assets                      $ 27,256      $ 17,066      $ 12,995      $ 12,655      $ 15,413
- -----------------------------------------------------------------------------------------------------------------------
Loans 90 days past due still accruing               $  2,922      $  2,617      $  2,249      $  2,481      $  3,543
- -----------------------------------------------------------------------------------------------------------------------
Ratios:
   Non-performing assets to loans
     plus foreclosed assets                              .72 %         .46 %         .37 %         .38 %         .48 %
   Reserve for possible loan losses to
     non-performing loans                             187.79 %      291.87 %      370.13 %      365.92 %      301.15 %
   Loans 90 days past due still accruing to loans        .08 %         .07 %         .06 %         .07 %         .11 %
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>

                                     - 12 -
<PAGE>

INVESTMENT IN SECURITIES

     At March 31, 2000, total  securities were $1.40 billion,  compared to $1.29
billion  at  December  31,  1999 and $1.41  billion at March 31,  1999.  Average
investment in securities  decreased $40 million,  or 3%, in the first quarter of
2000  compared  to the same  period  in 1999.  Excluding  the  impact of Bank of
Houston,  the decrease  would have been $97 million,  or 7%.  Between these same
periods,  average federal funds sold and other short-term  liquidity  management
investments  decreased  $75  million.  The  $172  million  decrease  in  average
securities and liquidity-management investments,  excluding Bank of Houston, was
used to fund loan growth.

     Bank of Houston  accounted  for all of the  increase in average  securities
from 1999's fourth quarter. Average loan growth during the first quarter of 2000
was primarily funded by deposits and short-term borrowings.

     During 1999,  the Company  began  building  its  investment  in  securities
classified as available  for sale,  primarily to increase  liquidity  management
flexibility.  At  March  31,  2000,  such  securities  constituted  24%  of  the
investment portfolio, compared to 16% at year-end 1999 and 6% at March 31, 1999.
The net  unrealized  loss on available for sale  securities  was $6.9 million at
March 31, 2000 and $4.8 million at December 31, 1999.

DEPOSITS AND SHORT-TERM BORROWINGS

     Average deposits and short-term  borrowings  increased $360 million, or 8%,
over the first  quarter  of 1999 and $238  million,  or 5%,  from  1999's  final
quarter. Bank of Houston contributed $81 million to these increases. These funds
supported the growth in average loans between these periods. Lower-cost deposits
and core time  deposits of under $100  thousand  decreased as a percent of total
interest-bearing  funds in the first quarter of 2000, falling to 68% from 70% in
the fourth quarter of 1999 and 72% in 1999's first quarter.

     At March 31, 2000,  total  deposits were $4.59  billion,  compared to $4.31
billion  at  December  31,  1999 and $4.20  billion on March 31,  1999.  Average
deposits for the first quarter were $4.42 billion,  which represents an increase
of 6% over 1999's first quarter and 5% over the fourth quarter of 1999. The Bank
of Houston acquisition contributed approximately 2% to each of these increases.

     The Company continued to show growth in average non-interest-bearing demand
deposits,  with an increase  of $69  million on  average,  or 6%, over the first
quarter of 1999,  excluding Bank of Houston.  On the same basis,  average demand
deposits in the first quarter were $40 million, or 3%, higher than 1999's fourth
quarter. Both commercial and consumer accounts contributed to this growth.

     Average money market  deposits in the first  quarter of 2000  increased $59
million,  or 8%, from the first  quarter of 1999,  virtually all of which was in
premium money market  deposits.  Premium money market  deposits were  relatively
stable  between the fourth  quarter of 1999 and the first quarter of 2000.  Over
this  same  period,  however,  average  core  time  deposits  of less  than $100
thousand,  excluding Bank of Houston,  rose $31 million,  or 4%. Increased money
market  rates and  competition  for  deposit  customers  have led to rising time
deposit rates and more attractive terms.

