FNB CORP/PA
10-Q, 1996-11-13
NATIONAL COMMERCIAL BANKS
Previous: FLORAFAX INTERNATIONAL INC, 10KSB, 1996-11-13
Next: FNB CORP/PA, 8-K, 1996-11-13



                                 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, 1996                             
                               ----------------------------------------------
                                       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 0-8144 
                       ------ 

                               F.N.B. CORPORATION                        
- -----------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)

         Pennsylvania                               25-1255406      
- ------------------------------------     ------------------------------------
    (State or other jurisdiction of      (I.R.S. Employer Identification No.)
    incorporation or organization)

                        Hermitage Square, Hermitage, PA  16148       
- ----------------------------------------------------------------------------
              (Address of principal executive offices) (Zip Code)

                                 (412) 981-6000           
- ----------------------------------------------------------------------------
             (Registrant's telephone number, including area code)
  
                                 Not applicable                          
- ----------------------------------------------------------------------------
(Former name, former address & former fiscal year, if changed since last
report)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. 
Yes X      No   
   ---       ---

               APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                 PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a
plan confirmed by a court. 
Yes        No   
   ---       ---
                     APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

          Class                               Outstanding at October 31, 1996
          -----                               -------------------------------
Common Stock, $2 Par Value                                 9,233,377 Shares
- --------------------------                                 ----------------

<PAGE>
F.N.B. CORPORATION
FORM 10-Q
September 30, 1996

INDEX

PART I - FINANCIAL INFORMATION                                   PAGE

Item 1.  Financial Statements

          Consolidated Balance Sheet                               2
          Consolidated Income Statement                            3
          Consolidated Statement of Cash Flows                     4
          Notes to Consolidated Financial Statements               5

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                 6


PART II - OTHER INFORMATION 

Item 1.  Legal Proceedings                                        13

Item 2.  Changes in Securities                                    13

Item 3.  Defaults Upon Senior Securities                          13

Item 4.  Submission of Matters to a Vote of Security Holders      13

Item 5.  Other Information                                        13

Item 6.  Exhibits and Reports on Form 8-K                         13

Signatures                                                        15

<PAGE>
F.N.B. CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

Dollars in thousands
                                                  SEPTEMBER 30,  DECEMBER 31,
                                                      1996            1995
                                                 -------------   ------------
                                                   (Unaudited)        (Note)
                                                  -------------   ------------
ASSETS
Cash and due from banks                           $      66,246  $     59,795
Interest bearing deposits with banks                      1,893         2,603
Federal funds sold                                        9,508        22,335
Loans held for sale                                       6,594        10,154
Securities available for sale                           179,356       223,479
Securities held to maturity (fair 
  value of $146,718 and $136,801)                       148,594       136,969

Loans, net of unearned income of 
  $22,705 and $26,609                                 1,292,411     1,212,741
Allowance for loan losses                               (21,996)      (21,550)
                                                  -------------  ------------
    NET LOANS                                         1,270,415     1,191,191
                                                  -------------  ------------

Premises and equipment                                   24,912        22,504
Other assets                                             40,935        37,963
                                                  -------------  ------------
                                                  $   1,748,453  $  1,706,993
                                                  =============  ============
LIABILITIES 
Deposits:
  Non-interest bearing                            $     159,441  $    167,700
  Interest bearing                                    1,286,658     1,274,409
                                                   ------------  ------------
    TOTAL DEPOSITS                                    1,446,099     1,442,109

Short-term borrowings                                    86,440        55,224
Other liabilities                                        30,885        25,988
Long-term debt                                           33,956        39,755
                                                   ------------  ------------
    TOTAL LIABILITIES                                 1,597,380     1,563,076
                                                   ------------  ------------

STOCKHOLDERS' EQUITY
Preferred stock - $10 par value
  Authorized - 20,000,000 shares
  Outstanding - 398,368 and 451,638 shares
  Aggregate liquidation value - 
    $9,959 and $11,291                                    3,984         4,516
Common stock - $2 par value 
  Authorized - 100,000,000 shares
  Outstanding - 9,116,091 and 8,611,814 shares           18,339        17,268
Additional paid-in capital                               68,127        58,631
Retained earnings                                        58,543        60,034
Net unrealized securities gains                           3,362         3,932
Treasury stock - 53,606 and 22,340 shares at cost        (1,282)         (464)
                                                   ------------  ------------
    TOTAL STOCKHOLDERS' EQUITY                          151,073       143,917
                                                   ------------  ------------
                                                   $  1,748,453  $  1,706,993
                                                   ============  ============
NOTE:  The balance sheet at December 31, 1995 was derived from the audited    
          financial statements at that date.
See accompanying Notes to Consolidated Financial Statements

