RIGGS NATIONAL CORP
10-Q, 1995-11-06
NATIONAL COMMERCIAL BANKS
Previous: MERRY LAND & INVESTMENT CO INC, 424B2, 1995-11-06
Next: MEDIQ INC, 8-K, 1995-11-06



<PAGE>                                         


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

                                  FORM 10-Q

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

                 For the quarterly period ended September 30, 1995

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

               For the transition period from ________ to ________

                           Commission File Number 0-9756

                             RIGGS NATIONAL CORPORATION
              ------------------------------------------------------
              (Exact name of registrant as specified in its charter)

                       DELAWARE                       52-1217953
             ---------------------------------------------------------
             (State or other jurisdiction of       (I.R.S. Employer
              incorporation or organization)      Identification No.)

              1503 Pennsylvania Avenue, N.W., Washington, D.C. 20005
              ------------------------------------------------------
                     (Address of principal executive offices)
                                   (Zip Code)

                                 (202) 835-6000
               ----------------------------------------------------
               (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 shorter periods 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 
 common stock, as of the last practical date.

 Common Stock, $2.50 par value                        30,266,464 shares
 -----------------------------                        -----------------
       (Title of Class)                       (Outstanding at November 3, 1995)



<PAGE>



                            RIGGS NATIONAL CORPORATION


                               TABLE OF CONTENTS



PART I.        FINANCIAL INFORMATION                                    PAGE NO.



Item 1.        Financial Statements-Unaudited

               Consolidated Statements of Income
               Three and nine months ended September 30, 1995 and 1994         3

               Consolidated Statements of Condition
               September 30, 1995 and 1994, and December 31, 1994              4

               Consolidated Statements of Changes in Stockholders' Equity
               Nine months ended September 30, 1995 and 1994                   5

               Consolidated Statements of Cash Flows
               Nine months ended September 30, 1995 and 1994                   6

               Financial Ratios and Other Financial Data                       7

               Notes to the Consolidated Statements                         8-13


Item 2.        Management's Discussion and Analysis of Financial
                      Condition and Results of Operations                  14-30



PART II.       OTHER INFORMATION

Item 1.        Legal Proceedings                                            None

Item 2.        Change in Securities                                         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                               31


Signatures                                                                    31

                                    -2-                                    





<PAGE>



RIGGS NATIONAL CORPORATION
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)                             
<TABLE>
<CAPTION>
                                                                     THREE MONTHS ENDED         NINE MONTHS ENDED
                                                                        SEPTEMBER 30,              SEPTEMBER 30,
                                                                     1995           1994        1995         1994
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>         <C>          <C>           <C>

INTEREST INCOME
  Interest and Fees on Loans                                       $  51,260    $  48,872    $ 152,135    $ 144,407
  Interest and Dividends on Securities Available for Sale              9,377        8,040       28,309       21,817
  Interest and Dividends on Securities Held-to-Maturity                8,535        5,579       23,518       16,545
  Interest on Money Market Assets:
      Time Deposits with Other Banks                                   3,620        2,383       11,138        7,062
      Federal Funds Sold and Reverse Repurchase Agreements             3,071        2,545        9,463        5,909
                                                                   _________    _________    _________    _________     
  Total Interest on Money Market Assets                                6,691        4,928       20,601       12,971
                                                                   ---------    ---------    ---------    ---------
  Total Interest Income                                               75,863       67,419      224,563      195,740
                                                                   ---------    ---------    ---------    ---------
INTEREST EXPENSE
  Interest on Deposits:
      Savings and NOW Accounts                                         4,766        4,964       14,473       14,464
      Money Market Deposit Accounts                                    8,259        6,886       24,272       19,555
      Time Deposits in Domestic Offices                               11,481        6,210       32,016       18,113
      Time Deposits in Foreign Offices                                 5,076        2,825       14,081        8,263
                                                                   ---------    ---------    ---------    ---------
  Total Interest on Deposits                                          29,582       20,885       84,842       60,395
                                                                   ---------    ---------    ---------    ---------
  Interest on Short-Term Borrowings and Long-Term Debt:
      Federal Funds Purchased and Repurchase Agreements                2,720        1,878        8,285        3,470
      U.S. Treasury Demand Notes and Other Short-Term Borrowings       1,418          473        3,643        1,914
      Long-Term Debt                                                   4,788        4,700       14,399       15,285
                                                                   ---------    ---------    ---------    ---------
  Total Interest on Short-Term Borrowings and Long-Term Debt           8,926        7,051       26,327       20,669
                                                                   ---------    ---------    ---------    ---------
  Total Interest Expense                                              38,508       27,936      111,169       81,064
                                                                   ---------    ---------    ---------    ---------
  Net Interest Income                                                 37,355       39,483      113,394      114,676
  Less:  Provision for Loan Losses                                   (55,000)       2,100      (55,000)       6,300
                                                                   ---------    ---------    ---------    ---------
  Net Interest Income after Provision for Loan Losses                 92,355       37,383      168,394      108,376

NONINTEREST INCOME
  Service Charges and Fees                                             8,718       10,227       26,214       33,448
  Trust Income                                                         7,518        6,567       21,489       21,562
  Gain on Settlement of Mortgage Insurance Claims                       --           --           --          4,739
  Other Noninterest Income                                             1,954        1,999        6,777        6,953
  Securities Gains, Net                                                  155         --            201        1,424
                                                                   ---------    ---------    ---------    ---------
  Total Noninterest Income                                            18,345       18,793       54,681       68,126

NONINTEREST EXPENSE
  Salaries and Wages                                                  17,649       15,970       49,803       48,851
  Pensions and Other Employee Benefits                                 3,828        3,263       12,348       13,113
  Occupancy, Net                                                      10,101        6,414       21,307       18,003
  Data Processing Services                                             4,334        3,981       12,718       12,647
  Furniture and Equipment                                              1,886        2,163        5,920        7,111
  FDIC Insurance                                                          29        2,370        4,012        7,233
  Advertising and Public Relations                                     1,303        1,438        3,964        4,365
  Other Real Estate Owned Expense (Income), Net                        2,503       (2,160)         530       (1,154)
  Restructuring Expense                                                 --           --           --         (2,059)
  Other Noninterest Expense                                           12,361       14,336       37,413       42,808
                                                                   ---------    ---------    ---------    ---------
  Total Noninterest Expense                                           53,994       47,775      148,015      150,918

  Income before Taxes                                                 56,706        8,401       75,060       25,584
  Applicable Income Tax Expense (Benefit)                                 64          171          255         (392)
                                                                   ---------    ---------    ---------    ---------
  Net Income                                                          56,642        8,230       74,805       25,976

  Dividends on Preferred Stock                                         2,688        3,045        8,063        9,436
                                                                   ---------    ---------    ---------    ---------
  Net Income Available for Common Stock                            $  53,954    $   5,185    $  66,742    $  16,540

EARNINGS PER COMMON SHARE                                          $    1.78    $     .17    $    2.20    $     .55
</TABLE>
                                    -3-

<PAGE>



RIGGS NATIONAL CORPORATION
CONSOLIDATED STATEMENTS OF CONDITION
<TABLE>
<CAPTION>

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)                                SEPTEMBER 30,  SEPTEMBER 30,  DECEMBER 31,
(UNAUDITED IN SEPTEMBER 30, 1995 AND 1994)                                  1995           1994          1994
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>           <C>             <C> 
ASSETS
  Cash and Due from Banks                                               $   251,930    $   187,114    $   206,953
  Money Market Assets:
      Time Deposits with Other Banks                                        177,662        193,835        228,224
      Federal Funds Sold and Reverse Repurchase Agreements                  446,000        179,684        160,000
                                                                        -----------    -----------    -----------
  Total Money Market Assets                                                 623,662        373,519        388,224
                                                                        -----------    -----------    -----------
  Securities Available for Sale (at Market Value)                           612,357        613,204        598,277
  Securities Held-to-Maturity (Market Value:September 30, 1995,$401,324;
      September 30, 1994, $434,114; December 31, 1994, $434,993)            401,223        439,207        443,163
  Loans                                                                   2,532,503      2,608,065      2,549,924
  Reserve for Loan Losses                                                    55,390         95,800         97,039
                                                                        -----------    -----------    -----------
  Net Loans                                                               2,477,113      2,512,265      2,452,885
                                                                        -----------    -----------    -----------
  Premises and Equipment, Net                                               150,621        153,477        151,532
  Accrued Interest Receivable                                                31,385         28,521         27,904
  Other Real Estate Owned, Net                                               37,538         56,911         47,763
  Other Assets                                                              117,012        106,540        108,964
                                                                        -----------    -----------    -----------
  Total Assets                                                          $ 4,702,841    $ 4,470,758    $ 4,425,665

LIABILITIES
  Noninterest-Bearing Demand Deposits                                   $   824,106    $   787,592    $   827,023
  Interest-Bearing Deposits:
      Savings and NOW Accounts                                              798,294        882,954        900,209
      Money Market Deposit Accounts                                         945,372      1,023,895        966,348
      Time Deposits in Domestic Offices                                     830,442        592,506        625,432
      Time Deposits in Foreign Offices                                      304,559        261,653        283,782
                                                                        -----------    -----------    -----------
  Total Interest-Bearing Deposits                                         2,878,667      2,761,008      2,775,771
                                                                        -----------    -----------    -----------
  Total Deposits                                                          3,702,773      3,548,600      3,602,794
                                                                        -----------    -----------    -----------
  Short-Term Borrowings:
      Federal Funds Purchased and Repurchase Agreements                     100,534        208,376        264,878
      U.S. Treasury Demand Notes and Other Short-Term Borrowings            266,985        184,600         28,559
                                                                        -----------    -----------    -----------
  Total Short-Term Borrowings                                               367,519        392,976        293,437
                                                                        -----------    -----------    -----------
  Other Liabilities                                                          53,989         40,330         44,146
  Long-Term Debt                                                            217,625        217,625        217,625
                                                                        -----------    -----------    -----------
  Total Liabilities                                                       4,341,906      4,199,531      4,158,002

STOCKHOLDERS' EQUITY
  Preferred Stock-$1.00 Par Value
      Shares Authorized - 25,000,000 at September 30, 1995 and 1994, and
         December 31, 1994; Liquidation Preference - $25 per share
         Noncumulative Perpetual Series B - 4,000,000 shares at
            September 30, 1995 and 1994, and December 31, 1994                4,000          4,000          4,000
  Common Stock-$2.50 Par Value
      Shares Authorized - 50,000,000 at September 30, 1995 and 1994, and
         December 31, 1994;
      Shares Issued - 31,166,962 at September 30, 1995, 31,141,212 at
         September 30, 1994 and 31,145,212 at December 31, 1994              77,917         77,853         77,863
  Surplus - Preferred Stock                                                  91,192         91,192         91,192
  Surplus - Common Stock                                                    156,266        156,097        156,123
  Foreign Exchange Translation Adjustments                                     (727)          (538)          (634)
  Undivided Profits (Accumulated Deficit)                                    57,728        (14,370)        (9,014)
  Unrealized Loss on Securities Available for Sale, Net                      (1,718)       (19,284)       (28,144)
  Treasury Stock-900,798 shares at September 30, 1995 and 1994, and
         December 31, 1994                                                  (23,723)       (23,723)       (23,723)
                                                                        -----------    -----------    -----------
  Total Stockholders' Equity                                                360,935        271,227        267,663
                                                                        -----------    -----------    -----------
  Total Liabilities and Stockholders' Equity                            $ 4,702,841    $ 4,470,758    $ 4,425,665
</TABLE>

                                    -4-




<PAGE>



RIGGS NATIONAL CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(UNAUDITED)
(IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                          UNREALIZED
                                                                 FOREIGN     UNDIVIDED    GAIN (LOSS)
                          PREFERRED     COMMON                   EXCHANGE     PROFITS    ON SECURITIES                TOTAL
                            STOCK        STOCK                 TRANSLATION    (ACCUM.      AVAILABLE    TREASURY   STOCKHOLDERS'
                          $1.00 PAR    $2.50 PAR    SURPLUS    ADJUSTMENTS    DEFICIT)   FOR SALE, NET    STOCK       EQUITY
- --------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>         <C>         <C>          <C>           <C>           <C>         <C>         <C>

Balance,
  December 31, 1993        $   4,765    $  77,807   $ 265,564    $  (1,527)   $ (30,965)   $   1,276    $ (23,723)   $ 293,197

Net Income                      --           --          --           --         25,976         --           --         25,976

Issuance of
  Common Stock--
    Stock Option Plans          --             46         119         --           --           --           --            165

Preferred Stock
  Stock Repurchase              (765)        --       (18,232)        --           (118)        --           --        (19,115)

Cash Dividends --
  Preferred                     --           --          --           --         (9,436)        --           --         (9,436)

Unrealized Loss on
  Securities Available
    for Sale, Net               --           --          --           --           --        (20,560)        --        (20,560)

Foreign Exchange
 Translation Adjustments        --           --          --            989         --           --           --            989