     Average time  deposits  over $100  thousand  grew even more strongly in the
first  quarter of 2000,  rising $76 million on average,  or 13%, over the fourth
quarter of 1999, excluding  Bank of

                                     - 13 -
<PAGE>
Houston.  This  growth  was  concentrated  in  several  commercial customers and
financial institutions and is volatile.

     Total average  short-term  borrowings  increased  $126 million in the first
quarter of 2000 compared to last year's first  quarter.  Underlying  this growth
was an $85 million,  or 31%,  increase in average funds flowing to the Company's
sweep  repurchase  product,  which in turn reflects the continued  growth in the
commercial deposit base.

     Short-term  borrowings were $481 million at March 31, 2000, an 11% decrease
from year-end 1999. The decrease partly reflects  liquidity  funding at year-end
in connection with Year 2000 contingency planning.

LIQUIDITY

     The object of liquidity management is to ensure that funds are available to
meet cash flow requirements of depositors and borrowers,  while at the same time
meeting the cash flow needs of the Company and the Banks.  Liquidity is provided
by a stable base of funding  sources,  including low cost core deposits,  and an
adequate  level of maturing  assets.  The Company  models  liquidity  needs on a
periodic basis to determine the best strategy of  investments  and borrowings to
meet those needs.

     The Banks had over $1.3 billion in unfunded loan commitments outstanding at
March 31, 2000, a 6% increase  from 1999's  year-end.  Because  commitments  and
unused lines of credit may, and many times do, expire  without being drawn upon,
unfunded balances do not represent actual future liquidity requirements.

     In order to  ensure  adequate  liquidity,  the  Company  has  developed  an
investment  strategy,   which  plans  a  level  of  investment  maturities  that
management  considers  adequate to meet funding needs. In addition,  the Company
and the Banks have access to external  funding sources in the financial  markets
and Whitney  National  Bank has  developed  the ability to gather  deposits at a
nationwide level.  During 1999, and continuing into 2000, the Company also began
building  investment  in securities  classified  as available for sale,  further
increasing liquidity management flexibility.

ASSET/LIABILITY MANAGEMENT

     As stated in the Company's  1999 Annual Report on Form 10-K,  the objective
of the Company's  asset/liability  management is to implement strategies for the
funding and deployment of its financial  resources that are expected to maximize
soundness and profitability over time at acceptable levels of risk.

     Interest  rate  sensitivity  is  the  potential  impact  of  changing  rate
environments  on both net  interest  income and cash flows.  The Company and the
Banks obtain measures of their interest rate sensitivity by running net interest
income  simulations,  monitoring the economic value of equity, and preparing gap
analyses.

     Using the  Company's  most recent  internal  forecast  as a base case,  the
Company ran simulations to estimate the impact on forecasted net interest income
(TE) of parallel up and down  instantaneous  interest  rate shocks of 100 to 300
basis  points.  The  asset  and  liability  volumes  in the base  case were held
constant for this test. The simulated impact ranged from a 3% annual increase in
net interest  income (TE) at 300 basis points up to an annual  decrease of 4% at
300 basis points down. These results were within acceptable limits,  considering
established internal guidelines.

                                     - 14 -

<PAGE>
CAPITAL ADEQUACY

     The Company's capital amounts and ratios are presented in Table 4:
<TABLE>
<CAPTION>
TABLE 4.  RISK-BASED CAPITAL AND CAPITAL RATIOS
- --------------------------------------------------------------------------------------------
                                                           March 31           December 31
(dollars in thousands)                                       2000                 1999
- --------------------------------------------------------------------------------------------
<S>  <C>                                                 <C>                   <C>
Tier 1 regulatory capital                                $ 492,632             $ 527,206
Tier 2 regulatory capital                                   48,552                44,466
- --------------------------------------------------------------------------------------------
Total regulatory capital                                 $ 541,184             $ 571,672
- --------------------------------------------------------------------------------------------
Risk-weighted assets                                    $4,227,184            $4,134,623
- --------------------------------------------------------------------------------------------
Ratios
   Leverage (Tier 1 capital to average assets)                8.99  %               9.99  %
   Tier 1 capital to risk-weighted assets                    11.65  %              12.75  %
   Total capital to risk-weighted assets                     12.80  %              13.83  %
   Shareholders' equity to total assets                       9.92  %              10.21  %
   Tangible equity to total assets                            8.58  %               9.60  %
- --------------------------------------------------------------------------------------------
</TABLE>

