NORTH FORK BANCORPORATION INC
8-K, 1996-10-25
STATE COMMERCIAL BANKS
Previous: XEROX CREDIT CORP, 424B3, 1996-10-25
Next: SIGNATURE INNS INC/IN, SB-2/A, 1996-10-25





                     SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C. 20549
                              ----------------

                                  FORM 8-K

                               CURRENT REPORT
                   PURSUANT TO SECTION 13 OR 15(D) OF THE
                      SECURITIES EXCHANGE ACT OF 1934
                              ----------------

                               October 10, 1996
              Date of Report (Date of Earliest Event Reported)

                      NORTH FORK BANCORPORATION, INC.

             (Exact Name of Registrant as Specified in Charter)


      Delaware                          0-1280              36-315468
- -------------------------------    ------------------      -------------
(State or Other Jurisdiction      (Commission File Number) (I.R.S. Employer
   of Incorporation)                                      Identification No.)


                           275 Broad Hollow Road
                             Melville, New York
                  (Address of Principal Executive Offices)

                                   11747
                                 (Zip Code)

                               (516) 298-5000
            (Registrant's Telephone Number, Including Area Code)

                               Not Applicable
                 (Former Name or Former Address, if Changed
                             Since Last Report)


Item 7.    Financial Statements, Pro Forma Financial Information and Exhibits

(a)        Financial Statements of the Business Acquired.

           Not applicable.

(b)        Pro Forma Financial Information.

           Not applicable.

(c)        Exhibits.

              99.1         Press Release of  North Fork Bancorporation,
                           Inc., dated October 10, 1996.

              99.2         Press Release of North Side Savings Bank,
                           dated October 21, 1996.



                                 SIGNATURE


              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 hereunto duly authorized.

                                 NORTH FORK
                                   BANCORPORATION, INC.


                                 By:/s/ Daniel M Healy
                                    Name:    Daniel M. Healy
                                    Title:   Executive Vice President
                                             and Chief Financial Officer



Date:  October 25, 1996




                                                               Exhibit 99.1

                            NORTH FORK BANCORP

275 Broad Hollow Rd., Melville, NY 11747 (516) 844-1004  FAX (516) 694-1536

                                                              PRESS RELEASE

FOR IMMEDIATE RELEASE           Contact:   Daniel M. Healy
                                           Executive Vice President &
                                           Chief Financial Officer

                        NORTH FORK BANCORP ANNOUNCES
                     NET INCOME FOR 1996 THIRD QUARTER

              MELVILLE, N.Y. - OCTOBER 10, 1996 - NORTH FORK
BANCORPORATION, INC. (NYSE: NFB) reported net income of $13.3 million, or
$.54 per share for the quarter ended September 30, 1996, which includes a
nonrecurring, after tax charge of $5 million, or $.20 cents per share,
associated with the recapitalization of the Savings Association Insurance
Fund ("SAIF"). This compares to net income of $15 million, or $.60 per
share in 1995. Net income for the nine months ended September 30, 1996 was
$44.8 million or $1.81 per share as compared to $38.7 million or $1.59 per
share for 1995. North Fork holds approximately $1.5 billion of SAIF
insured deposits arising from the assumption of deposits from its previous
thrift acquisitions. It is anticipated that North Fork will benefit from
reduced deposit insurance costs in 1997 caused by the recapitalization. 

              Net income and income per share for the three and nine month
periods in 1996, excluding the nonrecurring SAIF charge, would have been
$18.3 million, or $.75 per share, and $49.8 million, or $2.01 per share,
respectively. The return on average total assets and stockholders' equity,
excluding the SAIF charge, for the nine month period ended September 30,
1996 was 1.72% and 21.66%, respectively, as compared to 1.82% and 18.71%
for the nine month period in 1995. The return on average total assets and
stockholders' equity for the most recent quarter, excluding the charge, was
1.77% and 23.95%, respectively.