Other                           --           --          (162)        --            173         --           --             11
                           ---------    ---------   ----------   ----------   ----------   ----------   ----------   ----------
Balance,
  September 30, 1994       $   4,000    $  77,853   $ 247,289    $    (538)   $ (14,370)   $ (19,284)   $ (23,723)   $ 271,227



Balance,
  December 31, 1994        $   4,000    $  77,863   $ 247,315    $    (634)   $  (9,014)   $ (28,144)   $ (23,723)   $ 267,663

Net Income                      --           --          --           --         74,805         --           --         74,805

Issuance of
  Common Stock--
    Stock Option Plans          --             54         143         --           --           --           --            197

Cash Dividends--
  Preferred                     --           --          --           --         (8,063)        --           --         (8,063)

Unrealized Gain on
  Securities Available
    for Sale, Net               --           --          --           --           --         26,426         --         26,426

Foreign Exchange
 Translation Adjustments        --           --          --            (93)        --           --           --            (93)

                           ---------    ---------   ----------   ----------   ----------   ----------   ----------   ----------
Balance,
   September 30, 1995      $   4,000    $  77,917   $ 247,458    $    (727)   $  57,728    $  (1,718)   $ (23,723)   $ 360,935

</TABLE>

                                    -5-

<PAGE>



RIGGS NATIONAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                            NINE MONTHS ENDED
                                                                              SEPTEMBER 30,
Increase (decrease) in cash and cash equivalents                           1995           1994
- -------------------------------------------------------------------------------------------------
<S>                                                                        <C>             <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                             $    74,805    $    25,976
  Adjustments to Reconcile Net Income to Cash
    Provided By Operating Activities:
     Provision for Loan Losses                                             (55,000)         6,300
     Provision for Other Real Estate Owned Writedowns                        2,868          1,946
     Depreciation Expense and Amortization of Leasehold Improvements         8,888          9,091
     Amortization of Purchase Accounting Adjustments                         2,702          2,872
     Provision for Deferred Taxes                                            3,745           (840)
     Restructuring Charges                                                    --           (2,059)
     Gains on Securities Sales                                                (201)        (1,424)
     Gains on Sales from Other Real Estate Owned                            (2,631)        (2,595)
     Increase in Accrued Interest Receivable                                (3,481)        (5,610)
     (Increase) Decrease in Other Assets                                    (9,865)        11,563
     Increase (Decrease) in Other Liabilities                                6,098         (2,839)
                                                                          ---------     ----------
  Total Adjustments                                                        (46,877)        16,405
                                                                          ---------     ----------
  Net Cash Provided By Operating Activities                                 27,928         42,381
                                                                          ---------     ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Net Decrease In Time Deposits with Other Banks                            50,562          7,111
  Proceeds from Maturities of Securities Available for Sale                 45,632         97,677
  Proceeds from Sales of Securities Available for Sale                         201        193,048
  Purchase of Securities Available for Sale                                (34,171)      (201,867)
  Proceeds from the Maturity of Securities Held-to-Maturity                378,654      1,036,838
  Proceeds from Sales of Securities Held-to-Maturity                          --            4,825
  Purchase of Securities Held-to-Maturity                                 (336,714)      (833,869)
  Net Decrease (Increase) in Loans                                          30,510       (100,155)
  Proceeds from Sales of Other Real Estate Owned                            10,103         20,230
  Net Increase in Premises and Equipment                                    (7,977)        (1,470)
  Other, Net                                                                   147           (479)
                                                                          ---------     ----------
Net Cash Provided By Investing Activities                                  136,947        221,889
                                                                          ---------     ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net Increase (Decrease) in:
    Demand, NOW, Savings and Money Market Deposit Accounts                (125,808)      (207,867)
    Time Deposits                                                          225,787        (17,357)
    Federal Funds Purchased and Repurchase Agreements                     (164,344)       (93,954)
    U.S. Treasury Demand Notes and Other Short-Term Borrowings             238,426         32,903
  Net Proceeds From the Issuance of Long-Term Debt                            --          121,250
  Repayment of Long-Term Debt                                                 --         (120,700)
  Net Proceeds From the Issuance of Common Stock                               197            165
  Repurchase of Preferred Stock-Series A                                      --          (19,115)
  Dividend Payments - Preferred                                             (8,063)        (9,436)
  Other, Net                                                                  --               11
                                                                          ---------     ----------
Net Cash Provided By (Used In) Financing Activities                        166,195       (314,100)
                                                                          ---------     ----------
Effect of Exchange Rate Changes                                                (93)           989
                                                                          ---------     ----------
Net Increase (Decrease) in Cash and Cash Equivalents                       330,977        (48,841)
Cash and Cash Equivalents at Beginning of Period                           366,953        415,639
                                                                          ---------     ----------
Cash and Cash Equivalents at End of Period                             $   697,930    $   366,798

SUPPLEMENTAL SCHEDULE OF CASH FLOW ACTIVITIES:
NONCASH ACTIVITIES:
  Loans Transferred to Other Real Estate Owned                         $       741    $    23,210
  Loans to Finance the Sale of Other Real Estate Owned                         685           --   
CASH PAID DURING  THE YEAR FOR:
  Interest Paid (Net of Amount Capitalized)                            $   109,561    $    81,664
  Income Tax Payments (Refund)                                               3,755         (6,976)
</TABLE>
                                    -6-

<PAGE>


RIGGS NATIONAL CORPORATION
FINANCIAL RATIOS AND OTHER FINANCIAL DATA
(UNAUDITED)
<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED         NINE MONTHS ENDED
                                                                      SEPTEMBER 30,              SEPTEMBER 30,
                                                                   1995          1994         1995          1994
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>           <C>          <C>           <C> 
PERFORMANCE:

        Net Income to Average Assets                                   N/M          .74%        2.19 %        .77 %
        Net Income to Average Earning Assets                           N/M          .82%        2.42 %        .86 %
        Net Income to Average Stockholders' Equity                     N/M        11.40%       34.22 %      12.08 %
        Net Income Available to Common Stock
                 to Average Common Equity                              N/M        11.88%       45.29 %      12.75 %
        Net Interest Income to Average Earning Assets                 3.66%        4.01%        3.76 %       3.87 %


PER COMMON SHARE:

        Net Income                                              $     1.78   $      .17   $     2.20   $      .55
        Book Value (at period end)                              $     8.78   $     5.82   $     8.78   $     5.82
        Common Shares Outstanding (at period end)               30,266,164   30,240,414   30,266,164   30,240,414
        Average Common Shares Outstanding                       30,259,678   30,231,084   30,254,122   30,225,501


ASSET QUALITY:

        Nonaccrual Loans as a % of Total Loans                                                  .49 %        1.42 %
        Nonaccrual Loans as a % of Average Loans                                                .49 %        1.42 %
        Nonaccrual  and  Renegotiated  Loans  as a % of
                Total Loans                                                                     .50 %        1.44 %
        Nonperforming Assets as a % of Total Loans and OREO                                     1.95 %       3.55 %
        Nonperforming Assets as a % of Total Assets                                             1.07 %       2.11 %
        Net Charge-Offs (Recoveries) as a % of Average Loans                                    (.52)%       (.06)%
        Reserve for Loan Losses as a % of Total Loans                                           2.19 %       3.67 %
        Reserve for Loan Losses as a % of Nonaccrual and
                Renegotiated Loans                                                            439.88 %     254.90 %
        Period End Stockholders' Equity to Total Assets                                         7.67 %       6.07 %


CAPITAL RATIOS AT PERIOD END:

        Tier I                                                                                 13.45 %      11.05 %
        Combined Tier I and Tier II                                                            21.44 %      17.86 %
        Leverage                                                                                7.81 %       6.30 %

</TABLE>

                                    -7-












<PAGE>


RIGGS NATIONAL CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


NOTE 1. BASIS OF PRESENTATION

In the opinion of management,  the accompanying  unaudited financial  statements
contain all  adjustments,  of a normal  recurring  nature,  necessary to present
fairly, in conformity with generally accepted accounting principles applied on a
consistent basis, the Corporation's consolidated financial position at September
30, 1995 and 1994, and December 31, 1994  (audited),  and the related changes in
stockholders'  equity, the consolidated  statements of income and cash flows for
the interim periods  presented.  These statements  should be read in conjunction
with  the  financial   statements  and   accompanying   notes  included  in  the
Corporation's latest annual report. Certain  reclassifications have been made to
prior-period  amounts to  conform  with the  current  year's  presentation.  The
results  of  operations  for the first nine  months of 1995 are not  necessarily
indicative of the results to be expected for the full 1995 year.


NOTE 2. COMMON SHARES

Earnings per common share are  calculated  using the weighted  average number of
shares of common  stock  outstanding  during the period.  The  weighted  average
shares  outstanding were 30,259,678 and 30,254,122 for the third quarter of 1995
and  the  nine  month  period  ended  September  30,  1995,  respectively,  with
30,231,084 and  30,225,501  for the same periods in 1994.  The weighted  average
number of shares of common stock  outstanding  does not include  shares  granted
under the 1993 Riggs National Corporation Stock Option Plan (the "1993 Plan") or
shares granted under the 1994 Riggs National  Corporation Stock Option Plan (the
"1994 Plan"). Under the 1993 Plan, options to purchase up to 1,250,000 shares of
common stock may be granted to key employees of the Corporation. As of September
30,  1995,  options to purchase  1,110,000  shares have been  granted and remain
outstanding  in the 1993 Plan at prices  ranging  from $9.00 to $10.63 per share
and are currently not dilutive.  Under the 1994 Plan,  options to purchase up to
1,250,000  shares  of  common  stock  may be  granted  to key  employees  of the
Corporation.  As of September 30, 1995,  options to purchase 215,000 shares have
been  granted and remain  outstanding  in the 1994 Plan at prices  ranging  from
$9.06 to $10.00 per share and are currently not dilutive.


NOTE 3. RESERVE FOR LOAN LOSSES

Changes in the reserve for loan losses are summarized as follows:
<TABLE>
<CAPTION>
                                             THREE MONTHS ENDED         NINE MONTHS ENDED
                                                SEPTEMBER 30,             SEPTEMBER 30,
                                              1995         1994         1995        1994
- -------------------------------------------------------------------------------------------
<S>                                           <C>          <C>           <C>          <C>      
Balance, beginning of period               $ 100,145    $  92,094    $  97,039    $  86,513

Provision for loan losses                    (55,000)       2,100      (55,000)       6,300

Loans charged-off:
     Domestic                                    280        1,707        1,387        7,171
     Foreign                                     255          538        5,101        3,201
                                           ----------   ----------   ----------   ----------
Total loans charged-off                          535        2,245        6,488       10,372

Recoveries on charged-off loans:
     Domestic                                  4,797        1,454       11,629        7,468
     Foreign                                   6,081        1,985        8,004        4,529
                                           ----------   ----------   ----------   ----------
Total recoveries on charged-off loans         10,878        3,439       19,633       11,997

Net loan charge-offs (recoveries)            (10,343)      (1,194)     (13,145)      (1,625)

Foreign exchange translation adjustments         (98)         412          206        1,362
                                           ----------   ----------   ----------   ----------
Balance, end of period                     $  55,390    $  95,800    $  55,390    $  95,800
</TABLE>

                                    -8-

<PAGE>




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED



NOTE 4. OTHER REAL ESTATE OWNED

Changes in other real estate owned, net of reserves, are summarized as follows:
<TABLE>
<CAPTION>
                                                            NINE MONTHS ENDED
                                                               SEPTEMBER 30,
                                                              1995      1994
- ------------------------------------------------------------------------------
<S>                                                          <C>       <C>    
Balance, beginning of period                                 $47,763   $52,803

Additions                                                        741    23,210

Deductions:
    Sales and repayments                                       7,920    17,183
    Charge-offs                                                3,105     2,398
                                                             -------   -------
Total Deductions                                              11,025    19,581

Foreign exchange translation adjustments                          59       479
                                                             -------   -------
Balance, end of period                                       $37,538   $56,911
</TABLE>


NOTE 5. NEW FINANCIAL ACCOUNTING STANDARDS

In May 1993,  SFAS No. 114,  "Accounting  by Creditors for Impairment of a Loan"
was issued  and was  amended  by SFAS No.  118,  "Accounting  by  Creditors  for
Impairment  of a Loan - Income  Recognition  and  Disclosures"  in October 1994.
These  pronouncements  specify  how  allowances  for  credit  losses  related to
impaired loans, as defined within these Statements,  should be determined. Under
SFAS No. 114, the Corporation is required to identify and measure impaired loans
based on the present  value of  expected  future  cash flows  discounted  at the
loan's effective interest rate or, for  collateral-dependent  loans, on the fair
value of the collateral.  If the valuation of the impaired loan is less than the
recorded investment in the loan, the Corporation will recognize an impairment by
creating a valuation allowance with a corresponding charge to provision for loan
losses or by adjusting an existing  valuation  allowance for the impaired  loan,
with the  corresponding  amount  reflected  in  earnings.  SFAS No. 118 provides
additional  disclosure guidance of impaired loans and allows for use of existing
methods for  recognizing  interest  income on impaired  loans,  as determined by
Corporation  policy.  Both  statements are effective for fiscal years  beginning
after December 15, 1994. The  Corporation  implemented  SFAS Nos. 114 and 118 on
January 1, 1995. At the time of implementation, the Corporation utilized methods
for the  identification  and  measurement  of  impaired  loans  similar to those
prescribed  in SFAS Nos.  114 and 118,  and thus their  adoption  did not have a
material effect on the Corporation's financial position.