     The Company remained strongly capitalized at March 31, 2000. The regulatory
capital ratios of the Banks far exceed the minimum required ratios,  and Whitney
National  Bank has been  categorized  as  "well-capitalized"  in the most recent
notice received from its regulatory  agency.  The Company also fully anticipates
that Bank of Houston will be categorized as "well-capitalized."

     The reduction in regulatory  capital  levels and ratios since year-end 1999
reflects the impact of the acquisition of Bank of Houston.  In this transaction,
the Company  acquired  $44  million of  intangible  assets that are  deducted in
determining  regulatory capital. Bank of Houston also contributed  approximately
$60 million to the overall increase in risk-weighted assets.

    During the first quarter,  the Company declared a $.36 per share dividend on
its common stock.  This  represents a $.03 per share,  or 9%,  increase over the
quarterly dividend declared throughout 1999.

Year 2000 Remediation

     For over two years the  Company  and others  within and outside the banking
industry  worked  diligently  to address  the risks  posed by the Year 2000 date
change to both information  processing systems and non-information  systems that
employ embedded  information  technology.  The success of these efforts has been
widely  publicized.  When the  Company  began  processing  in the new century it
experienced only a few date-related  problems and suffered no disruptions to its
operations.  Critical  outside  services all were available.  This was also true
with major customers and suppliers.

     Costs associated with the Company's Year 2000 remediation  efforts included
both internal costs, primarily  personnel-related,  and costs from using outside
consultants.  Non-interest  expense  for the  first  quarter  of  1999  included
internal costs estimated at $.7 million and external costs of approximately  $.4
million.  There were no significant costs during 2000's first quarter,  and none
are anticipated for the remainder of the year.

                                     - 15 -
<PAGE>

RESULTS OF OPERATIONS

NET INTEREST INCOME

     Net interest income (TE) for the first quarter of 2000 was $61.6 million, a
$5.4 million,  or 10%,  improvement  over the first quarter of 1999,  and a $1.5
million, or 3%, increase compared to 1999's fourth quarter.  The Bank of Houston
contributed  approximately  $.5 million to these increases.  Loan growth was the
major factor behind these  improvements  coupled with the  Company's  ability to
maintain its mix of  interest-bearing  and  interest-free  funding  sources over
these periods and effectively manage its cost of funds. The net interest margin,
which is net interest income (TE) as a percent of average  earning  assets,  was
4.85% this quarter,  compared to 4.79% in the first quarter of 1999 and 4.91% in
1999's  final  quarter.  Tables 5 and 6 show the factors  contributing  to these
changes and the components of these changes.

     Compared  to the prior  year's  quarter,  average  loans grew 15% in 2000's
first  quarter,  while  average  earning  assets  rose 8%,  resulting  in a more
favorable mix of earning assets.  As a percent of earning assets,  average loans
increased  to  73% in the  current  quarter,  compared  to 69% in  1999's  first
quarter.  The effective loan yield (TE) increased 34 basis points from the first
quarter of 1999 to the current quarter and is up 15 basis points over the 1999's
fourth  quarter,  while the effective yield (TE) on total earning assets rose 32
basis points and 12 basis points,  respectively.  Market rates have continued to
rise  since  mid 1999 as is  reflected  in the 94 basis  point  increase  in the
average  prime rate for the first  quarter of 2000 from 1999's first quarter and
the 31 basis point increase over the final quarter in 1999.