              Net interest income increased to $46.6 million and $130.7
million for the three and nine month periods ended September 30, 1996,
respectively, compared to $35.6 million and $104 million in the comparable
periods of the preceding year. The net interest margin was 4.98% and 4.93%
for the three and nine month periods ended September 30, 1996,
respectively, compared to 5.18% and 5.26% for 1995. Demand deposits, a key
component of the Company's funding sources, increased $240.7 million or
59.6% to $644.7 million, representing 19.9% of total deposits, at September
30, 1996 when compared with $404.0 million, or 16.1% of total deposits at
September 30, 1995.

              The Company's core efficiency ratio for the three and nine
month periods in 1996 approximated 42%. In March 1996, North Fork
consummated the acquisitions of the Long Island Branches of First
Nationwide Bank and the domestic commercial banking business of Extebank
adding approximately $1 billion in deposits. In July 1996, North Fork
announced the proposed acquisition of North Side Savings Bank. North Side,
with $1.7 billion in assets and $1.2 billion in deposits, operates through
17 branch locations throughout the New York metropolitan area. The
transaction is expected to close by year end 1996. "We expect to have
positive results from this acquisition through revenue enhancements and
operating efficiencies similar to those experienced in previous
acquisitions," stated John Adam Kanas, Chairman, President and Chief
Executive Officer.

              Loans, net of unearned income, increased $480 million, or
25%, to $2.4 billion at September 30, 1996, when compared to $1.92 billion
at September 30, 1995. On September 26, 1996, the Company sold for cash
approximately $16 million in non-performing assets including $12 million in
loans and $4 million in other real estate. As a result, the reserve for
loan loss coverage to non-performing loans improved to 240%. Further,
non-performing loans to net loans and non-performing assets to total assets
was reduced to approximately .9% and .5%, respectively. "This transaction
substantially reduced the Company's non-performing assets, increased our
reserve coverage and enabled us to eliminate the associated carrying costs
of these troubled assets," stated John Adam Kanas.

              On September 24, 1996, the Company declared its quarterly
cash dividend of $.20 per share, payable November 15, 1996 to shareholders
of record at the close of business on October 24, 1996.

              North Fork Bancorporation, Inc. with total assets of $4.1
billion, deposits of $3.2 billion and stockholders' equity of $313.7
million, or $12.99 book value per share, is the holding company of North
Fork Bank operating 65 branches in the New York metropolitan area.


<TABLE>
<CAPTION>


                      North Fork Bancorporation, Inc.
                                (NYSE: NFB)
            (In thousands, except ratios and per share amounts)



                                                     Three Months Ended         Nine Months Ended
                                                   Sept. 30,     Sept. 30,   Sept. 30,   Sept. 30,
INCOME STATEMENT HIGHLIGHTS                           1996         1995        1996        1995
- ---------------------------                 -------------------------------------------------------

<S>                                                   <C>        <C>        <C>          <C>     
Interest Income                                     $ 76,804      $ 57,312    $216,248     $164,384

Interest Expense                                      30,186        21,681      85,564       60,346
                                                    --------      --------    --------     --------

   Net Interest Income                                46,618        35,631     130,684      104,038

Provision for Loan Losses                              1,500         2,000       4,500        6,000
                                                    --------      --------    --------     --------
Net Interest Income after
   Provision for Loan Losses                          45,118        33,631     126,184       98,038
                                                    --------      --------    --------     --------
Non-Interest Income:

   Fees and Service Charges on Deposit
     Accounts                                          4,057         2,720      11,302        8,093

   Investment Management and Trust Fees                1,423           921       4,246        2,605

   Mortgage Banking Operations                           493           673       1,636        1,944

   Other Operating Income                              1,174           928       3,399        2,908

   Net Securities Gains                                1,432         3,025       2,428        3,173
                                                    --------      --------    --------     --------
   Total Non-Interest Income                           8,579         8,267      23,011       18,723
                                                    --------      --------    --------     --------
Non-Interest Expense:

   Operating Expenses                                 21,665        15,649      60,884       48,643

   Intangible Amortization                             1,881           466       4,248        1,200

   Other Real Estate                                     119          (269)      1,052           41

   SAIF Recapitalization Charge                        8,350          --         8,350         --
                                                    --------      --------    --------     --------
   Total Non-Interest Expense                         32,015        15,846      74,534       49,884
                                                    --------      --------    --------     --------

   Income Before Income Taxes                         21,682        26,052      74,661       66,877

   Provision for Income Taxes                          8,407        11,100      29,825       28,195
                                                    --------      --------    --------     --------
          Net Income                                $ 13,275      $ 14,952    $ 44,836     $ 38,682
                                                    ========      ========    ========     ========
   Net Income per Share                             $   0.54      $   0.60    $   1.81     $   1.59

   Net Income Per Share excluding SAIF charge1      $   0.75      $   0.60    $   2.01     $   1.59

   Dividends per Share                              $   0.20      $   0.15    $   0.60     $   0.40

   Average Equivalent Shares Outstanding              24,398        24,901      24,759       24,391

   Return on Average Total Assets(1)                    1.77%         2.01%       1.72%        1.82%

   Return on Average Stockholders' Equity(1)           23.95%        20.43%      21.66%       18.71%

   Yield on Interest Earning Assets2                    8.11%         8.29%       8.09%        8.28%

   Cost of Funds                                        3.87%         3.94%       3.90%        3.78%

   Net Interest Margin(2)                               4.98%         5.18%       4.93%        5.26%

   Core Efficiency Ratio3                              42.80%        39.00%      42.30%       41.17%

<FN>
- --------
   1       Excludes the effect of the nonrecurring SAIF recapitalization charge.  
           The actual return on average total assets was 1.29% and 1.54%, and 
           the return on average stockholders' equity was 17.39% and 19.48%, 
           for the three and nine months ended September 30, 1996, respectively.
   2       Presented on a taxable equivalent basis.
   3       The core efficiency ratio is defined as the ratio of non-interest 
           expense, net of other real estate related costs and other non-
           recurring charges, to net interest income on a taxable equivalent basis
           and other non-interest income net of securities gains.
</TABLE>

<TABLE>
<CAPTION>


                      North Fork Bancorporation, Inc.
                                (NYSE: NFB)
            (In thousands, except ratios and per share amounts)


BALANCE SHEET HIGHLIGHTS (*)                      September 31,       June 30,      December 31,  September 30,
- ----------------------------                          1996              1996            1995           1995
                                              -----------------------------------------------------------------
<S>                                                 <C>              <C>            <C>            <C>  
   Loans, net of unearned income and fees           2,399,617        $2,300,578     $1,966,440     $1,920,008

   Allowance for Loan Losses                           48,912            50,384         50,210         51,222

   Securities Available-for-Sale                    1,060,885         1,121,843        814,485        463,081

   Securities Held-to-Maturity                        369,853           377,883        342,143        546,355

   Intangibles                                         83,458            84,755         26,633         26,896

   Total Assets                                     4,098,519         4,138,261      3,303,311      3,105,035

   Deposits - Demand                                  644,710           657,516        451,802        404,002

   Deposits - Other                                 2,593,659         2,598,714      2,083,658      2,100,117

   Borrowed Funds                                     499,807           532,739        426,369        210,938

   Stockholders' Equity                               313,665           299,688        309,845        299,192

   Book Value Per Share                                $12.99            $12.43         $12.47         $12.06

SELECTED FINANCIAL HIGHLIGHTS (*)

CAPITAL

Risk Based Capital
   Tier 1                                              10.13%             9.93%         15.50%         15.83%

   Total                                               11.39%            11.19%         16.77%         17.10%

Leverage Ratio                                          5.86%             5.73%          8.86%          9.26%