In March 1995, SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets
and for  Long-Lived  Assets  to be  Disposed  Of"  was  issued,  requiring  that
long-lived  assets  and  certain   identifiable   intangibles  be  reviewed  for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying  amount  of an asset may not be  recoverable.  Such  recoverability  is
measured  based on the estimated  future cash flows  expected to result from the
use of the asset as well as its  eventual  disposition.  SFAS No.  121  excludes
financial   instruments,   long-term   customer   relationships   of   financial
institutions,  mortgage and other servicing rights and deferred tax assets. SFAS
No. 121 is effective for fiscal years  beginning  after  December 15, 1995.  The
Corporation  does  not  anticipate  any  material  effect  on the  Corporation's
financial position from the implementation of SFAS No. 121.

     In May 1995, SFAS No. 122,  "Accounting for Mortgage  Servicing Rights" was
issued.  SFAS No. 122 amends Statement of Financial  Accounting Standard No. 65,
"Accounting for Certain  Mortgage  Banking  Activities" to require that mortgage
banking  enterprises  recognize as separate  assets  rights to service  mortgage
loans for others.  SFAS No. 122 also requires that mortgage banking  enterprises
assess  capitalized  mortgage  servicing rights based on the fair value of those
rights on a  disaggregated  basis.  SFAS No. 122 is  effective  for fiscal years
beginning  after  December 15, 1995.  The  Corporation  does not  anticipate any
material effect on the Corporation's  financial position from the implementation
of SFAS No. 122.

                                    -9-

<PAGE>




NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED



NOTE 6. INCOME TAXES

The  provision  for income taxes is based on income  reported  for  consolidated
financial  statement  purposes and includes  deferred  taxes  resulting from the
recognition  of certain  revenues  and  expenses  in  different  periods for tax
reporting purposes.

Income before income taxes  relating to the  operations of domestic  offices and
foreign  offices for the three and nine month periods  ended  September 30, 1995
and 1994, were as follows:
<TABLE>
<CAPTION>
                                         THREE MONTHS ENDED     NINE MONTHS ENDED
                                            SEPTEMBER 30,         SEPTEMBER 30,
                                            1995      1994       1995       1994
- ---------------------------------------------------------------------------------
<S>                                       <C>       <C>         <C>       <C>    
Domestic Offices                          $46,770   $ 2,486     $63,767   $ 5,444
Foreign Offices                             9,936     5,915      11,293    20,140
                                          -------   -------     -------   -------
  Total                                   $56,706   $ 8,401     $75,060   $25,584
</TABLE>


     The  provision  for income taxes for the three and nine month periods ended
September 30, 1995 and 1994 consisted of the following:
<TABLE>
<CAPTION>
                                          THREE MONTHS ENDED    NINE MONTHS ENDED                                   
                                             SEPTEMBER 30,         SEPTEMBER 30,
                                            1995      1994        1995       1994
- ----------------------------------------------------------------------------------
<S>                                          <C>        <C>        <C>        <C>
Current Provision (Benefit):
    Federal                               $(1,927)   $   840    $(3,782)   $   840
    State                                      81        168        257        315
    Foreign                                    11          3         35       (707)
                                          --------   --------   --------   --------
Total Current Provision (Benefit)          (1,835)     1,011     (3,490)       448

Deferred Provision (Benefit):
    Federal                                 1,899       (840)     3,745       (840)
    State                                    --         --         --         --   
    Foreign                                  --         --         --         --   
                                          --------   --------   --------   --------
Total Deferred Provision (Benefit)          1,899       (840)     3,745       (840)

Applicable Income Tax Expense (Benefit)   $    64    $   171    $   255    $  (392)
</TABLE>
                                    -10-

<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED



NOTE 7. COMMITMENTS AND CONTINGENT LIABILITIES

Outstanding  commitments  and contingent  liabilities  that do not appear in the
consolidated  financial  statements  at  September  30, 1995,  and 1994,  are as
follows:
<TABLE>
<CAPTION>
                                                                    CONTRACTUAL OR
                                                                    NOTIONAL VALUE
                                                                     SEPTEMBER 30,
                                                                   1995        1994 
- ------------------------------------------------------------------------------------
<S>                                                                 <C>        <C>
Commitments to Extend Credit:
    Commercial                                                   $306,667   $225,684
    Real Estate                                                   227,441    217,999
    Consumer                                                       65,656     63,109
                                                                 --------   --------
Total Commitments to Extend Credit                               $599,764   $506,792

Letters of Credit:
    Commercial                                                   $ 58,985   $ 49,894
    Standby-Financial                                              36,798     26,063
    Standby-Performance                                            15,522     24,264
                                                                 --------   --------
Total Letters of Credit                                          $111,305   $100,221

Financial Instruments with Off-Balance Sheet Market Risk:
    Foreign Exchange Contracts:
         Commitments to Purchase                                 $ 90,877   $ 41,420
         Commitments to Sell                                      191,892    142,433
    Interest Rate Swap Agreements                                 329,217    254,488
    Interest Rate Option Contracts (Corridors)                    400,000    400,000
</TABLE>


In  the  normal  course  of  business,   the  Corporation  enters  into  various
transactions that, in accordance with generally accepted accounting  principles,
are not included on the consolidated statements of condition. These transactions
are  referred  to  as  "off-balance-sheet"   commitments  and  differ  from  the
Corporation's  balance sheet  activities in that they do not give rise to funded
assets or liabilities.  The Corporation  enters into derivative  transactions to
manage its own risks  arising from  movements  in interest  and currency  rates.
Off-balance-sheet activities involve varying degrees of credit, interest-rate or
liquidity risk in excess of amounts recognized on the consolidated statements of
condition.  The Corporation's  management  believes that financial  derivatives,
such as interest-rate agreements, can be an important element of prudent balance
sheet and interest-rate  risk management.  The Corporation seeks to minimize its
exposure to loss under these  commitments by subjecting  them to credit approval
and monitoring procedures.

INTEREST RATE SWAP AGREEMENTS
SEPTEMBER 30, 1995                           
<TABLE>
<CAPTION>
                                                                                                           1995
                                                      WEIGHTED         ACCRUED    ACCRUED   UNAMORTIZED   YTD NET
                           NOTIONAL  UNREALIZED     AVERAGE RATE       INTEREST   INTEREST    FEES &      INTEREST
                            AMOUNT   GAIN(LOSS)   RECEIVE     PAY     RECEIVABLE  PAYABLE    PREMIUMS    INC./(EXP.)
- --------------------------------------------------------------------------------------------------------------------
<S>                           <C>       <C>         <C>       <C>        <C>        <C>         <C>         <C>
Receive fixed/pay variable,
      Maturing July 1998    $200,000   $ (4,071)   5.38%     5.93%     $  1,913   $  2,176      $--      $(1,243)
Receive variable/pay fixed,
      Maturing March 1996     25,000        (83)   5.88%     6.73%           61         70       --          (60)
Receive variable/pay fixed,
      Maturing March 1997     25,000       (331)   5.88%     6.97%           61         73       --          (92)
Receive variable/pay fixed
      Maturing April 1996     25,000        (78)   5.88%     6.55%          290        314       --          (38)
Receive variable/pay fixed
      Maturing April 1997     25,000       (248)   5.88%     6.70%          290        321       --          (55)
For Customers                 29,217       (208)   N/M       N/M            645        668       --         (280)
                            --------   ---------   -----     -----     --------   --------      ---      --------
Total Interest Rate Swap
   Agreements               $329,217   $ (5,019)                       $  3,260   $  3,622      $--      $(1,768)
</TABLE>
                                    -11-

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED


NOTE 7. COMMITMENTS AND CONTINGENT LIABILITIES, CONTINUED

At September  30,  1995,  the  Corporation's  financial  derivative  instruments
included  a  $200  million  (notional   principal  amount)   interest-rate  swap
agreement,  entered into in July 1993, to hedge money market assets  against the
possibility of declining  interest rates. The swap agreement entails the receipt
of a  fixed-rate  of 5.38%  while  paying a floating  rate equal to  three-month
Libor,  reset  quarterly.  The rate earned on the actual money market  assets is
intended to offset the  floating-rate  payment and the  Corporation is left with
the fixed-rate of 5.38%. All payments are netted on a quarterly basis. The total
aggregate  net  interest  expense  from this swap  transaction  is  included  in
interest income relating to the money market assets.

In March 1995, the Corporation  entered into two $25 million (notional principal
balance)  interest-rate  swap agreements to alter the interest  sensitivity of a
portion of the  Corporation's  real estate  mortgage loan  portfolio.  Both swap
agreements  entail the receipt of a floating rate equal to 3-month Libor,  reset
quarterly,  and payments of fixed rates ranging from 6.73% to 6.97%, maturing in
March of 1996 and 1997.  Also, in April 1995, the  Corporation  entered into two
additional  $25  million  (notional   principal   balance)   interest-rate  swap
agreements to alter the interest  sensitivity of a portion of the  Corporation's
real estate mortgage loan portfolio.  The April 1995 swap agreements  entail the
receipt of a floating rate equal to 3-month Libor, reset quarterly, and payments
of fixed  rates  ranging  from 6.55% to 6.70%,  maturing in April 1996 and 1997.
Payments for the March and April 1995 swap  agreements are netted on a quarterly
basis.  The total net interest  income/expense  from these swap  agreements  are
included in interest income relating to the real estate mortgage loan portfolio.


INTEREST RATE OPTION CONTRACTS (CORRIDORS)
SEPTEMBER 30, 1995
<TABLE>
<CAPTION>
                                                                                                            1995
                                                      WEIGHTED        ACCRUED     ACCRUED   UNAMORTIZED   YTD NET
                            NOTIONAL   UNREALIZED   AVERAGE RATE      INTEREST    INTEREST     FEES &     INTEREST
                             AMOUNT    GAIN(LOSS)  RECEIVE    PAY    RECEIVABLE   PAYABLE     PREMIUMS   INC./(EXP.)
- --------------------------------------------------------------------------------------------------------------------
<S>                            <C>        <C>        <C>       <C>        <C>        <C>         <C>          <C>
Receive variable/pay fixed,
      Maturing April 1996    $100,000   $    (25)   5.93%     5.60%     $  1,071   $  1,011    $    225   $     78
Receive variable/pay fixed,
      Maturing April 1997     100,000       (255)   5.93%     5.69%        1,071      1,026         775        (72)
Receive variable/pay fixed,
      Maturing August 1996    200,000       (411)    N/A       N/A            --         --         571       (263)
                             --------   ---------   -----     -----     --------   --------    --------   ---------
Total Interest Rate Option
      Contracts              $400,000   $   (691)                       $  2,142   $  2,037    $  1,571   $   (257)
</TABLE>

Based on the  possibility  of further  short-term  rate increases by the Federal
Reserve,  in April 1994, the  Corporation  purchased two $100 million  (notional
principal  balance) corridors to reduce its interest-rate risk exposure relating
to the $200 million swap agreement to hedge money market  assets.  A premium was
paid for these  agreements,  with the cost amortized over the respective  lives.
Under the original terms,  the corridor  limits for  three-month  Libor were set
from 5.00% to 6.00%.  However,  in early  November 1994, the rates were adjusted
based  upon  market  conditions.  Under  the  terms  of their  adjustments,  the
Corporation  would receive payments from the  counterparty if three-month  Libor
exceeded a level of  approximately  5.60%;  however,  if Libor rose above 7.00%,
then the Corporation  would begin paying to the counterparty the amount by which
Libor exceeds 7.00%. The net result was that the floating-rate  paid on the swap
would be capped at 5.60% unless Libor rose above 7.00%. If rates exceeded 7.00%,
the Corporation would effectively reduce the actual  floating-rate to be paid by
1.40% as a result of the  corridor  (7.00%-5.60%  = 1.40%).  All rates are reset
quarterly  to  coincide  with the  interest-rate  swap  reset  dates.  The total
aggregate net interest income/expense for these corridor agreements are included
in interest  income relating to money market assets.  These corridor  agreements
mature in April 1996 and 1997.