     The percent of earning  assets funded by  non-interest-bearing  sources has
remained  stable  at  approximately  27%  over  each of these  periods.  Average
non-interest-bearing  demand deposits grew 7% over the first quarter of 1999 and
are up 5%  from  1999's  fourth  quarter,  including  Bank of  Houston.  Average
interest-bearing  deposits  grew  approximately  5% in the first quarter of 2000
compared to each of the prior  quarterly  periods.  Although rising market rates
have put upward pressure on the Company's cost of interest-bearing funds and the
proportion of higher-cost  funds has increased,  the stability in  interest-free
funding  sources  has  helped  limit the  increase  in the total cost of funding
earning  assets to 25 basis points over 1999's first quarter and 17 basis points
from the prior year's fourth quarter.

                                     - 16 -
<PAGE>
<TABLE>
<CAPTION>
TABLE 5.  SUMMARY OF AVERAGE BALANCE SHEETS, NET INTEREST INCOME(TE)(a) AND INTEREST RATES
- ------------------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                          First Quarter 2000           Fourth Quarter 1999             First Quarter 1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                             Average                       Average                         Average
                                             Balance  Interest   Rate      Balance    Interest   Rate      Balance  Interest   Rate
- ------------------------------------------------------------------------------------------------------------------------------------
ASSETS
EARNING ASSETS
<S>                                        <C>         <C>       <C>      <C>           <C>      <C>     <C>         <C>       <C>
Loans (TE)(a),(b)                          $3,715,427  $75,793   8.20%    $3,560,119    $72,218  8.05%   $3,239,464  $62,869   7.86%
- ------------------------------------------------------------------------------------------------------------------------------------

U.S. Treasury securities                      126,266    1,901   6.06        116,288      1,759  6.00       196,949    3,098   6.38
U.S. agency securities                        513,896    7,517   5.85        459,882      6,697  5.82       492,524    7,530   6.12
Mortgage-backed securities                    507,690    7,673   6.05        524,133      8,023  6.12       512,607    7,772   6.06
Obligations of states and political
  subdivisions (TE)(a)                        191,396    3,757   7.85        190,122      3,573  7.52       177,256    3,426   7.73
Federal Reserve stock and other corporate
  securities                                    8,587      125   5.82          8,026        118  5.88         8,368      188   8.99
- ------------------------------------------------------------------------------------------------------------------------------------
    Total investment in securities(c)       1,347,835   20,973   6.23      1,298,451     20,170  6.21     1,387,704   22,014   6.36
- ------------------------------------------------------------------------------------------------------------------------------------
Federal funds sold and short-term
  investments                                  26,003      369   5.71         10,527        142  5.35       101,270    1,182   4.73
- ------------------------------------------------------------------------------------------------------------------------------------
    Total earning assets                    5,089,265  $97,135   7.67%     4,869,097    $92,530  7.56%    4,728,438  $86,065   7.36%
- ------------------------------------------------------------------------------------------------------------------------------------
NON-EARNING ASSETS
Other assets                                  516,570                        485,673                        505,134
Reserve for possible loan losses              (46,776)                       (44,370)                       (40,741)
- ------------------------------------------------------------------------------------------------------------------------------------
    Total assets                           $5,559,059                     $5,310,400                     $5,192,831
====================================================================================================================================