Actual Shares Outstanding                              24,144            24,118         24,843         24,807

ASSET QUALITY

Loans past due 90 days or more and still accruing      $3,169            $2,265         $1,088         $2,447

Non-Accrual Loans                                      17,246            24,943         31,506         39,599
                                                       ------            ------         ------         ------
Total Non-Performing Loans                             20,415            27,208         32,594         42,046

Other Real Estate                                       1,346             6,519          4,805          2,500
                                                        -----             -----          -----          -----
Total Non-Performing Assets                           $21,761           $33,727        $37,399         44,546
                                                      =======           =======        =======         ======

Restructured, Accruing Loans                          $13,783           $14,367        $31,875        $33,416

Allowance for loan losses to non-performing loans         240%              185%           154%           122%

Allowance for loan losses to total loans, net of
     unearned income and fees                            2.04%             2.19%          2.55%          2.67%

<FN>
- -----------------------------

(*)     Includes the acquisitions of Extebank and First Nationwide Branches in March 1996.

</TABLE>



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

NORTH SIDE                                                    NEWS RELEASE
SAVINGS BANK
- ----------------------------------------------------------------------------
170 TULIP AVENUE . FLORAL PARK, NEW YORK 11001 .  TELEPHONE (516) 488-6900




                                NORTH SIDE SAVINGS BANK
                REPORTS INCREASED FOURTH QUARTER AND FULL YEAR EARNINGS



North Side Savings Bank, (NASDAQ: NSBK), Floral Park, New York, October 21,
1996 - North Side Savings Bank announced today earnings for the fourth
quarter ended September 30, 1996 of $4.5 million, an increase of 13%,
compared to $4.0 million for the quarter ended September 30, 1995. Earnings
per share for the quarter ended September 30, 1996 was $0.90 compared to
$0.80 for the same quarter in the prior year. For the fiscal year ended
September 30, 1996, earnings increased 28% to $19.4 million, or $3.85 per
share, up from $15.1 million, or $3.06 per share, for the fiscal year ended
September 30, 1995. The Bank previously announced that a regular quarterly
dividend of $.25 per common share will be paid on November 15, 1996 to
shareholders of record at the close of business on October 24, 1996.

FOURTH QUARTER EARNINGS SUMMARY

        The $.5 million increase in earnings for the fourth quarter of
fiscal 1996 compared to the fourth quarter of fiscal 1995 was due primarily
to a $.7 million increase in net interest income, a $.2 million reduction
in the provision for loan losses and a $.4 million improvement in net gain
on sales of OREO. These improvements were partially offset by increases of
$.5 million in other operating expenses and $.4 million in the provision
for income taxes.

        Net interest income before provision for possible loan losses
increased $.7 million to $13.2 million for the fourth quarter of fiscal
1996 compared to the fourth quarter of fiscal 1995. The increase was
primarily the result of an increase in the interest rate spread from 3.03%
for the quarter ended September 30, 1995 to 3.06% for the quarter ended
September 30, 1996. The ratio of average interest-earning assets to average
interest-bearing liabilities also increased from 1.06% at September 30,
1995 to 1.07% at September 30, 1996. The Bank's net interest margin was
3.26% for the quarter ended September 30, 1996 compared to 3.20% for the
same quarter in the prior year.

        The increase in earnings was also supported by a $.2 million
reduction in the provision for loan losses for the quarter ended September
30, 1996. The reduced provision generally was the result of the significant
decrease in the ratio of non-performing loans to total loans of .77% at
September 30, 1996 compared to 1.13% at September 30, 1995 and management's
assessment that the credit quality of the Bank's loan portfolio remains at
a high level.

        The Bank reported a $.4 million improvement in net gain on sales of
OREO for the fourth quarter of fiscal 1996 compared to the fourth quarter
of fiscal 1995. A net loss of $.4 million on sales of OREO was reported in
the fourth quarter of fiscal 1995, which loss was primarily attributable to
the sale of one OREO property.