In August 1994, the Corporation entered into another corridor transaction in the
amount of $200 million (notional principal balance). This corridor,  executed to
hedge the costs of certain short-term  borrowings against rising interest rates,
included a  termination  agreement.  A premium was also paid for this  corridor,
with the cost  amortized  over the  two-year  life.  Under  the  agreement,  the
Corporation  receives payments,  calculated  quarterly on the notional principal
amount,  by the amount that three-month  Libor exceeds 6.00%. Such payments will
cease, if three-month Libor equals or exceeds 8.00% on a reset date.  Currently,
there are no  payments  being  paid or  received  as the rate is below the 6.00%
floor.  The  total  aggregate  net  interest  income/expense  for this  corridor
agreement is included in interest  expense  relating to  short-term  borrowings.
This "terminating corridor" agreement matures in August 1996.
                                    -12-

<PAGE>




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED



NOTE 8. RECENT DEVELOPMENTS

The purchase and construction of the new operations center located in Riverdale,
Maryland has been approved by local governmental authorities, with construction
commencing in July 1995.  The Corporation does not anticipate any substantial
delays and expects the operations center to be completed in May 1996.  The
Corporation estimates that the relocation of personnel from leased locations
to this new facility will have a positive impact on its results of operations
for the fourth quarter of 1996 and thereafter.  The Corporation does not
anticipate any material impact to its financial condition or results of
operations in the current fiscal year from its plans for building
this new facility.


NOTE 9. REGULATORY MATTERS

On September 28, 1995, the  Corporation was notified by the Federal Reserve Bank
of  Richmond  that  the  Memorandum  of  Understanding  dated  May 14,  1993 was
terminated effective immediately. The now terminated Memorandum of Understanding
was the result of regulatory  concern over financial and operational  weaknesses
and continued losses related primarily to the Corporation's  domestic and United
Kingdom  commercial real estate  exposure.  This brought to an end all operating
agreements between the Corporation and its banking regulators.

                                    -13-




<PAGE>


RIGGS NATIONAL CORPORATION

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


SUMMARY

The  Corporation  reported  consolidated  net income of $56.6 million ($1.78 per
common  share) for the third  quarter of 1995  compared  with net income of $8.2
million ($.17 per common  share) for the same quarter a year earlier.  The third
quarter performance for 1995 was the highest in the Corporation's  history.  Net
interest  income before the provision for loan losses  (adjusted for tax savings
on tax-exempt  interest)  decreased $2.0 million, or 5.0%, with a 35 basis point
decline in the net  interest  margin  between the  periods.  The declines in net
interest  income and margin  were due to  overall  increases  in costs of funds,
primarily  in time  deposits.  The  Corporation  experienced  a 111 basis  point
increase  in cost of funds  between  the  periods as the  impact of the  overall
flattening  of the  domestic  yield  curve  continued  to place  pressure on the
Corporation's margin.

Also  affecting  the third  quarter 1995 results was an increase in  noninterest
expense of $6.2 million  (13.0%)  along with a slight  decline of $448  thousand
(2.4%) in noninterest  income. The increase in noninterest expense was primarily
due to nonrecurring  accruals of $4.4 million for expenses  related to occupancy
initiatives, including the Corporation's new technology center, and $1.2 million
for  reorganization  and severance related costs. In addition to these accruals,
the Corporation  recorded $2.5 million in other real estate owned  writedowns in
the current quarter,  compared with gains recognized from the sale of properties
in the prior  period.  The loss of  noninterest  income due to the sale of three
foreign  subsidiaries in the third quarter of 1994 totaled $551 thousand between
the quarters.

There was a  substantial  reduction  in the reserve  for loan losses  during the
third  quarter  of 1995 of $55.0  million.  This  reduction  was the  result  of
management's  assessments  during the third  quarter of the  Corporation's  risk
characteristics  within the loan  portfolio  as well as current  asset  quality,
lending levels,  economic  developments and other factors.  Nonperforming assets
were reduced over 47% from $94.5 million at the end of the third quarter of 1994
to $50.1  million at  September  30,  1995.  The current  period's  reserve also
represents  a  $25.6  million  decrease,   or  33.8%  from  year-end  1994.  The
Corporation's  overall  asset  quality  continues  to  improve  as a  result  of
collection and asset-management  efforts as well as improved economic conditions
domestically and in the United Kingdom.

Consolidated  net  income for the first  nine  months of 1995 was $74.8  million
($2.20 per common share) compared with $26.0 million ($.55 per common share) for
the year-earlier  period.  The current results for the first nine months of 1995
were  impacted by the same trends as described for the current  quarter  results
including  the $55.0  million  reduction  in the  reserve for loan  losses.  The
nine-month  results for 1994 also include securities gains of $1.4 million and a
$4.7 million gain on the settlement of mortgage insurance claims.

Assets  totaled  $4.70  billion at September  30, 1995,  up $277.2  million from
year-end 1994 and $232.1  million from September 30, 1994. The increase in total
assets from  September  30, 1994 is  attributable  primarily to net purchases in
money market assets.  Deposits at September 30, 1995 totaled $3.70  billion,  an
increase of $100.0  million from year-end 1994 and $154.2 million from September
30, 1994. The increase over the last twelve months is primarily due to increases
in domestic time deposits  combined with several new  initiatives in the deposit
area (see "Deposits").  Total  liabilities  increased $183.9 million during 1995
and increased $142.4 million from the year-earlier  level. The increase from the
year-earlier  balances was due to the aforementioned  increase in deposits and a
$13.7 million increase in other liabilities, partially offset by a $25.5 million
decrease in short-term  borrowings  (see  "Short-Term  Borrowings  and Long-Term
Debt").

                                    -14-

<PAGE>




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


SECURITIES

Schedules detailing securities available for sale and held-to-maturity follow:
<TABLE>
<CAPTION>
                                                         SEPTEMBER 30, 1995               SEPTEMBER 30, 1994
                                                      AMORTIZED        MARKET/         AMORTIZED        MARKET/
              AVAILABLE FOR SALE                        COST         BOOK VALUE           COST        BOOK VALUE
- ----------------------------------------------------------------------------------------------------------------
<S>                                                      <C>              <C>             <C>             <C>
(In thousands)

U.S. Treasury Securities                               $159,563        $159,418         $138,368        $137,315
Government Agencies Securities                           26,629          26,460           26,534          25,043
Obligations of States & Political Subdivisions            3,800           4,550                -               -
Mortgage-Backed Securities                              400,963         397,924          453,161         436,421
Other Securities                                         24,005          24,005           14,425          14,425
                                                       --------        --------         --------        --------
Total                                                  $614,960        $612,357         $632,488        $613,204
</TABLE>


<TABLE>
<CAPTION>
                                                         SEPTEMBER 30, 1995                SEPTEMBER 30, 1994
                                                        BOOK           MARKET             BOOK          MARKET
               HELD-TO-MATURITY                         VALUE           VALUE            VALUE           VALUE
- ----------------------------------------------------------------------------------------------------------------
<S>                                                       <C>             <C>             <C>             <C>
(In thousands)

U.S. Treasury Securities                               $ 24,932        $ 24,937         $312,607        $311,096
Government Agencies Securities                          376,291         376,387          125,000         121,418
Other Securities                                              -               -            1,600           1,600
                                                       --------        --------         --------        --------
Total                                                  $401,223        $401,324         $439,207        $434,114
</TABLE>


Total securities held-to-maturity and available for sale decreased $27.9 million
(2.7%)  during the first nine months of 1995,  and $38.8  million  (3.7%)  since
September 30, 1994.  The decrease in securities  from year-end 1994 and from the
prior  year was mainly due to  maturities  during the first nine  months of 1995
totaling  $424.3  million.  The  weighted-average   maturities  and  yields  for
securities   held-to-maturity,   adjusted  for  anticipated   prepayments,   was
approximately  2 years and 6.32% at  September  30, 1995.  The  weighted-average
maturities  and  yields  for  securities   available  for  sale,   adjusted  for
anticipated prepayments,  was approximately 3 years and 6.08%, respectively,  at
September 30, 1995.

                                    -15-

<PAGE>




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


SECURITIES, CONTINUED

The maturity distribution of securities at September 30, 1995, follows:
<TABLE>
<CAPTION>
                                                                         OBLIGATIONS
                                                           GOVERNMENT     OF STATES
                                          U.S. TREASURY     AGENCIES    AND POLITICAL      OTHER
(IN THOUSANDS)                              SECURITIES     SECURITIES    SUBDIVISIONS   SECURITIES       TOTAL
- -----------------------------------------------------------------------------------------------------------------
<S>                                            <C>           <C>            <C>           <C>             <C> 
SECURITIES AVAILABLE FOR SALE

Within 1 year
     Amortized Cost                          $159,563       $      -         $3,800      $  7,906       $171,269 
     Book/Market                              159,418              -          4,550         7,906        171,874 
     Yield*                                      5.79%             -           6.06%         5.44%          5.78%

After 1 but within 5 years
     Amortized Cost                                 -         26,629              -       298,282        324,911 
     Book/Market                                    -         26,460              -       296,601        323,061 
     Yield*                                         -           6.02%             -          5.32%          5.37%

After 5 but within 10 years
     Amortized Cost                                 -              -              -        91,517         91,517 
     Book/Market                                    -              -              -        90,154         90,154 
     Yield*                                         -              -              -          5.56%          5.56%

After 10 years
     Amortized Cost                                 -              -              -        27,263         27,263 
     Book/Market                                    -              -              -        27,268         27,268 
     Yield*                                         -              -              -          3.70%          3.70%
                                             ---------      ---------        -------     ---------      ---------
Total Securities Available for Sale
     Amortized Cost                          $159,563       $ 26,629         $3,800      $424,968       $614,960 
     Book/Market                              159,418         26,460          4,550       421,929        612,357 
     Yield*                                      5.79%          6.02%          6.06%         5.27%          5.44%


SECURITIES HELD-TO-MATURITY

Within 1 year
     Book                                    $ 24,932       $ 50,152         $    -       $     -       $ 75,084 
     Market                                    24,937         50,162              -             -         75,099 
     Yield*                                      5.94%          6.02%             -             -           5.99%

After 1 but within 5 years
     Book                                           -        326,139              -             -        326,139 
     Market                                         -        326,225              -             -        326,225 
     Yield*                                         -           6.56%             -             -           6.56%
                                             ---------      ---------        -------     ---------      ---------
Total Securities Held-to-Maturity
     Book                                    $ 24,932       $376,291         $    -       $     -       $401,223 
     Market                                    24,937        376,387              -             -        401,324 
     Yield*                                      5.94%          6.49%             -             -           6.45%
</TABLE>

[FN]
     *Weighted  average  yield to maturity at September  30, 1995.  The security
within the category of "Securities Available for Sale - Obligations of State and
Political  Subdivisions"  is a taxable  security and is on a nonaccrual basis at
September 30, 1995. All contractual payments to date have been received.

                                    -16-

<PAGE>




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


LOANS

The following table reflects loans by type for the periods indicated:
<TABLE>
<CAPTION>

                                                       SEPTEMBER 30,        SEPTEMBER 30,        DECEMBER 31,
LOAN TYPE (IN THOUSANDS)                                   1995                 1994                 1994
- --------------------------------------------------------------------------------------------------------------
<S>                                                       <C>                  <C>                  <C>        
Commercial and Financial                                  $  419,569           $  461,432           $  400,660 
Real Estate - Commercial/Construction                        331,342              337,941              323,835 
Residential Mortgage                                       1,298,760            1,316,023            1,317,169 
Home Equity                                                  234,878              223,243              220,910 
Consumer                                                      79,449               76,328               75,887 
Foreign                                                      163,557              186,641              204,558 
                                                          ----------           ----------           ----------
Loans                                                      2,527,555            2,601,608            2,543,019 

Less: Unearned Discount (Unamortized
        Premium) and Net Deferred Fees                        (4,948)              (6,457)              (6,905)
                                                          ----------           ----------           ----------
Total Loans, Net                                          $2,532,503           $2,608,065           $2,549,924 
</TABLE>


At September 30, 1995, total loans outstanding (net of premiums/discounts)  were
$2.53  billion,  compared  with $2.55  billion at December 31,  1994,  and $2.61
billion at September 30, 1994.  The decrease in loans from December 31, 1994 was
mostly attributable to a decrease of $41.0 million in foreign loans and $18.4
million in domestic residential mortgage loans.  The decrease in foreign loans
was due to reduced lending in this area, while the decrease in residential
mortgages was the result of increased competition in this area combined with an
increase in refinancing activity in 1995.  These decreases were offset in part
by increases in the remaining loan categories, reflecting several local area
initiatives begun in the first quarter of 1995 targeting selective markets
within the respective loan types.  The decrease in loans from September 30, 1994
was mainly due to similar reductions in foreign and residential loan categories,
combined with reductions in commercial and financial loans, which experienced
significant maturities in the latter half of 1994.