<PAGE>
F.N.B. CORPORATION AND SUBSIDIARIES

CONSOLIDATED INCOME STATEMENT 

Dollars in thousands, except per share data
Unaudited
                            THREE MONTHS ENDED      NINE MONTHS ENDED
                               SEPTEMBER 30,          SEPTEMBER 30,
                           --------------------   -------------------
                             1996       1995         1996       1995
                           ---------  ---------   ---------  ---------

INTEREST INCOME 
Loans, including fees      $  29,682  $  28,897   $  88,123  $  84,916
Securities:
  Taxable                      4,215      4,808      13,536     13,409
  Tax exempt                     420        357       1,220      1,102
  Dividends                      176        153         525        452
Other                            178        357         825      1,162
                           ---------  ---------   ---------  ---------
    TOTAL INTEREST INCOME     34,671     34,572     104,229    101,041
                           ---------  ---------   ---------  ---------

INTEREST EXPENSE
Deposits                      12,978     13,350      39,197     38,360
Short-term borrowings            958        829       2,799      2,499
Long-term debt                   609        809       1,996      2,331
                           ---------  ---------   ---------  ---------
    TOTAL INTEREST EXPENSE    14,545     14,988      43,992     43,190
                           ---------  ---------   ---------  ---------
    NET INTEREST INCOME       20,126     19,584      60,237     57,851
Provision for loan losses      1,390      1,366       4,196      4,300
                           ---------  ---------   ---------  ---------
    NET INTEREST INCOME AFTER 
      PROVISION FOR LOAN LOSSES 
                              18,736     18,218      56,041     53,551
                           ---------  ---------   ---------  ---------

NON-INTEREST INCOME
Insurance commissions & fees   1,168      1,149       3,059      3,487
Service charges                1,753      1,624       4,979      5,037
Trust                            384        260       1,150      1,015
Gain on sale of securities       205         62         771        423
Other                            684        451       1,686      1,317
                           ---------  ---------   ---------  ---------
    TOTAL NON-INTEREST INCOME  4,194      3,546      11,645     11,279
                           ---------  ---------   ---------  ---------
                              22,930     21,764      67,686     64,830
                           ---------  ---------   ---------  ---------
NON-INTEREST EXPENSES 
Salaries & employee benefits   7,520      7,373      23,031     22,185
Net occupancy                  1,193      1,160       3,613      3,413
Amortization of intangibles      258        303         788        953
Equipment                        837        732       2,582      2,653
Deposit insurance                308        253         923      2,121
SAIF recapitalization 
  assessment                   2,965                  2,965
Other                          4,860      4,810      14,407     13,995
                           ---------  ---------   ---------  ---------
    TOTAL NON-INTEREST EXPENSES
                              17,941     14,631      48,309     45,320
                           ---------  ---------   ---------  ---------
    INCOME BEFORE INCOME TAXES 4,989      7,133      19,377     19,510
Income taxes                   1,486      2,277       5,931      6,325
                           ---------  ---------   ---------  ---------
    NET INCOME             $   3,503  $   4,856   $  13,446  $  13,185
                           =========  =========   =========  =========

NET INCOME PER COMMON SHARE:
  Primary                  $     .36  $     .51   $    1.40  $    1.38
                           =========  =========   =========  =========
  Fully Diluted            $     .35  $     .49   $    1.34  $    1.33
                           =========  =========   =========  =========

CASH DIVIDENDS PER COMMON SHARE
                           $     .16  $     .10   $     .47  $     .23
                           =========  =========   =========  =========

AVERAGE COMMON SHARES OUTSTANDING
                           9,106,760  9,022,910   9,064,297  9,024,039
                           =========  =========   =========  =========

See accompanying Notes to Consolidated Financial Statements


<PAGE>
F.N.B. CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

Dollars in thousands
Unaudited

Nine Months Ended September 30                            1996      1995  
                                                      ---------- ---------