LIABILITIES AND SHAREHOLDERS' EQUITY
INTEREST-BEARING LIABILITIES
NOW account deposits                       $  493,695  $ 1,670   1.36%    $  478,417    $ 1,600  1.33%   $  525,027  $ 1,834   1.42%
Money market deposits                         756,769    7,174   3.81        753,747      6,961  3.66       698,175    6,127   3.56
Savings deposits                              453,965    2,269   2.01        456,216      2,322  2.02       489,304    2,408   2.00
Other time deposits                           820,270    9,811   4.81        775,637      9,146  4.68       756,533    9,012   4.83
Time deposits $100,000 and over               651,038    8,612   5.32        564,072      7,081  4.98       558,632    6,598   4.79
- ------------------------------------------------------------------------------------------------------------------------------------
    Total interest-bearing deposits         3,175,737   29,536   3.74      3,028,089     27,110  3.55     3,027,671   25,979   3.48
- ------------------------------------------------------------------------------------------------------------------------------------
    Short-term borrowings                     527,924    6,046   4.61        494,052      5,372  4.31       401,630    3,966   4.00
- ------------------------------------------------------------------------------------------------------------------------------------
        Total interest-bearing
          liabilities                       3,703,661  $35,582   3.86%     3,522,141    $32,482  3.66%    3,429,301  $29,945   3.54%
- ------------------------------------------------------------------------------------------------------------------------------------
NON-INTEREST-BEARING DEPOSITS
    AND SHAREHOLDERS' EQUITY
Demand deposits                             1,242,213                      1,185,281                      1,155,762
Other liabilities                              49,175                         48,449                         40,117
Shareholders' equity                          564,010                        554,529                        567,651
- ------------------------------------------------------------------------------------------------------------------------------------
    Total liabilities and shareholders'
      equity                               $5,559,059                     $5,310,400                     $5,192,831
====================================================================================================================================
    Net interest income and margin
      (TE) (a)                                         $61,553   4.85%                  $60,048  4.91%               $56,120   4.79%
- ------------------------------------------------------------------------------------------------------------------------------------
    Net earning assets and spread          $1,385,604            3.81%    $1,346,956             3.90%   $1,299,137            3.82%
====================================================================================================================================
<FN>
    (a) Tax-equivalent  (TE) amounts are  calculated  using a marginal  federal income tax rate of 35%.
    (b) Average  balance  includes  non-accruing  loans of $17,963,  $11,225 and $10,688 respectively,  in the first quarter of 2000
          and the fourth and first quarters of 1999.
    (c) Average  balance  excludes  unrealized gain or loss on securities available for sale.
</FN>
</TABLE>
                                     - 17 -
<PAGE>
<TABLE>
<CAPTION>
TABLE 6. SUMMARY OF CHANGES IN NET INTEREST INCOME(TE)(a)
- ----------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                               First Quarter 2000 Compared to:
                                                         Fourth Quarter 1999                    First Quarter 1999
                                                ----------------------------------------------------------------------------
                                                       Due To                                  Due To
                                                      Change In            Total              Change In            Total
                                                ----------------------    Increase       --------------------     Increase
                                                  Volume        Rate     (Decrease)      Volume         Rate     (Decrease)
- ----------------------------------------------------------------------------------------------------------------------------
INTEREST INCOME(TE)
<S>                                              <C>          <C>         <C>            <C>          <C>        <C>
    Loans (TE)(a)                                $ 2,510      $ 1,065     $ 3,575        $ 9,993      $ 2,931    $ 12,924
- ----------------------------------------------------------------------------------------------------------------------------
    U.S. Treasury securities                         128           14         142         (1,049)        (148)     (1,197)
    U.S. agency securities                           790           30         820            322         (335)        (13)
    Mortgage-backed securities                      (249)        (101)       (350)           (74)         (25)        (99)
    Obligations of states and political
        subdivisions (TE) (a)                         24          160         184            277           54         331
    Federal Reserve stock and other
       corporate securities                            8           (1)          7              5          (68)        (63)
- ----------------------------------------------------------------------------------------------------------------------------
      Total investment in securities                 701          102         803           (519)        (522)     (1,041)
- ----------------------------------------------------------------------------------------------------------------------------
    Federal funds sold and
        short-term investments                       217           10         227         (1,026)         213        (813)
- ----------------------------------------------------------------------------------------------------------------------------
      Total interest income (TE) (a)               3,428        1,177       4,605          8,448        2,622      11,070
- ----------------------------------------------------------------------------------------------------------------------------