REAL ESTATE-COMMERCIAL/CONSTRUCTION LOANS
GEOGRAPHIC DISTRIBUTION BY TYPE
SEPTEMBER 30, 1995
<TABLE>
<CAPTION>
                                                                            GEOGRAPHIC LOCATION
                                           DISTRICT OF                                    UNITED
PROJECT TYPE (IN THOUSANDS)                 COLUMBIA       VIRGINIA        MARYLAND       KINGDOM        OTHER       TOTAL
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>           <C>            <C>             <C>           <C>         <C>
Land Acquisition and
    Construction Development                 $ 30,663     $ 16,104        $13,485      $      -        $    -      $ 60,252
Multifamily Residential                        26,266       10,455          5,888             -             -        42,609
Commercial:
    Office Buildings                           49,348       40,572         23,474             -         2,317       115,711
    Shopping Centers                           11,638       27,485         18,718             -             -        57,841
    Hotels                                      4,559        5,451              -             -             -        10,010
    Industrial/Warehouse Loans                  2,289       11,684          7,844             -             -        21,817
    Churches                                    6,220        1,636          6,963             -             -        14,819
    Other                                       1,979        4,636          1,597             -            71         8,283
                                             --------     --------        -------      --------        ------      --------
Total Commercial                               76,033       91,464         58,596             -         2,388       228,481

Foreign                                             -            -              -       107,460             -       107,460
                                             --------     --------        -------      --------        ------      --------
Total Real Estate-Commercial/
    Construction Loans                       $132,962     $118,023        $77,969      $107,460        $2,388      $438,802
</TABLE>

                                    -17-

<PAGE>




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


LOANS, CONTINUED

The  Corporation  extends  credit to borrowers  domiciled  outside of the United
States through several of its banking  subsidiaries.  Cross-border  outstandings
include  loans,   acceptances,   interest-bearing  deposits  with  other  banks,
investments,  accrued  interest and other monetary  assets.  These assets may be
impacted by changing  economic  conditions  in their  respective  countries.  In
addition,  cross-border  outstandings  include  legally  enforceable  guarantees
issued on behalf of non-local  third parties and local currency  outstandings to
the  extent  they are not  funded  by local  currency  borrowings.  Cross-border
outstandings  are then  reduced by tangible  liquid  collateral  and any legally
enforceable  guarantees  issued  by  non-local  third  parties  on behalf of the
respective country.

The table below  details  those  countries  in which the  Corporation  had total
outstandings  in excess of 1% of its total assets.  At September  30, 1995,  the
Corporation had no cross-border outstandings exceeding 1% of its total assets to
countries  experiencing  difficulties  in  repaying  their  external  debt.  The
Corporation did not have any  cross-border  outstandings  between .75% and 1% at
September 30, 1995, December 31, 1994 or at September 30, 1994.


CROSS-BORDER OUTSTANDINGS THAT EXCEED 1% OF TOTAL ASSETS
<TABLE>
<CAPTION>
                                                                                                90 DAYS
                                              % OF                                              OR MORE         POTENTIAL
(IN MILLIONS)                  AMOUNT        ASSETS           NONACCRUAL      RENEGOTIATED      PAST DUE         PROBLEM
- -------------------------------------------------------------------------------------------------------------------------
<S>                              <C>          <C>                 <C>             <C>              <C>              <C> 
SEPTEMBER 30, 1995
United Kingdom                  $178.5         3.8%               $ 4.5             $0.1            $  -            $  -

DECEMBER 31, 1994
United Kingdom                   149.4         3.4                 10.6              0.3               -             4.3
France                            61.1         1.4                    -                -               -               -

SEPTEMBER 30, 1994
United Kingdom                   170.1         3.8                 12.6              0.3             0.3             4.4
France                            51.4         1.1                    -                -               -               -
</TABLE>

                                    -18-

<PAGE>




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


ASSET QUALITY

Nonperforming  assets,  which include  nonaccrual loans,  renegotiated loans and
other real estate owned (net of  reserves),  totaled  $50.1 million at September
30, 1995, a $25.6 million (33.8%) decrease from the year-end 1994 total of $75.7
million and a $44.4 million (47.0%)  decrease from the September 30, 1994 total.
The composition of nonperforming assets and past due loans is detailed below:

NONPERFORMING ASSETS AND PAST-DUE LOANS
<TABLE>
<CAPTION>
                                                                       SEPTEMBER 30,     SEPTEMBER 30,     DECEMBER 31,
(IN THOUSANDS)                                                             1995             1994              1994
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>             <C>                <C> 
NONPERFORMING ASSETS:

Nonaccrual Loans: (1)
  Domestic                                                                 $ 7,781          $19,309           $11,518
  Foreign                                                                    4,525           17,789            15,865
                                                                           -------          -------           -------
Total Nonaccrual Loans                                                      12,306           37,098            27,383
                                                                           -------          -------           -------
Renegotiated Loans: (2)
  Domestic                                                                     152              189               288
  Foreign                                                                      134              298               267
                                                                           -------          -------           -------
Total Renegotiated Loans                                                       286              487               555
                                                                           -------          -------           -------
Other Real Estate Owned, Net:
  Domestic                                                                  36,069           49,703            44,068
  Foreign                                                                    1,469            7,208             3,695
                                                                           -------          -------           -------
Total Other Real Estate Owned, Net                                          37,538           56,911            47,763
                                                                           -------          -------           -------

Total Nonperforming Assets                                                 $50,130          $94,496           $75,701

PAST-DUE LOANS: (3)

  Domestic                                                                 $ 4,841          $ 1,782           $ 6,091
  Foreign                                                                        -                -                30
                                                                           -------          -------           -------
Total Past-Due Loans                                                       $ 4,841          $ 1,782           $ 6,121
</TABLE>

[FN]
     (1) - Loans (other than consumer)  that are in default in either  principal
or interest for 90 days or more that are not  well-secured and in the process of
collection.  
     (2) - Loans for which  terms  have been  renegotiated  to provide a
reduction  of  interest  or  principal  as a result  of a  deterioration  in the
financial  position of the borrower in  accordance  with  Statement of Financial
Accounting  Standard No. 15.  Renegotiated loans do not include $13.3 million in
loans  renegotiated at market terms that have performed in accordance with their
respective renegotiated terms. These performing, market rate loans are no longer
included in nonperforming  asset totals.  
     (3) - Loans contractually past due 90 days or more in principal or interest
that are well-secured and in the process of collection.

                                    -19-

<PAGE>




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


ASSET QUALITY, CONTINUED

At September 30, 1995,  nonaccrual  loans,  including both domestic and foreign,
were $12.3 million, or .49% of total loans, compared with $27.4 million, or 1.1%
of total loans,  at year-end 1994 and $37.1 million,  or 1.4% of total loans, at
September  30,  1994.  The  decrease in  nonaccrual  loans during the first nine
months of 1995 was due to paydowns and payoffs of $15.2 million,  in addition to
loans  returning to accrual status of $2.6 million,  charge-offs of $5.5 million
and transfers to other real estate owned of $741 thousand. These reductions were
partially offset by additions of $8.8 million and foreign  exchange  translation
adjustments  of $138  thousand.  Of the $15.2  million in  paydowns  and payoffs
during the first nine months of 1995,  $7.4 million  (48.5%)  related to foreign
nonaccrual loans and $7.8 million (51.5%) related to domestic  nonaccrual loans.
Renegotiated loans decreased $269 thousand during the first nine months of 1995,
with paydowns and payoffs  totaling $155 thousand,  combined with transfers back
to  accrual  status  of  $114  thousand.   Nonaccrual  and   renegotiated   real
estate-commercial/construction  loans,  both foreign and domestic,  totaled $3.5
million at September 30, 1995, or 28.2% of the total nonaccrual and renegotiated
loans at September 30, 1995.

Other  real  estate  owned,  net of  reserves,  decreased  to $37.5  million  at
September 30, 1995, from $47.8 million at December 31, 1994 and $56.9 million at
September  30, 1994.  The  decrease  during the first nine months of 1995 is the
result of paydowns and sales of $8.0 million and net charge-offs of $3.1 million
offset by foreign exchange translation adjustments of $59 thousand and transfers
from nonaccrual loans of $741 thousand.  At September 30, 1995,  residential and
commercial land composed 77% of other real estate owned with office, industrial,
retail and other categories accounting for the remainder of the portfolio.


OTHER REAL ESTATE OWNED - (1)
GEOGRAPHIC DISTRIBUTION BY TYPE
SEPTEMBER 30, 1995
<TABLE>
<CAPTION>
                                                                              GEOGRAPHIC LOCATION
                                             DISTRICT OF                                 UNITED
PROJECT TYPE (IN THOUSANDS)                   COLUMBIA      VIRGINIA      MARYLAND       KINGDOM        OTHER         TOTAL
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>        <C>           <C>            <C>           <C>          <C>    
Land                                              $  -       $20,888       $ 8,009        $    -        $    -       $28,897
Single-Family Residential                          144           352           235             -             -           731
Office Buildings/Retail                              -           537         2,972           639         2,561         6,709
Multifamily Residential                              -           156             -             -             -           156
Warehouse Loans                                    215             -             -           830             -         1,045
                                                  ----       -------       -------        ------        ------       -------
Total Other Real Estate Owned, Net                $359       $21,933       $11,216        $1,469        $2,561       $37,538
</TABLE>

[FN]
(1) - Balances are net of valuation reserves totaling $2.7 million.

Past due loans consist  predominantly  of  residential  real estate and consumer
loans  that are  well-secured  and in the  process  of  collection  and that are
accruing  interest.  Past due loans decreased $1.3 million during the first nine
months of 1995 to $4.8 million, while increasing $3.1 million from September 30,
1994.

At September  30, 1995,  the  Corporation  had  identified  approximately  $10.5
million in  potential  problem  loans  that are  currently  performing  but that
management  believes have certain attributes that may lead to nonaccrual or past
due status in the  foreseeable  future.  As of the third  quarter,  these  loans
consisted entirely of domestic loans, primarily commercial and financial.


                                    -20-




<PAGE>




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


ASSET QUALITY, CONTINUED

In addition,  the Corporation had $4.6 million in other potential problem assets
at  September  30, 1995.  In December  1994,  the  Corporation  purchased  $10.0
million, par value, of Orange County,  California,  variable-rate one-year notes
due in July and  August  1995  (the  "Notes"),  which  were  purchased  from the
Corporation's  proprietary  RIMCO  Monument  Money  Market  Fund.  Due to Orange
County's  bankruptcy  declaration  on  December  6,  1994,  the  Notes  are on a
nonaccrual basis and are carried at their estimated fair value.  Interest on the
Notes is current,  but due to the  uncertainty  of the outcome of the bankruptcy
proceedings,  there is no assurance  that future  payments will be received.  In
August  1995,  $5 million of the  Notes,  which were not part of the  bankruptcy
proceedings, matured and were paid off. On July 7, 1995 the Corporation accepted
Orange  County's  offer to extend the maturity  date of the remaining $5 million
par value of the Notes,  under similar terms and  conditions,  to June 30, 1996.
These  securities are classified in the securities  available for sale portfolio
at September 30, 1995.

The Corporation's  banking  subsidiaries  maintain reserves for loan losses that
are  available to absorb  potential  losses in the current loan  portfolio.  The
reserve  for loan  losses  is  based  on  management's  assessment  of  existing
conditions and reflects  potential losses  determined to be probable and subject
to  reasonable  estimation.  The reserve for loan losses was $55.4  million,  or
2.19% of total loans (net of premiums/discounts) at September 30, 1995, compared
with $97.0  million,  or 3.81% of total loans at December  31,  1994,  and $95.8
million, or 3.67% of total loans, at September 30, 1994. The Corporation reduced
the  reserve  for loan  losses by $55.0  million  in the third  quarter of 1995,
derived primarily from the improved quality of its loan portfolio.  The coverage
ratio  was  440% at  September  30,  1995,  347% at  year-end  1994  and 255% at
September  30, 1994.  The increase in the coverage  ratio during the periods was
the result of decreases in total nonperforming loans during the periods.


DEPOSITS

Deposits,  which  are  offered  through  several  banking  subsidiaries  of  the
Corporation,   are  the  primary  and  most  stable  source  of  funds  for  the
Corporation.  Deposits  totaled $3.70 billion at September 30, 1995,  increasing
$100.0 million (2.8%) from the year-end  1994's deposit total and $154.2 million
(4.3%) from the  September  30, 1994 deposit  total.  The increase from the year
earlier  balance was due to  increases  in domestic  time  ($237.9  million) and
foreign time deposits ($42.9  million),  partially offset by declines in savings
and NOW accounts and money market  deposits  ($163.2  million).  The increase in
domestic time  deposits was  partially  due to a $70.9  million  increase in the
balance of time  deposits  with the U.S.  Treasury at September  30,  1995.  The
remainder of the increase was due to several deposit initiatives  implemented in
the latter half of 1994,  primarily  targeting  demand  deposit and time deposit
products.

Beginning in 1994 and continuing in 1995, the  Corporation has been conducting a
detailed analysis of its retail banking system,  determining the best use of its
locations,  branch facilities,  product lines and personnel. The Corporation has
already sold or consolidated four retail branches as part of this analysis.  The
Corporation   currently  does  not  anticipate   significant   branch  sales  or
consolidations, but the Corporation is actively seeking enhancements to existing
branches  to attract  new  customers,  improve  service  quality and the overall
profitability  of its  branches,  and is also  searching  for  opportunities  to
establish new retail banking branches in strategic locations.