        The increase in fourth quarter fiscal 1996 earnings was partially
offset by an increase in other expenses of $.5 million in the fourth
quarter of fiscal 1996 compared to the fourth quarter of fiscal 1995. This
increase was primarily the result of increased legal and other professional
fees. The Bank continues its effort to maintain strong control over
operating expenses as evidenced by the Bank's efficiency ratio of 41.96%
for the quarter ended September 30, 1996.

        The increase in the provision for income tax expense of $.4 million
is primarily due to a $.9 million increase in income before provision for
income taxes to $7.8 million for the fourth quarter of fiscal 1996.

FISCAL YEAR END EARNINGS SUMMARY

        North Side's earnings increased $4.2 million, or 28%, for the
fiscal year ended September 30, 1996 compared to fiscal 1995. The increase
was primarily attributable to a $3.3 million improvement in net gain on
sales and redemptions of securities, a $1.1 million improvement in net
gain(loss) on the sale of OREO, a $1.9 million reduced provision for loan
losses and a decrease in other operating expenses of $.6 million.  

        Partially offsetting the increases was a $2.7 million increase in the
provision for income taxes due to the $7.0 million increase in income before 
provision for income taxes.

NON-PERFORMING ASSETS/ALLOWANCE FOR LOAN LOSSES

        The Bank's non-performing loan portfolio decreased from $4.9
million at September 30, 1995 to $4.4 million at September 30, 1996. The
decrease in non-performing loans during fiscal 1996 is primarily
attributable to reductions of $2.0 million in non-performing commercial
real estate loans which was partially offset by a $1.5 million increase in
one-to four-family non-performing loans. The ratio of the allowance for
loan losses to non-performing loans has continued to improve from 130.8%
at September 30, 1995 to 132.8% at September 30, 1996. 

        The net balance of the Bank's OREO decreased from $2.5 million at 
September 30, 1995 to $2.4 million at September 30, 1996. As a result, non-
performing assets have declined to $6.8 million, or .41% of total assets, at 
September 30, 1996 from $7.4 million, or .47% of total assets, at September 
30, 1995.

STATEMENT OF CONDITION SUMMARY

        At September 30, 1996, the Bank had total assets of $1.64 billion
as compared to $1.59 billion at September 30, 1995. This increase was
primarily due to an increase in mortgage loans as a result of the purchase
of approximately $147 million of one-to four-family residential loans and
$14 million of multi-family loans. Total liabilities increased to $1.51
billion at September 30, 1996 as compared to $1.47 billion at September 30,
1995 and shareholders' equity increased to $127.5 million at September 30,
1996 from $116.3 million at September 30, 1995. 

        North Side remains a sound financial institution with capital ratios
continuing to exceed current regulatory requirements and meets the highest 
"well capitalized" regulatory definition. In addition, the Bank's ratio of 
shareholders' equity to total assets was 7.78% and the Bank's tangible book 
value per share was $26.05 at September 30, 1996.

        Commenting on these results, Thomas M. O'Brien, North Side's Chief
Executive Officer, stated "The close of North Side's fiscal year 1996 is
remarkable for several reasons. First, we are reporting record net income
of $19.4 million or $3.85 per share - a significant feat in a year marked
by a variety of mood swings in interest rates. North Side's credit quality
continues to be excellent, with non-performing assets of .41% of total
assets and allowance for loan losses of 133% of non-performing loans.
Finally, North Side and North Fork Bancorporation, Inc. previously
announced stock for stock merger plans have propelled North Side's stock
price to truly rewarding levels. I believe that this reaction has been
fueled by both companies strong financial performance and future prospects.
Current plans anticipate the merger closing late in December 1996, subject
to shareholder and regulatory approval. North Side has scheduled a special
shareholder meeting for November 18, 1996 to vote on the merger. All of
these events combined make this earnings release one of the most satisfying
ever." 