INTEREST EXPENSE
    NOW account deposits                              39           31          70            (99)         (65)       (164)
    Money market deposits                             19          194         213            569          478       1,047
    Savings deposits                                 (28)         (25)        (53)          (159)          20        (139)
    Other time deposits                              446          219         665            835          (36)        799
    Time deposits $100,000 and over                1,061          470       1,531          1,207          807       2,014
- ----------------------------------------------------------------------------------------------------------------------------
      Total interest-bearing deposits              1,537          889       2,426          2,353        1,204       3,557
- ----------------------------------------------------------------------------------------------------------------------------
    Short-term borrowings                            339          335         674          1,408          672       2,080
- ----------------------------------------------------------------------------------------------------------------------------
      Total interest expense                       1,876        1,224       3,100          3,761        1,876       5,637
- ----------------------------------------------------------------------------------------------------------------------------

      Change in net interest income (TE)(a)      $ 1,552       $  (47)    $ 1,505        $ 4,687       $  746     $ 5,433
- ----------------------------------------------------------------------------------------------------------------------------
<FN>
(a)  Tax-equivalent  (TE) amounts are calculated using a marginal federal income tax rate of 35%.
</FN>
</TABLE>

                                     - 18 -
<PAGE>
PROVISION FOR POSSIBLE LOAN LOSSES

     The  provision  for  possible  loan  losses was $2.5  million for the first
quarter of 2000,  $1.8 million in 1999's fourth  quarter and $1.0 million in the
prior year's first quarter. There was a small net recovery in the first quarter,
following  net  charge-offs  of $1.0  million in 1999's  final  quarter  and $.3
million in the year  earlier  quarter.  The higher  provision  in 2000  reflects
management's  consideration,  among other factors, of the increased risk profile
of loans internally classified and continued strong loan growth.

     For a  discussion  of changes in the  reserve  for  possible  loan  losses,
non-performing  assets and general  asset  quality,  see the earlier  section on
Loans and Reserve for Possible Loan Losses.

NON-INTEREST INCOME

     Non-interest income, excluding securities  transactions,  was $17.3 million
in the first  quarter,  compared to $15.2  million in the first quarter of 1999.
First quarter 2000 income includes approximately $.4 million in gains from sales
of surplus  banking  property and pre-1933  assets  carried at a nominal  value.
Excluding these gains, first quarter non-interest income increased $1.7 million,
or 11%.

     Credit card fee income rose $.9  million,  or 32%,  to $3.7  million.  This
reflects increased  transaction volumes, both from an expanded merchant customer
base and,  more  recently,  from the  growing  use of the  Company's  debit card
product.  Trust service fee income rose to $2.2 million, an increase of 10% over
the same quarter  last year,  continuing  to show the benefits of marketing  and
incentive-based  sales efforts in an expanded market area.  Recent volatility in
the equities markets,  however,  has tended to moderate the year-to-year  growth
rate for this income category.

     Late in the  second  quarter  of 1999,  the  Company  opened a new  parking
facility next to its main office.  The operating  revenue from this new facility
represents over one third of the 31% improvement in other  non-interest  income,
excluding  one-time  gains,  in the first  quarter of 2000  compared to the same
quarter  in 1999.  Also  included  in other  non-interest  income  are fees from
investment  services,  which  increased  44% in  2000's  first  quarter,  to $.6
million.  Whitney Securities,  the Company's broker-dealer  operation,  has been
growing  rapidly since its  inception in the third quarter of 1999,  and was the
primary factor behind this increase.

     Quarterly  income from  service  charges on deposit  accounts was up 4%, to
$6.9  million,  in 2000,  with the Bank of Houston  accounting  for most of this
increase over the first quarter of 1999. As expected,  first quarter 2000 income
from  secondary   mortgage  market  operations   trailed  1999's  first  quarter
performance on reduced  origination volume of fixed-rate product with the higher
market  interest  rates since the latter  part of 1999.  As  mentioned  earlier,
during  this  same  period  the  Company  has  increased  its   origination   of
adjustable-rate mortgage loans that it holds in its loan portfolio.