OPERATING ACTIVITIES
Net income                                             $  13,446 $  13,185
Adjustments to reconcile net income to net 
  cash provided by operating activities:
    Depreciation and amortization                          3,252     3,544
    Provision for loan losses                              4,196     4,300
    Deferred taxes                                          (935)      215
    Gain on securities available for sale                   (771)     (423)
    Gain on sale of loans                                   (245)      (94)
    Proceeds from sale of loans                           21,621    23,166
    Loans originated for sale                            (17,816)  (26,953)
    Change in:
      Interest receivable                                  1,252      (365)
      Interest payable                                       627     1,740
    Other, net                                             1,853        (7)
                                                      ---------- ---------
      Net cash flows from operating activities            26,480    18,308
                                                      ---------- ---------

INVESTING ACTIVITIES
Net change in interest bearing deposits with banks           710      (360)
Net change in federal funds sold                          12,827    (1,099)
Purchase of securities available for sale                (54,374)  (61,384)
Purchase of securities held to maturity                  (30,410)  (35,082)
Proceeds from sale of securities available for sale       31,190     1,036
Proceeds from maturity of securities available for sale   67,064    35,754
Proceeds from maturity of securities held to maturity     18,736    58,628
Net change in loans                                      (84,824)  (10,662)
Increase in premises and equipment                        (4,635)   (1,514)
                                                      ---------- ---------
      Net cash flows from investing activities           (43,716)  (14,683)
                                                      ---------- ---------

FINANCING ACTIVITIES
Net change in non-interest bearing deposits               (8,259)    3,975
Net change in interest bearing deposits                   12,249     1,733
Net change in short-term borrowings                       31,216   (14,287)
Increase in long-term debt                                 8,016     5,611
Decrease in long-term debt                               (13,815)   (3,972)
Net acquisition of treasury stock                           (838)      (92)
Cash dividends paid                                       (4,882)   (2,671)
                                                      ---------- ---------
      Net cash flows from financing activities            23,687    (9,703)
                                                      ---------- ---------

NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS         6,451    (6,078)
Cash and due from banks at beginning of period            59,795    60,451
                                                      ---------- ---------
CASH AND DUE FROM BANKS AT END OF PERIOD               $  66,246 $  54,373
                                                      ========== =========


See accompanying Notes to Consolidated Financial Statements

<PAGE>
F.N.B. CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
SEPTEMBER 30, 1996

BASIS OF PRESENTATION

     The accompanying unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and
Article 10 of Regulation S-X.  Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting
principles for complete financial statements.  In the opinion of management,
all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for
the nine-month period ended September 30, 1996 are not necessarily indicative
of the results that may be expected for the year ended December 31, 1996. 
For further information, refer to the consolidated financial statements and
footnotes thereto incorporated by reference in the Corporation's annual
report on Form 10-K for the year ended December 31, 1995.

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make certain estimates
and assumptions that effect the amounts reported in financial statements. 
Actual results could differ from those estimates.

PER SHARE AMOUNTS

     Per share amounts have been adjusted for the 5% common stock dividend in
the second quarter of 1996.

     Primary earnings per common share is calculated by dividing net income,
adjusted for preferred stock dividends declared, by the sum of the weighted
average number of shares of common stock outstanding and the number of shares
of common stock which would be issued assuming the exercise of stock options
during each period.

     Fully diluted earnings per common share is calculated by dividing net
income by the weighted average number of shares of common stock outstanding,
assuming the conversion of outstanding convertible preferred stock from the
beginning of the year or date of issuance and the exercise of stock options.

     Cash dividends per common share are based on the actual cash dividends
declared adjusted for stock dividends.  Book value per common share is based
on shares outstanding at each period end adjusted retroactively for stock
dividends.

CASH FLOW INFORMATION

     Following is a summary of supplemental cash flow information (in
thousands):

     Nine months ended September 30                    1996      1995  
                                                    ---------  --------
     Cash paid for:
       Interest                                      $ 43,315  $ 41,449
       Income taxes                                     5,879     6,319
     Noncash Investing and Financing Activities:
       Acquisition of real estate in settlement of loans
                                                        1,672     1,567
       Loans granted in the sale of other real estate     319       281
       Conversion of minority interest                              540

<PAGE>
MERGERS AND DISPOSITIONS

     On February 2, 1996, the Corporation signed a definitive merger
agreement with Southwest Banks, Inc. (Southwest), a bank holding company
headquartered in Naples, Florida with assets of approximately $425 million. 
The merger agreement calls for an exchange of .819 share of F.N.B.
Corporation common stock for each share of Southwest common stock after
giving effect to the 5% stock dividend announced on April 24, 1996.  The
Corporation has reserved 3,276,700 shares to be issued in conjunction with
the merger.  The planned merger has been approved by both the Federal Reserve
Bank of Cleveland and the Shareholders of Southwest Banks, Inc.  The
transaction will be accounted for as a pooling of interests, and is expected
to close in early 1997, following the state of Florida's required statutory
waiting period.