DEPOSITS
<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,                        CHANGE
(IN THOUSANDS)                                                 1995          1994                 AMOUNT     PERCENT
- --------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>           <C>                   <C>            <C>  
Demand Deposits                                             $  824,106    $  787,592            $ 36,514       4.6 %

Interest-Bearing Deposits:
     Savings and NOW Accounts                                  798,294       882,954             (84,660)     (9.6) 
     Money Market Deposit Accounts                             945,372     1,023,895             (78,523)     (7.7) 
     Time Deposits in Domestic Offices                         830,442       592,506             237,936      40.2  
     Time Deposits in Foreign Offices                          304,559       261,653              42,906      16.4  
                                                            ----------    ----------            --------      ------
Total Interest-Bearing Deposits                              2,878,667     2,761,008             117,659       4.3  
                                                            ----------    ----------            --------      ------
Total Deposits                                              $3,702,773    $3,548,600            $154,173       4.3 %
</TABLE>
                                    -21-

<PAGE>




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


SHORT-TERM BORROWINGS AND LONG-TERM DEBT

Short-term  borrowings  increased  $74.1 million  (25.3%)  during the first nine
months of 1995 and declined $25.5 million (6.5%) from the year earlier  balance.
Short-term borrowings are an additional source of funds that the Corporation has
established  to  meet  certain   asset/liability   and  daily  cash   management
objectives. The Corporation's increase in short-term borrowings during the first
nine months of 1995 was primarily due to a temporary  increase in treasury,  tax
and loan balances in the third quarter.


SHORT-TERM BORROWINGS AND  LONG-TERM DEBT
<TABLE>
<CAPTION>
                                                                      SEPTEMBER 30,                      CHANGE
(IN THOUSANDS)                                                     1995          1994               AMOUNT     PERCENT
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>           <C>                <C>           <C>    
Federal Funds Purchased and Repurchase Agreements                $100,534      $208,376           $(107,842)    (51.8)%
U.S. Treasury Notes and Other Borrowed Funds                      266,985       184,600              82,385      44.6 %
                                                                 --------      --------           ----------    -------
Total Short-Term Borrowings                                       367,519       392,976             (25,457)     (6.5)%

Floating-Rate Subordinated Capital Notes due 1996                  26,100        26,100                   -        -
Subordinated Debentures due 2009                                   66,525        66,525                   -        -
Subordinated Notes due 2006                                       125,000       125,000                   -        -
                                                                 --------      --------           ----------    -------
Total Long-Term Debt                                              217,625       217,625                   -        -
                                                                 --------      --------           ----------    -------
Total Short-Term Borrowings and Long-Term Debt                   $585,144      $610,601           $ (25,457)     (4.2)%
</TABLE>



LIQUIDITY

The  Corporation  seeks to maintain  sufficient  liquidity  to meet the needs of
depositors,  borrowers  and  creditors  at a reasonable  cost and without  undue
stress on the operations of the  Corporation and its banking  subsidiaries.  The
Corporation's  Asset-Liability Committee actively analyzes and manages liquidity
in coordination  with other areas of the  organization  (see "Interest Rate Risk
Management").  At September 30, 1995,  the  Corporation's  liquid  assets,  on a
consolidated  basis,  which  include  cash and due  from  banks,  U.S.  Treasury
securities and Government  obligations,  federal funds sold,  reverse repurchase
agreements  and time  deposits at other banks,  totaled  $1.9 billion  (39.6% of
total assets). This compares with $1.6 billion (36.5%) at December 31, 1994, and
$1.6 billion  (35.7%) at September 30, 1994. The increase in total liquid assets
and the percentage of liquid assets to total assets from September 30, 1994, was
the result of cash  inflows from the Corporation's deposit initiatives,
combined with loan maturities.  The Corporation expects liquid assets to remain
at approximately the September 30, 1995 level for the foreseeable future.

The liquidity  position of the  Corporation  is enhanced by the stable source of
funds  maintained  through the  Corporation's  core  deposit  relationships,  in
addition to its ability to attract new deposits and other sources of funds, such
as short-term  borrowings and advances available from the Federal Home Loan Bank
of Atlanta, which the Corporation became a member in June 1995.

                                    -22-

<PAGE>




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


INTEREST RATE RISK MANAGEMENT

The  Corporation's  asset/liability  management  function is  controlled  by the
Asset/Liability  Committee  ("ALCO"),  which is comprised of representatives who
lead the major divisions within the  Corporation.  The objective of the group is
to prudently  manage the assets and  liabilities  of the  Corporation to provide
both an optimum and stable net interest margin while maintaining adequate levels
of liquidity and capital.  This approach  entails the management of overall risk
of the organization in conjunction with the acquisition and deployment of funds.

ALCO monitors and modifies  exposure to changes in interest rates based upon its
view of current and prospective market and economic conditions.  The traditional
measurement of an organization's exposure to interest-rate fluctuations, such as
interest sensitivity,  entails a "static gap" measurement  portraying a snapshot
of the balance sheet at one point in time.  However,  this  methodology does not
adequately measure the Corporation's exposure to interest-rate risk. The balance
sheet must be viewed within a dynamic framework in which  relationships may vary
over time in virtually every segment of the statement of condition.

The Corporation manages interest-rate risk through the use of a simulation model
allowing  for  various  interest-rate  scenarios  to  be  portrayed.  The  model
forecasts  the impact on earnings of these rate  scenarios  over a 36-month time
horizon assuming  selected changes in the mix of assets and liabilities,  spread
relationships,  and management  actions.  A "most likely" scenario is forecasted
based upon a consensus  view of the  marketplace.  Alternatives,  which  reflect
interest  rates moving  significantly  higher or lower than this view,  are also
evaluated,  with the results compared against risk tolerance limits  established
by corporate policy.  The Corporation's  current policy  establishes  limits for
possible  fluctuations  in net interest  income for an ensuing  12-month  period
under  all  of the  scenarios  described  above.  At  September  30,  1995,  the
Corporation maintained a relatively balanced  interest-rate risk position.  This
position would serve to insulate the Corporation  against  interest rates moving
significantly in either direction.

In managing the Corporation's  interest-rate  risk, ALCO also utilizes financial
derivatives  in the normal  course of business.  These  products  might  include
interest-rate swaps, caps, collars,  floors, futures, and options, among others.
Financial  derivatives are employed to assist in the management and/or reduction
of interest-rate risk for the Corporation and can effectively alter the interest
sensitivity  of segments of the statement of condition for specified  periods of
time. All of these vehicles are  considered  "off-balance  sheet" as they do not
impact the actual levels of assets or liabilities of the Corporation.

Management  finds  that  all of the  methodologies  discussed  above  provide  a
meaningful representation of the Corporation's interest-rate sensitivity, though
factors other than changes in the interest-rate  environment,  such as levels of
nonearning  assets, and changes in the composition of earning assets, may impact
net interest income.  Management  believes its current rate sensitivity level is
appropriate, considering the Corporation's economic outlook and the conservative
approach taken in the review and monitoring of the  Corporation's  interest-rate
risk position.

                                    -23-


<PAGE>


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


STOCKHOLDERS' EQUITY AND REGULATORY CAPITAL

Total  stockholders'  equity at September 30, 1995 was $360.9 million,  up $93.3
million from the year-end 1994 total and $89.7 million from  September 30, 1994.
The  increase  from  year-end  1994 was the result of  earnings  totaling  $74.8
million combined with a reduction in net unrealized  losses in the Corporation's
securities  available for sale portfolio of $26.4 million,  partially  offset by
dividends  on preferred  stock of $8.1  million.  The increase in  stockholders'
equity over the preceding  year is  attributable  to earnings  during the period
combined  with  a  $17.6  million  decrease  in  net  unrealized  losses  in the
Corporation's  securities  available for sale  portfolio.  These  increases were
offset by the repurchase of the Preferred Stock, Series A totaling $19.1 million
in 1994.

The Corporation's  total (combined Tier I and Tier II) and core (Tier I) capital
ratios were 21.44% and 13.45%,  respectively,  at September  30, 1995,  compared
with 18.50% and 11.48% at December  31, 1994 and 17.86% and 11.05% at  September
30,  1994,   respectively.   The  Federal  Reserve  Board's  risk-based  capital
guidelines  require bank holding companies to meet a minimum ratio of qualifying
total (combined Tier I and Tier II) capital to risk-weighted assets of 8.00%, at
least half of which must be  composed  of core  (Tier I) capital  elements.  The
Federal   Reserve  Board  has   established  an  additional   capital   adequacy
guideline-the  leverage  ratio,  which  measures  the ratio of Tier I capital to
quarterly  average  assets.  The most highly  rated bank holding  companies  are
required to maintain a minimum  leverage  ratio of 3.00%.  Those that are not in
the most highly  rated  category,  including  the  Corporation,  are expected to
maintain minimum ratios of at least 4.00%, or higher, if determined  appropriate
by the Federal Reserve Board through its assessment of the  Corporation's  asset
quality,  earnings  performance,  interest-rate risk and liquidity.  The Federal
Reserve  Board has not  advised the  Corporation  of a specific  leverage  ratio
requirement above the 4.00% minimum. The Corporation's  leverage ratio was 7.81%
at  September  30, 1995,  compared  with  leverage  ratios of 6.42% and 6.30% at
December 31, 1994 and  September  30,  1994,  respectively.  Regulatory  capital
ratios do not  include  the impact of net  unrealized  losses on the  securities
available for sale  portfolio  totaling $1.7 million at September 30, 1995.  The
Corporation's  equity to assets  ratio,  which  does  include  these  unrealized
losses,  increased approximately 160 basis points to 7.67% at September  30,
1995 compared to 6.05% and 6.07% at December 31, 1994, and September 30, 1994,
respectively.

The  Corporation  ensures that its operating  subsidiaries  are  capitalized  in
accordance with regulatory  guidelines.  The three national bank subsidiaries of
the Corporation  are subject to minimum capital ratios  prescribed by the Office
of the Comptroller of the Currency, which are generally the same as those of the
Federal  Reserve  Board.  The  following  table  details the actual and required
minimum ratios for the Corporation and its insured bank subsidiaries:

CAPITAL RATIOS
<TABLE>
<CAPTION>
                                                      SEPTEMBER 30,    DECEMBER 31,   SEPTEMBER 30,      REQUIRED
                                                          1995            1994            1994           MINIMUMS
- -----------------------------------------------------------------------------------------------------------------
<S>                                                         <C>             <C>             <C>             <C>
RIGGS NATIONAL CORPORATION:
     Tier I                                                13.45%          11.48%          11.05%          4.00%
     Combined Tier I and Tier II                           21.44           18.50           17.86           8.00
     Leverage*                                              7.81            6.42            6.30           4.00

THE RIGGS NATIONAL BANK OF WASHINGTON, D.C.:
     Tier I                                                16.06           13.35           12.53           4.00
     Combined Tier I and Tier II                           17.32           14.64           13.82           8.00
     Leverage*                                              9.36            7.39            7.16           4.00

THE RIGGS NATIONAL BANK OF VIRGINIA:
     Tier I                                                18.41           18.18           18.45           4.00
     Combined Tier I and Tier II                           19.46           19.43           19.70           8.00
     Leverage*                                              9.48            9.74            9.62           4.00

THE RIGGS NATIONAL BANK OF MARYLAND:
     Tier I                                                12.80           13.21           12.97           4.00
     Combined Tier I and Tier II                           14.05           14.46           14.22           8.00
     Leverage*                                              7.21            7.33            6.80           4.00
</TABLE>

[FN]
     * Most bank holding companies and national banks, including the Corporation
and the Corporation's  national bank  subsidiaries,  are expected to maintain at
least a 4.00% minimum  leverage ratio, or higher,  if determined  appropriate by
the Federal  Reserve Board and other  regulators.  The Federal Reserve Board has
not indicated a requirement higher than 4.00% at September 30, 1995.

                                    -24-

<PAGE>




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


NET INTEREST INCOME

Net  interest  income on a  tax-equivalent  basis (net  interest  income plus an
amount equal to the tax savings on tax-exempt interest) totaled $38.2 million in
the third quarter of 1995,  decreasing  $660 thousand from the second quarter of
1995 and $2.0 million from the third quarter of 1994.  Net interest  income on a
tax-equivalent  basis was  $116.0  million  for the first  nine  months of 1995,
compared with $117.2 million for the same period in the prior year.  The net
interest margin (net interest income on a tax-equivalent basis divided by
average earning assets) for the third quarter of 1995 was 3.66% (see  schedule
on the following page), a decrease of 5 basis point from 3.71% for the second
quarter of 1995 and 35 basis points from 4.01% for the third  quarter of 1994.
The net interest margin for the nine-month period ended September 30, 1995 was
3.76%, down 11 basis points from the 1994 level of 3.87%.  With the rising rates
in 1994, the Corporation's assets generally repriced faster than liabilities.
However, the interest rate increases of 1994 abated during the first quarter of
1995.  Thus during the first nine months of 1995, asset repricing has leveled,
resulting initially in a leveling of the Corporation's net interest margin, and
in the past two quarters, a movement downward in the net interest margin.  The
Corporation anticipates the net interest margin will continue at approximately
its current level.  The loan-to-deposit ratio stood at 68.4% at September 30,
1995, down slightly from the year-end 1994 ratio of 70.8%, the result of the
aforementioned deposit increases.  The ratio of average loans to average earning
assets was 61.1% for the third quarter of 1995, compared with ratios of 60.7%
and 65.2% for the second quarter of 1995 and the third quarter of 1994,
respectively.