NON-INTEREST EXPENSE

     Non-interest  expense  was  $50.3  million  in the first  quarter  of 2000,
including  $.9  million at Bank of Houston.  Excluding  the impact of this newly
acquired institution,  first quarter 2000 expense increased $1.5 million, or 3%,
over  the  first  quarter  of 1999.  There  were no  significant  merger-related
expenses in either quarterly period.

                                     - 19 -

<PAGE>
     Personnel expense increased by $.9 million, or 4%, to $25.3 million for the
quarter, with a third of this increase relating to Bank of Houston. During 1999,
the Company had reduced its full-time  equivalent employee base by approximately
7%, and the total, excluding Bank of Houston, has remained stable throughout the
first quarter of 2000.  The benefit from these  reductions to first quarter 2000
personnel  expense was offset in part by regular  merit  increases  and by a $.9
million net increase in executive  incentive plan compensation  expense compared
to 1999's first quarter.

     Equipment and data processing expense increased $.3 million,  or 6%, almost
entirely as a result of higher provisions for depreciation and amortization. The
completion  of the final phases of the rollout of a new branch  delivery  system
and  standardized  office  automation  network  during 1999  contributed to this
increase,  as did the  automation  of certain  back-office  functions  and other
enhancements  to data  processing and  communications  systems.  Compared to the
fourth quarter of 1999,  equipment and data processing expense is down 3% in the
first quarter of 2000.

     In early 2000,  the Company  relocated  certain  office  facilities for its
Louisiana bank operations,  other than in the New Orleans area, to more suitable
leased premises.  The net increase in recurring  expense from this move,  higher
provisions  for  depreciation  related  in  part  to the  new  parking  facility
mentioned  earlier,  and Bank of Houston  were the main  factors  behind the $.2
million,  or 6%, increase in net occupancy expense in the first quarter of 2000.
Excluding Bank of Houston, the year-over-year increase would have been 4%.

     Credit card transaction  processing services expense increased $.5 million,
or 25%,  consistent with the related growth in merchant  transaction volumes and
revenue discussed earlier. As noted earlier, the intangible assets acquired with
Bank of Houston will initially generate $2.7 million in amortization  expense on
an annual basis. The impact on the first quarter was $.3 million, which led to a
19% increase in amortization expense over 1999's first quarter.  Legal and other
professional  services  decreased  $.2 million,  or 20%, in the first quarter of
2000,  largely  reflecting the use of consultants in early 1999 to complete Year
2000 remediation testing as discussed earlier.

     Other non-interest  expenses increased $.2 million,  or 3%, to $6.7 million
in the first quarter of 2000.  Higher  expenses  associated  with an increase in
marketing  campaigns and an  industry-wide  increase in deposit  insurance rates
were partly  offset by the benefits of expense  control and  reduction  efforts,
particularly with respect to operating supplies.

                                     - 20 -
<PAGE>
PART II. OTHER INFORMATION

Item 1.  Legal Proceedings

                   None

Item 2.  Changes in Securities and Use of Proceeds

                   None

Item 3.  Defaults Upon Senior Securities

                   None

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

                   None

Item 5.  Other Information

                   None

Item 6. Exhibits and Reports on Form 8-K

         (a)(3) Exhibits:

         Exhibit 3.1 - Copy of  Composite  Charter  (filed as Exhibit 3.1 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,  as amended  July 1998 (filed as Exhibit
         3.3 to the  Company's  Quarterly  Report on Form  10-Q for the  quarter
         ended   September  30,  1998   (Commission   file  number  0-1026)  and
         incorporated by reference herein).

         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).

         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).

                                     - 21 -
<PAGE>
         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 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 10.5 - 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 10.6 - 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 10.7 - 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 10.8 - 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 10.9 - 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  10.9a - 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 10.10 - 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).

                                     - 22 -

<PAGE>
         Exhibit  10.11 - 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 10.12 - 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 10.13 - 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  10.13a - 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).