     On November 6, 1996, the Corporation signed a definitive agreement to
sell its interest in Bucktail Bank and Trust Company to Sun Bancorp, Inc. 
The Corporation will receive Sun Bancorp, Inc. stock worth approximately
$17.5 million, which represents a 13.8 percent ownership interest in exchange
for 100 percent ownership in Bucktail Bank and Trust Company.  At September
30, 1996 Bucktail Bank and Trust Company had total assets of $121 million.

EFFECT OF NEW ACCOUNTING STANDARDS

     FAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to be disposed of," requires impairment losses to be
recorded on long-lived assets used in operations when indicators of
impairment are present and the undiscounted cash flows associated with the
asset are not sufficient to recover the assets' carrying amount.  The
impairment loss is measured by comparing the fair value of the asset to its
carrying amount.  Adoption of this Statement did not have a material effect
on the Corporation's financial position or results of operations.

       FAS No. 122, "Accounting for Mortgage Servicing Rights," an amendment of
FAS No. 65, allows enterprises engaging in mortgage banking activities to
recognize as separate assets rights to service mortgage loans originated for
sale.  Additionally, the enterprise must periodically assess its capitalized
mortgage servicing rights for impairment based on the fair value of those
rights.  Adoption of this Statement did not have a material effect on the
Corporation's financial position or results of operations, as the Corporation
does not significantly engage in the sale of mortgage loans.

     FAS No. 125, "Accounting for Transfers and Servicing of Financial Assets
and Extinguishment of Liabilities," establishes new standards for determining
whether a transfer constitutes a sale and, if so, the determination of the
resulting gain or loss.  These standards are based on the consistent
application of a financial-components approach that focuses on control. 
Under this approach, an entity recognizes the financial and servicing assets
it controls and the liabilities it has incurred, derecognizes financial
assets when control has been surrendered, and derecognizes liabilities when
extinguished.  Provisions of this statement are effective for certain
transactions entered into in 1997 and 1998.  The Corporation does not
anticipate that adoption of this statement will have a material effect on the
Corporation's financial position or results of operations.

PART I

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

LIQUIDITY AND INTEREST RATE SENSITIVITY

     The Corporation monitors its liquidity position on an ongoing basis to
assure that it is able to meet the need for funds at all times.  Given the
monetary nature of its assets and liabilities and the significant source of
liquidity provided by its available for sale securities portfolio, the
Corporation generally has sufficient sources of funds available as needed to
meet its routine, operational cash needs.

<PAGE>
     In addition to normal liquidity provided from operations, the
Corporation has external sources of funds available should it desire to use
them.  These include approved lines of credit with several major domestic
banks, of which $25.0 million was unused at September 30, 1996.  To further
meet its liquidity needs, the Corporation also has access to the Federal
Reserve System, the Federal Home Loan Bank and other uncommitted funding
sources.

     Interest rate sensitivity measures the impact that future changes in
interest rates will have on net interest income.  The cumulative gap reflects
a point-in-time net position of assets and liabilities repricing in specified
time periods.  The gap is one measurement of risk inherent in a balance sheet
as it relates to changes in interest rates and their effect on net interest
income.

     The gap analysis which follows is based on a combination of asset and
liability amortizations, maturities and repricing opportunities.  Non-
maturity deposit balances have been allocated to various repricing intervals
to more accurately depict their anticipated behavior and characteristics. 
Based on the cumulative one year gap in this table and assuming no
restructuring or modifications to asset/liability composition, a rise in
interest rates would have a negative impact on net interest income. 

     Gap analyses alone do not accurately measure the magnitude of changes in
net interest income since changes in interest rates do not affect all
categories of assets and liabilities equally or simultaneously.  Recognizing
that traditional gap analyses do not measure dynamically the exposure to
interest rate changes, management also relies on computer simulation modeling
to measure the effect of upward and downward interest rate changes on net
interest income.

     Through the review of gap analyses and simulation modeling, management
continually monitors the Corporation's exposure to changing interest rates. 
Management attempts to mitigate repricing mismatches through asset and
liability pricing and through matched maturity funding.  