NET INTEREST INCOME CHANGES (1)
<TABLE>
<CAPTION>

                                               THREE MONTHS ENDED                         NINE MONTHS ENDED
                                           SEPTEMBER 30, 1995 VS 1994                 SEPTEMBER 30, 1995 VS 1994
                                          DUE TO     DUE TO      TOTAL               DUE TO     DUE TO      TOTAL
(IN THOUSANDS)                             RATE      VOLUME      CHANGE               RATE      VOLUME      CHANGE
- -------------------------------------------------------------------------------------------------------------------
<S>                                         <C>          <C>        <C>                 <C>        <C>         <C>
Interest Income:
   Loans (Including Fees)                 $ 4,194     $(1,627)   $ 2,567              $13,818    $(6,160)   $ 7,658 
   Securities Available for Sale              216       1,100      1,316                5,029      1,442      6,471 
   Securities Held-to-Maturity                979       1,937      2,916                4,802      2,294      7,096 
   Time Deposits with Other Banks             641         596      1,237                2,141      1,935      4,076 
   Federal Funds Sold and Reverse
    Repurchase Agreements                     716        (190)       526                3,045        509      3,554 
                                          -------     --------   -------              -------    --------   -------
Total Interest Income                       6,746       1,816      8,562               28,835         20     28,855 

Interest Expense:
   Savings and NOW Accounts                   374        (572)      (198)               1,640     (1,631)         9 
   Money Market Deposit Accounts            2,101        (728)     1,373                6,730     (2,013)     4,717 
   Time Deposits in Domestic Offices        4,080       1,191      5,271               11,918      1,985     13,903 
   Time Deposits in Foreign Offices           660       1,591      2,251                1,969      3,849      5,818 
   Federal Funds Purchased and
      Repurchase Agreements                   560         282        842                2,263      2,552      4,815 
   U.S. Treasury Demand Notes and Other
      Short-Term Borrowings                   149         796        945                1,356        373      1,729 
   Long-Term Debt                              88           -         88                  446     (1,332)      (886)
                                          -------     --------   -------              -------    --------   -------
Total Interest Expense                      8,012       2,560     10,572               26,322      3,783     30,105 
                                          -------     --------   -------              -------    --------   -------
Net Interest Income                       $(1,266)    $  (744)   $(2,010)             $ 2,513    $(3,763)   $(1,250)
</TABLE>

[FN]
     (1) - The dollar amount of changes in interest income and interest  expense
attributable  to changes in rate/volume  (change in rate multiplied by change in
volume)  has been  allocated  between  rate and  volume  variances  based on the
percentage  relationship  of such variances to each other.  Income and rates are
computed on a  tax-equivalent  basis using a Federal  income tax rate of 35% and
local tax rates as applicable.

                                    -25-




<PAGE>



RIGGS NATIONAL CORPORATION
AVERAGE CONSOLIDATED STATEMENTS OF CONDITION AND RATES
<TABLE>
<CAPTION>
                                                               THREE MONTHS ENDED                  THREE MONTHS ENDED
                                                               SEPTEMBER 30, 1995                  SEPTEMBER 30, 1994
(TAX-EQUIVALENT BASIS) (1)                                AVERAGE     INCOME/                  AVERAGE     INCOME/
(IN THOUSANDS)                                            BALANCE     EXPENSE     RATE         BALANCE     EXPENSE   RATE
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>         <C>        <C>            <C>        <C>       <C>
ASSETS

  Loans: (2)
   Commercial - Taxable                                 $  392,738    $ 7,914      7.99 %     $  382,511   $ 6,559     6.80 %
   Commercial - Tax-Exempt                                  30,575      1,136     14.74           54,220     1,336     9.78
   Real Estate - Commercial/Construction                   328,865      7,886      9.51          335,890     7,533     8.90
   Residential Mortgage                                  1,308,967     23,490      7.12        1,337,217    23,344     6.93
   Home Equity                                             234,154      5,350      9.06          224,873     4,523     7.98
   Consumer                                                 76,123      2,344     12.22           76,073     2,257    11.77
   Foreign                                                 159,199      3,805      9.48          187,811     3,806     8.04
                                                        ----------    -------     -------     ----------   -------    -------
  Total Loans (Including Fees)                           2,530,621     51,925      8.14        2,598,595    49,358     7.54
                                                        ----------    -------     -------     ----------   -------    -------
  Securities Available for Sale (3)                        616,192      9,356      6.02          543,445     8,040     5.87
  Securities Held-to-Maturity                              558,943      8,739      6.20          429,018     5,823     5.38
  Time Deposits with Other Banks                           232,935      3,620      6.17          190,415     2,383     4.97
  Federal Funds Sold and Resale Agreements                 205,831      3,071      5.92          221,533     2,545     4.56
                                                        ----------    -------     -------     ----------   -------    -------
    Total Earning Assets and Average Rate Earned         4,144,522     76,711      7.34        3,983,006    68,149     6.79
                                                        ----------    -------     -------     ----------   -------    -------
  Less: Reserve for Loan Losses                            100,928                                94,234
  Cash and Due from Banks                                  198,515                               214,039
  Premises and Equipment, Net                              151,774                               154,996
  Other Assets                                             190,364                               183,702
                                                        ----------                            ----------
  Total Assets                                          $4,584,247                            $4,441,509

LIABILITIES AND STOCKHOLDERS' EQUITY

  Interest-Bearing Deposits:
   Savings and NOW Accounts                             $  802,861    $ 4,766      2.36 %     $  901,508   $ 4,964     2.18 %
   Money Market Deposit Accounts                           941,195      8,259      3.48        1,044,066     6,886     2.62
   Time Deposits in Domestic Offices                       857,682     11,481      5.31          733,322     6,210     3.36
   Time Deposits in Foreign Offices                        333,056      5,076      6.05          223,079     2,825     5.02
                                                        ----------    -------     -------     ----------   -------    -------
  Total Interest-Bearing Deposits                        2,934,794     29,582      4.00        2,901,975    20,885     2.86
                                                        ----------    -------     -------     ----------   -------    -------
  Borrowed Funds:
   Federal Funds Purchased and
        Repurchase Agreements                              179,601      2,720      6.01          157,922     1,878     4.72
   U.S. Treasury Notes and Other Borrowed Funds             98,290      1,418      5.72           41,247       473     4.55
   Long-Term Debt                                          217,625      4,788      8.73          217,627     4,700     8.57
                                                        ----------    -------     -------     ----------   -------    -------
    Total Interest-Bearing Funds and Average Rate Paid   3,430,310     38,508      4.45        3,318,771    27,936     3.34
                                                        ----------    -------     -------     ----------   -------    -------
  Demand Deposits                                          795,170                               793,098
  Other Liabilities                                         51,282                                43,101
  Stockholders' Equity                                     307,485                               286,539
                                                        ----------                            ----------
  Total Liabilities and Stockholders' Equity            $4,584,247                            $4,441,509

                                                                      _______     _______                  _______    _______
  NET INTEREST INCOME AND SPREAD                                      $38,203      2.89 %                  $40,213     3.45 %
                                                                                  -------                             -------
  NET INTEREST MARGIN ON EARNING ASSETS                                            3.66 %                              4.01 %
</TABLE>

[FN]
(1) - Income and rates are  computed on a  tax-equivalent  basis using a Federal
income tax rate of 35% and local tax rates as applicable.
(2) -  Nonperforming  loans are included in average  balances  used to determine
rates.
(3) -  Securities  available  for sale  averages  and rates are based on
amortized costs.

                                    -26-


<PAGE>



RIGGS NATIONAL CORPORATION
AVERAGE CONSOLIDATED STATEMENTS OF CONDITION AND RATES
<TABLE>
<CAPTION>
                                                                NINE MONTHS ENDED                   NINE MONTHS ENDED
                                                               SEPTEMBER 30, 1995                  SEPTEMBER 30, 1994
(TAX-EQUIVALENT BASIS) (1)                                AVERAGE     INCOME/                  AVERAGE     INCOME/
(IN THOUSANDS)                                            BALANCE     EXPENSE     RATE         BALANCE     EXPENSE   RATE
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>        <C>        <C>           <C>         <C>       <C>
ASSETS

  Loans: (2)
   Commercial - Taxable                                 $  396,146   $ 23,953      8.08 %     $  377,307  $ 17,614      6.24 %
   Commercial - Tax-Exempt                                  33,802      2,978     11.78           64,417     5,217     10.83
   Real Estate - Commercial/Construction                   324,663     23,438      9.65          360,347    22,319      8.28
   Residential Mortgage                                  1,320,641     70,673      7.15        1,297,947    68,891      7.10
   Home Equity                                             229,367     15,447      9.00          225,306    12,355      7.33
   Consumer                                                 74,450      6,732     12.09           75,725     6,721     11.87
   Foreign                                                 158,000     10,730      9.08          209,165    13,176      8.42
                                                        ----------   --------     -------     ----------  --------     -------
  Total Loans (Including Fees)                           2,537,069    153,951      8.11        2,610,214   146,293      7.49
                                                        ----------   --------     -------     ----------  --------     -------
  Securities Available for Sale (3)                        612,782     28,288      6.17          576,460    21,817      5.06
  Securities Held-to-Maturity                              537,636     24,308      6.04          478,909    17,212      4.81
  Time Deposits with Other Banks                           229,710     11,138      6.48          184,839     7,062      5.11
  Federal Funds Sold and Resale Agreements                 211,432      9,463      5.98          195,668     5,909      4.04
                                                        ----------   --------     -------     ----------  --------     -------
    Total Earning Assets and Average Rate Earned         4,128,629    227,148      7.36        4,046,090   198,293      6.55
                                                        ----------   --------     -------     ----------  --------     -------
  Less: Reserve for Loan Losses                             98,588                                90,279
  Cash and Due from Banks                                  201,192                               224,580
  Premises and Equipment, Net                              150,921                               157,801
  Other Assets                                             185,391                               184,975
                                                        ----------                            ----------
  Total Assets                                          $4,567,545                            $4,523,167

LIABILITIES AND STOCKHOLDERS' EQUITY

  Interest-Bearing Deposits:
   Savings and NOW Accounts                             $  823,142   $ 14,473      2.35 %     $  921,916  $ 14,464      2.10 %
   Money Market Deposit Accounts                           951,667     24,272      3.41        1,052,167    19,555      2.48
   Time Deposits in Domestic Offices                       844,098     32,016      5.07          766,884    18,113      3.16
   Time Deposits in Foreign Offices                        308,302     14,081      6.11          218,782     8,263      5.05
                                                        ----------   --------     -------     ----------  --------     -------
  Total Interest-Bearing Deposits                        2,927,209     84,842      3.88        2,959,749    60,395      2.73
                                                        ----------   --------     -------     ----------  --------     -------
  Borrowed Funds:
   Federal Funds Purchased and
        Repurchase Agreements                              182,634      8,285      6.07          115,722     3,470      4.01
   U.S. Treasury Notes and Other Borrowed Funds             84,876      3,643      5.74           72,406     1,914      3.53
   Long-Term Debt                                          217,625     14,399      8.85          237,901    15,285      8.59
                                                        ----------   --------     -------     ----------  --------     -------
    Total Interest-Bearing Funds and Average Rate Paid   3,412,344    111,169      4.36        3,385,778    81,064      3.20
                                                        ----------   --------     -------     ----------  --------     -------
  Demand Deposits                                          813,816                               803,387
  Other Liabilities                                         49,157                                46,515
  Stockholders' Equity                                     292,228                               287,487
                                                        ----------                            ----------
  Total Liabilities and Stockholders' Equity            $4,567,545                            $4,523,167

                                                                     ________     _______                 ________     _______
  NET INTEREST INCOME AND SPREAD                                     $115,979      3.00 %                 $117,229      3.35 %
                                                                                  -------                              -------
  NET INTEREST MARGIN ON EARNING ASSETS                                            3.76 %                               3.87 %
</TABLE>

[FN]
(1) - Income and rates are  computed on a  tax-equivalent  basis using a Federal
income tax rate of 35% and local tax rates as applicable.
(2) -  Nonperforming  loans are included in average  balances  used to determine
rates.  
(3) -  Securities  available  for sale  averages  and rates are based on
amortized costs.

                                    -27-

<PAGE>




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


NET INTEREST INCOME, CONTINUED

Interest  income  earned on  nonaccrual  and  restructured  loans  totaled  $363
thousand and $1.3 million for the nine months ended September 30, 1995 and 1994,
respectively.  Interest  income that would have been earned  under the  original
terms of these loans was $2.0  million  and $5.6  million,  respectively,  which
reduced the net  interest  margin by  approximately  5 basis  points in 1995 and
approximately 14 basis points in 1994.