         Exhibit 10.14 - 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   10.15  -  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  10.16 - Form of  Amendment  to Section  2.1e of the  Executive
         agreements filed as Exhibits 10.2 through 10.8 herein (filed as Exhibit
         10.18 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 10.17 - Executive  agreement  between Whitney  National Bank of
         Mississippi  and Guy C.  Billups,  Jr.  (filed as Exhibit  10.19 to the
         Company's  Quarterly Report on form 10-Q for the quarter ended June 30,
         1997 (Commission file number 0-1026) and incorporated by reference).

         Exhibit  10.18  - Form  of  Amendment  adding  subsection  2.1g  to the
         Executive  Agreements  set  forth as  Exhibits  10.2  through  10.8 and
         Exhibit 10.15 herein (filed as Exhibit 10.19 to the Company's Quarterly
         Report on Form 10-Q for the quarter  ended  March 31, 1998  (Commission
         file number 0-0126) and incorporated by reference).

                                     - 23 -
<PAGE>

         Exhibit   10.19  -  Executive   agreement   between   Whitney   Holding
         Corporation,  Whitney National Bank and Thomas L. Callicutt, Jr. (filed
         as Exhibit 10.20 to the Company's Quarterly Report on form 10-Q for the
         quarter ended  September 30, 1999  (Commission  file number 0-1026) and
         incorporated by reference).

         Exhibit 21 - Subsidiaries

         Whitney Holding  Corporation  owns 100% of the capital stock of Whitney
         National  Bank,  successor  by merger in early  January 1998 to Whitney
         Bank of Alabama,  Whitney National Bank of Florida and Whitney National
         Bank of Mississippi, and 100% of the capital stock of Bank of Houston.

         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/ Thomas L. Callicutt, Jr.
                                              ----------------------------------
                                              Thomas L. Callicutt, Jr.
                                              Executive Vice President and Chief
                                              Financial Officer (Principal
                                              Accounting Officer)

                                              May 15, 2000
                                              ----------------------------------
                                                             Date


                                     - 24 -


<TABLE> <S> <C>

<ARTICLE>                                            9

<S>                                        <C>
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-2000
<PERIOD-END>                               MAR-31-2000
<CASH>                                         204,465
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                30,599
<TRADING-ASSETS>                                   586
<INVESTMENTS-HELD-FOR-SALE>                    336,926
<INVESTMENTS-CARRYING>                       1,058,784
<INVESTMENTS-MARKET>                         1,028,889
<LOANS>                                      3,765,725
<ALLOWANCE>                                     48,552
<TOTAL-ASSETS>                               5,688,179
<DEPOSITS>                                   4,585,808
<SHORT-TERM>                                   480,534
<LIABILITIES-OTHER>                             57,524
<LONG-TERM>                                          0
<COMMON>                                         2,800
                                0
                                          0
<OTHER-SE>                                     561,513
<TOTAL-LIABILITIES-AND-EQUITY>               5,688,179
<INTEREST-LOAN>                                 75,554
<INTEREST-INVEST>                               19,658
<INTEREST-OTHER>                                   369
<INTEREST-TOTAL>                                95,581
<INTEREST-DEPOSIT>                              29,536
<INTEREST-EXPENSE>                              35,582
<INTEREST-INCOME-NET>                           59,999
<LOAN-LOSSES>                                    2,500
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                 50,255
<INCOME-PRETAX>                                 24,560
<INCOME-PRE-EXTRAORDINARY>                      16,563
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    16,563
<EPS-BASIC>                                       0.73
<EPS-DILUTED>                                     0.73
<YIELD-ACTUAL>                                    4.85
<LOANS-NON>                                     25,348
<LOANS-PAST>                                     2,922
<LOANS-TROUBLED>                                   507
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                44,466
<CHARGE-OFFS>                                    1,467
<RECOVERIES>                                     1,592
<ALLOWANCE-CLOSE>                               48,552
<ALLOWANCE-DOMESTIC>                            48,200
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            352


</TABLE>


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