        North Side Savings Bank is a New York State chartered stock savings
bank whose deposits are insured by the FDIC through the Bank Insurance
Fund. North Side currently has a 17 full service branch retail network
serving the Bronx, Queens, Nassau and Suffolk counties.


Contact:       Donald C. Fleming, Executive Vice President
               516 488-6900, Extension 237

               Judith A. MacGregor, Corporate Secretary
               516 488-6900, Extension 209


<TABLE>
<CAPTION>

                                NORTH SIDE SAVINGS BANK
                         CONSOLIDATED STATEMENTS OF CONDITION
                                (Dollars in thousands)


                                                    September 30,      September 30,
                                                        1996               1995
                                                    --------------     -------------
                                                    (Unaudited)
ASSETS:

<S>                                                  <C>            <C>          
Cash and due from banks                              $     12,778   $      11,530
Money market investments                                   17,142          29,456
Securities available for sale:
    Bonds and Equities                                      5,271          26,520
    Mortgage-backed securities                            332,418         300,022
                                                       ----------      ----------
Total securities available for sale                       337,689         326,542
Investment securities, net (estimated market
    value of $24,584
    and $92,460, respectively)                             23,986          93,301
Federal Home Loan Bank of NY stock, at cost                 9,685           9,430
Mortgage-backed securities, net (estimated 
    market value of $626,508
    and $642,864, respectively)                           636,881         651,153
Loans                                                     569,230         432,180
    Less allowance for loan losses                          5,786           6,417
                                                       ----------      ----------
Loans, net                                                563,444         425,763
Accrued interest receivable                                11,480          13,230
Premises and equipment, net                                14,528          15,215
Other real estate owned, net of 
    allowance of $.2 million
    and $1.1 million, respectively                          2,405           2,515
Other assets                                                9,064           9,868
                                                        ---------      ----------
        Total assets                                  $ 1,639,082     $ 1,588,003
                                                       ==========      ==========

LIABILITIES AND SHAREHOLDERS' EQUITY:

        Liabilities:

Deposits $ 1,208,282                                  $ 1,199,077
Mortgagors' escrow payments                                 3,951           4,607
Borrowed funds                                            286,000         251,000
Other liabilities                                          13,319          17,035
                                                       ----------      ----------

        Total Liabilities                               1,511,552       1,471,719
                                                       ----------      ----------

        Shareholders' Equity:

Preferred stock, par value $1.00 per share,
    5,000,000 shares authorized, none outstanding              --              --
Common stock, par value $1.00 per share,
    10,000,000 shares authorized, 4,853,693
    and 4,798,022 shares issued and outstanding 
    at September 30, 1996 and
    September 30, 1995, respectively                        4,854           4,798
Paid-in capital                                            63,813          62,985
Surplus fund                                               24,101          24,101
Undivided profits                                          37,136          22,606
Net unrealized (depreciation) appreciation on 
   securities available for sale, net of
   income taxes                                            (1,941)          2,360
Unearned portion of incentive compensation                   (433)           (566)
                                                      ------------    ------------

        Total shareholders' equity                        127,530         116,284
                                                      -----------      ----------

        Total liabilities and shareholders' equity    $ 1,639,082     $ 1,588,003
                                                      ===========      ==========
</TABLE>

<TABLE>
<CAPTION>


                                          NORTH SIDE SAVINGS BANK
                                CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                             (Dollars in thousands, except per share amounts)
                                                (Unaudited)


                                                   THREE MONTHS ENDED              TWELVE MONTHS ENDED
                                                      SEPTEMBER 30,                    SEPTEMBER 30,
                                                   1996          1995              1996          1995
                                                   ----          ----              ----          ----

<S>                                            <C>           <C>               <C>           <C>     
Interest income                                $ 28,956      $ 28,211          $111,242      $105,775