INTEREST INCOME ON NONACCRUAL AND RENEGOTIATED LOANS  (1)
<TABLE>
<CAPTION>
                                                                                              NINE MONTHS ENDED
(IN THOUSANDS)                                                                               SEPTEMBER 30, 1995
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                                                 <C>
Interest Income at Original Terms:
  Nonaccrual Loans:
   Domestic Loans                                                                                      $  923
   Foreign Loans                                                                                        1,032
  Renegotiated Loans                                                                                       75
                                                                                                       ------
Total                                                                                                  $2,030

Actual Interest Income Recognized:
  Nonaccrual Loans:
   Domestic Loans                                                                                      $  182
   Foreign Loans                                                                                          181
  Renegotiated Loans                                                                                        -
                                                                                                       ------
Total                                                                                                  $  363
</TABLE>

[FN]
(1)- For loans on nonaccrual  and a  renegotiated  status at September 30, 1995,
the table  shows  total  interest  income at  original  terms and actual  income
recognized for the nine months ended September 30, 1995.

                                    -28-

<PAGE>




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


NONINTEREST INCOME

Noninterest  income for the third quarter of 1995 was $18.3 million,  comparable
to the second  quarter  of 1995 and down $448  thousand  from the $18.8  million
total for the third quarter of 1994. The decrease in noninterest  income between
the third  quarter of 1995 and the prior  year's  period was due to decreases in
service charges of $1.1 million and  international  fee income of $391 thousand.
The  decrease  in service  charges  was due to  decreases  in  transaction-based
deposit accounts between the periods,  while the decrease in international  fees
was  attributed  to the loss of $515  thousand in fee income from three  foreign
subsidiaries sold in the third quarter of 1994. These decreases were offset by a
$951 thousand increase in trust income stemming primarily from increased revenue
from the Corporation's personal trust and mutual fund operations.

Noninterest  income decreased $13.4 million when comparing the first nine months
of 1995 to the same period in 1994.  This  decrease was due to two  nonrecurring
items in 1994, combined with reductions in service charges and securities gains.
The nonrecurring  items were a $4.7 million insurance gain recorded in the first
quarter of 1994 and the loss of income totaling $5.6 million from the previously
mentioned  sale  of  certain  foreign  subsidiaries.  Service  charges  for  the
nine-month  periods were down $2.5  million,  the result of reduced  balances in
transaction-based  deposit accounts,  as securities gains decreased $1.2 million
between the periods.

NONINTEREST INCOME
<TABLE>
<CAPTION>
                                         THREE                                          NINE
                                     MONTHS ENDED                                   MONTHS ENDED
                                     SEPTEMBER 30,            CHANGE                SEPTEMBER 30,            CHANGE
(IN THOUSANDS)                      1995      1994      AMOUNT    PERCENT          1995       1994     AMOUNT     PERCENT
- -------------------------------------------------------------------------------------------------------------------------
<S>                               <C>        <C>       <C>         <C>           <C>        <C>      <C>           <C>   
Service Charges                   $ 8,509    $ 9,628   $(1,119)    (11.6)%       $25,616    $28,133  $ (2,517)     (8.9)%
Trust Income                        7,518      6,567       951      14.5          21,489     21,562       (73)     (0.3) 
International Noncredit
     Commissions and Fees             209        600      (391)    (65.2)            598      5,315    (4,717)    (88.7) 
Gain on Settlement of Mortgage
     Insurance Claims                   -          -         -        -                -      4,739    (4,739)   (100.0) 
Foreign Exchange Income               561        597       (36)     (6.0)          1,692      1,731       (39)     (2.3) 
Other Noninterest Income            1,393      1,401        (8)     (0.6)          5,085      5,222      (137)     (2.6) 
                                  -------    -------   --------    -------       -------    -------  ---------   --------
Noninterest Income Excluding
     Securities Gains, Net         18,190     18,793      (603)     (3.2)         54,480     66,702   (12,222)    (18.3) 
Securities Gains, Net                 155          -       155       -               201      1,424    (1,223)    (85.9) 
                                  -------    -------   --------    -------       -------    -------  ---------   --------
Total Noninterest Income          $18,345    $18,793   $  (448)     (2.4)%       $54,681    $68,126  $(13,445)    (19.7)%
</TABLE>


NONINTEREST EXPENSE

Noninterest expense for the third quarter of 1995 was $54.0 million, an increase
of $7.1 million when compared  with the second  quarter of 1995 and $6.2 million
when  compared  with the third  quarter of 1994.  The  increase  from the second
quarter of 1995 was primarily due to  nonrecurring  accruals of $4.4 million for
occupancy  related  expenses and $1.2 million for  reorganization  and severance
related  expenses.  Increased other real estate owned expense,  up $3.4 million,
also  contributed  to the  increase;  the result of $2.5  million in  writedowns
recorded in the current  quarter  compared to $889  thousand in net gains in the
previous  quarter.  Offsetting  these  increases was a $2.0 million  decrease in
deposit  insurance  premiums during the current  quarter,  which resulted from a
$2.1 million refund received from the FDIC. Of the $2.1 million refund received,
approximately  $1.6 million  related to the current  quarter's  premium and $500
thousand  related to the first half of 1995.  Effective this quarter,  insurance
rates have reduced from a range of $.23 to $.26 per $100 in deposits  insured to
a range of $.04 to $.07 per $100 in deposits insured. This reduction is expected
to generate  approximately $6 million in annual deposit insurance  savings.  The
$6.2 million increase in noninterest  expense from the third quarter of 1994 was
due to trends  similar  to the items  detailed  above,  as the $5.6  million  in
nonrecurring accruals combined with a $4.7 million increase in other real estate
owned expense were offset by reductions in deposit insurance  premiums and other
noninterest expense.

                                    -29-

<PAGE>




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


NONINTEREST EXPENSE, CONTINUED

The reorganization and severance related accrual detailed above was provided for
upcoming  expenditures  for several  efficiency  initiatives  implemented in the
third  quarter.   The  Corporation  has  identified  certain  areas  within  its
organizational structure to consolidate functions and/or reduce staff positions.
Management expects the reorganization  initiatives to be completed in the fourth
quarter of 1995,  generating  approximately  $8  million  in  compensation-based
savings in 1996.  The  occupancy  accrual  was  recorded  to provide for several
occupancy initiatives currently undertaken,  including the new technology center
to be completed in mid-year  1996,  as well as the  marketing of office space to
third  parties that is currently  vacant or that may become  available  from the
previously  discussed   reorganization   initiatives.   Management  expects  the
occupancy  initiatives  to  generate  approximately  $6.0  million in  occupancy
related expense savings in 1996, with greater improvements  expected in 1997 and
thereafter.

Noninterest  expense decreased $2.9 million when comparing the first nine months
of 1995 to the same  period in 1994.  This  decrease  was  primarily  due to the
decrease in deposit insurance premiums of $3.2 million,  reductions in furniture
and equipment  expense totaling $1.2 million and a decrease in other noninterest
expense of $5.4 million. These decreases were offset by the previously mentioned
$4.4 million  accrual for occupancy  efficiency  programs,  combined with a $1.7
million  increase  in  other  real  estate  owned  expenses  and a $2.1  million
restructuring reversal recorded in 1994.


NONINTEREST EXPENSE
<TABLE>
<CAPTION>
                                          THREE                                           NINE
                                       MONTHS ENDED                                   MONTHS ENDED
                                       SEPTEMBER 30,           CHANGE                 SEPTEMBER 30,             CHANGE
(IN THOUSANDS)                        1995       1994    AMOUNT     PERCENT         1995        1994      AMOUNT     PERCENT
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>       <C>        <C>          <C>         <C>        <C>         <C>           <C>  
Salaries and Wages                  $17,649   $15,970    $ 1,679      10.5 %      $ 49,803   $ 48,851    $   952       1.9 %
Pensions and Other Employee
   Benefits                           3,828     3,263        565      17.3          12,348     13,113       (765)     (5.8) 
                                    -------   -------    -------     -------      --------   --------    --------    -------
Total Staff Expense                  21,477    19,233      2,244      11.7          62,151     61,964        187       0.3  
                                    -------   -------    -------     -------      --------   --------    --------    -------
Occupancy, Net                       10,101     6,414      3,687      57.5          21,307     18,003      3,304      18.4  
Data Processing Services              4,334     3,981        353       8.9          12,718     12,647         71       0.6  
Furniture and Equipment               1,886     2,163       (277)    (12.8)          5,920      7,111     (1,191)    (16.7) 
FDIC Insurance                           29     2,370     (2,341)    (98.8)          4,012      7,233     (3,221)    (44.5) 
Advertising and Public Relations      1,303     1,438       (135)     (9.4)          3,964      4,365       (401)     (9.2) 
Other Real Estate Owned Expense
   (Income), Net                      2,503    (2,160)     4,663    (215.9)            530     (1,154)     1,684    (145.9) 
Restructuring Expense                     -         -          -         -              -      (2,059)     2,059    (100.0) 
Other Noninterest Expense            12,361    14,336     (1,975)    (13.8)         37,413     42,808     (5,395)    (12.6) 
                                    -------   -------    -------     -------      --------   --------    --------    -------
Total Noninterest Expense           $53,994   $47,775    $ 6,219      13.0 %      $148,015   $150,918    $(2,903)     (1.9)%
</TABLE>


TAXES

The  Corporation's  provision for income taxes includes federal, state and
foreign  income taxes.  Income tax expense  totaling $64 thousand was recognized
for the quarter ended  September  30, 1995,  compared with $171 thousand for the
quarter ended  September 30, 1994.  Income tax expense  totaling $255  thousand,
compared  with income tax  benefits of $392  thousand,  was  recognized  for the
nine-month periods ended September 30, 1995 and 1994, respectively. The 1995 tax
provision was less than the statutory rate because of the Corporation's  ability
to carryforward net operating losses.

                                    -30-






<PAGE>



RIGGS NATIONAL CORPORATION
EXHIBITS AND SIGNATURES





ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K


        (a)    Exhibits
               --------
               None


        (b)    Reports on Form 8-K
               -------------------
               On  September  28,  1995,  the  Corporation   filed  a  Form  8-K
               announcing  it had been  notified by the Federal  Reserve Bank of
               Richmond (the  "Federal  Reserve")  that the Federal  Reserve had
               terminated  the  Memorandum  of  Understanding  under  which  the
               Corporation had been operating since May 14, 1993.






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




             Date:     November 6, 1995                /s/ Timothy C. Coughlin
                       ----------------                -----------------------
                                                          Timothy C. Coughlin
                                                             President







             Date:     November 6, 1995                   /s/ John L. Davis
                       ----------------                ------------------------
                                                           John L. Davis
                                                       Chief Financial Officer
                                                        (Principal Financial and
                                                          Accounting Officer)

                                    -31-









<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
FORM 10-Q DATED SEPTEMBER 30, 1995 AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                         251,930
<INT-BEARING-DEPOSITS>                         177,662
<FED-FUNDS-SOLD>                               446,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    612,357
<INVESTMENTS-CARRYING>                         401,223
<INVESTMENTS-MARKET>                           401,324
<LOANS>                                      2,532,503
<ALLOWANCE>                                     55,390
<TOTAL-ASSETS>                               4,702,841
<DEPOSITS>                                   3,702,773
<SHORT-TERM>                                   367,519
<LIABILITIES-OTHER>                             53,989
<LONG-TERM>                                    217,625
<COMMON>                                        77,917
                                0
                                      4,000
<OTHER-SE>                                     279,018
<TOTAL-LIABILITIES-AND-EQUITY>               4,702,841
<INTEREST-LOAN>                                152,135
<INTEREST-INVEST>                               51,827
<INTEREST-OTHER>                                20,601
<INTEREST-TOTAL>                               224,563
<INTEREST-DEPOSIT>                              84,842
<INTEREST-EXPENSE>                             111,169
<INTEREST-INCOME-NET>                          113,394
<LOAN-LOSSES>                                 (55,000)
<SECURITIES-GAINS>                                 201
<EXPENSE-OTHER>                                148,015
<INCOME-PRETAX>                                 75,060
<INCOME-PRE-EXTRAORDINARY>                      75,060
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    74,805
<EPS-PRIMARY>                                     2.20
<EPS-DILUTED>                                     2.20
<YIELD-ACTUAL>                                    3.76
<LOANS-NON>                                     12,306
<LOANS-PAST>                                     4,841
<LOANS-TROUBLED>                                   286
<LOANS-PROBLEM>                                 10,481
<ALLOWANCE-OPEN>                                97,039
<CHARGE-OFFS>                                    6,488
<RECOVERIES>                                    19,633
<ALLOWANCE-CLOSE>                               55,390
<ALLOWANCE-DOMESTIC>                            48,033
<ALLOWANCE-FOREIGN>                              7,357
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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