Interest expense                                 15,738        15,651            60,300        55,230
                                                -------       -------           -------       -------
Net interest income 13,218                       12,560        50,942            50,545

Provision for loan losses                           200           375               900         2,825
                                                -------         -----             -----        ------
Net interest income after
   provision for loan losses                     13,018        12,185            50,042        47,720
                                                -------       -------           -------       -------

Net gain (loss) on sales of OREO                      5          (411)              559          (520)
Net gain on sales and redemptions
   of securities                                     30            44             3,626           355
Other income                                        585           534             2,095         2,461
OREO expense, net                                    52           151               438           475
Other expenses                                    5,792         5,321            22,429        23,063
                                                -------       -------           -------       -------

Income before provision for income taxes          7,794         6,880            33,455        26,478

Provision for income taxes                        3,273         2,897            14,104        11,371
                                                -------         -----          --------       -------

Net income                                     $  4,521      $  3,983         $  19,351     $  15,107
                                                =======       =======          ========      ========

Net income per share (a)                       $    .90      $    .80         $    3.85     $    3.06
                                               ========      ========        ==========      ========


(a)     Based on the weighted  average number of shares of common stock and
        dilutive  common stock  equivalents  outstanding  of 5,048,801  and
        5,031,567 for the three and twelve month  periods  ended  September
        30, 1996 and 4,948,311 and 4,936,571 for the three and twelve month
        periods ended September 30, 1995, respectively.
</TABLE>

<TABLE>
<CAPTION>

                                          NORTH SIDE SAVINGS BANK
                                   SELECTED FINANCIAL AND OPERATING DATA

                                                 AS OF OR FOR THE                  AS OF OR FOR THE
                                                THREE MONTHS ENDED               TWELVE MONTHS ENDED
                                                  SEPTEMBER 30,                      SEPTEMBER 30,
                                                  -------------                      -------------
                                                   1996          1995              1996          1995
                                                   ----          ----              ----          ----

Selected Financial Ratios:

<S>                                                <C>            <C>              <C>            <C> 
   Return on average assets                        1.10%          .99%             1.21%          .98%
   Return on average equity                       14.63%        14.15%            16.01%        14.24%
   Shareholders' equity to total assets            7.78%         7.32%             7.78%         7.32%

   Yield on average interest-earning assets        7.20%         7.24%             7.13%         7.08%
   Average cost of funds                           4.14%         4.21%             4.12%         3.89%
   Interest rate spread                            3.06%         3.03%             3.01%         3.19%
   Net interest margin                             3.26%         3.20%             3.26%         3.39%

   Total other operating expense
     to average assets                             1.42%         1.36%             1.43%         1.52%
   Efficiency ratio                               41.96%        40.64%            42.29%        43.51%

Selected Operating Data:

   Primary earnings per share                    $  .90        $  .83            $ 3.86        $ 3.15
   Fully diluted earnings per share              $  .90        $  .80            $ 3.85        $ 3.06

   Primary weighted average number
      of shares and dilutive common stock 
      equivalents outstanding
      for earnings per share computation      5,033,331     4,936,190         5,016,097     4,924,450
   Fully diluted weighted average 
      number of shares and dilutive 
      common stock equivalents
      outstanding for earnings per 
      share computation                       5,048,801     4,948,311         5,031,567     4,936,571

   Book value per share                          $26.27        $24.24            $26.27        $24.24
   Tangible book value per share                 $26.05        $23.97            $26.05        $23.97

   Number of shares outstanding for
      book value
      per share computation                   4,853,693     4,798,022         4,853,693     4,798,022

Asset Quality Ratios:

   Non-performing loans to total loans              .77%         1.13%              .77%         1.13%
   Non-performing loans to total assets             .27%          .31%              .27%          .31%
   Loan loss allowance to total loans              1.02%         1.48%             1.02%         1.48%
   Loan loss allowance to non-performing loans   132.83%       130.83%           132.83%       130.83%


                                                # # # # #


</TABLE>


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