     Following is the gap analysis as of September 30, 1996 (in thousands):

                            WITHIN     4-12       1-5      OVER
                           3 MONTHS   MONTHS     YEARS    5 YEARS     TOTAL
                           --------- --------- --------- --------- ----------
INTEREST EARNING ASSETS
Interest bearing deposits 
  with banks               $   1,893                                $   1,893
Federal funds sold             9,508                                    9,508
Securities:
  Available for sale          26,333 $  68,303 $  67,032 $  17,688    179,356
  Held to maturity               766    24,198   121,547     2,083    148,594
Loans, net of unearned       274,867   251,205   488,116   284,817  1,299,005
                           --------- --------- --------- --------- ----------
                             313,367   343,706   676,695   304,588  1,638,356
Other assets                                               110,097    110,097
                           --------- --------- --------- --------- ----------
                           $ 313,367 $ 343,706 $ 676,695 $ 414,685 $1,748,453
                           ========= ========= ========= ========= ==========
INTEREST BEARING LIABILITIES
Deposits:
  Interest checking        $   8,651 $  25,953 $ 138,424           $  173,028
  Savings                     32,835    98,505   256,546              387,886
  Time deposits              177,314   259,433   285,757 $   3,240    725,744
Short-term borrowings         45,117    21,356    19,967               86,440
Long-term debt                   890     4,061    14,798    14,207     33,956
                           --------- --------- --------- --------- ----------
                             264,807   409,308   715,492    17,447  1,407,054
Other liabilities                                          190,326    190,326
Stockholders' equity                                       151,073    151,073
                           --------- --------- --------- --------- ----------
                           $ 264,807 $ 409,308 $ 715,492 $ 358,846 $1,748,453
                           ========= ========= ========= ========= ==========

PERIOD GAP                 $  48,560 $ (65,602)$ (38,797)$  55,839
                           ========= ========= ========= =========

CUMULATIVE GAP             $  48,560 $ (17,042)$ (55,839)
                           ========= ========= ========= 

RATE SENSITIVE ASSETS/RATE 
  SENSITIVE LIABILITIES 
  (CUMULATIVE)                  1.18      0.97      0.96      1.16
                           ========= ========= ========= =========

CUMULATIVE GAP AS A PERCENT
  OF TOTAL ASSETS               2.8%     (1.0%)    (3.2%)
                           ========= ========= ==========

<PAGE>
CAPITAL RESOURCES

     The assessment of capital adequacy depends on a number of factors such
as asset quality, liquidity, earnings performance and changing competitive
conditions and economic forces.  The Corporation maintains a strong capital
base to support its growth and expansion activities, to provide stability to
current operations and to promote public confidence.
                                                      
     The capital management function is a continuous process.  Central to
this process is internal equity generation accomplished mainly by earnings
retention.  Since December 31, 1995, total stockholders' equity has increased
$7.7 million as a result of earnings retention.  For the nine months ended
September 30, 1996, the return on average equity was 12.13%.  Total cash
dividends declared represented 36.31% of net income.  Book value per share
was $15.48 at September 30, 1996, compared to $14.67 at December 31, 1995.

NON-PERFORMING ASSETS AND ALLOWANCE FOR LOAN LOSSES

     Non-performing assets include non-performing loans and other real estate
owned.  Non-performing loans include non-accrual loans and restructured
loans.  Non-accrual loans represent loans on which interest accruals have
been discontinued.  Generally, it is the Corporation's policy to discontinue
interest accruals when principal or interest is due and has remained unpaid
for 90 days or more unless the loan is both well secured and in the process
of collection.  When a loan is placed on non-accrual status, unpaid interest
credited to income in the current year is reversed and unpaid interest
accrued in prior years is charged against the allowance for loan losses. 
Interest received on non-accrual loans is either applied against principal or
reported as interest income, according to management's judgement as to the
collectibility of principal.  Loans which reach non-accrual status may not be
restored to accrual status until all delinquent principal and interest has
been paid, or the loan becomes both well secured and in the process of
collection.  Restructured loans are loans in which the borrower has been
granted a concession on the interest rate or the original repayment terms due
to financial distress.

     Following is a summary of non-performing assets (dollars in thousands):

                                                  SEPTEMBER 30, DECEMBER 31,
                                                      1996          1995   
                                                 -------------  ------------
Non-performing assets:
  Non-accrual loans                                  $ 5,097        $ 5,605
  Restructured loans                                   2,123          3,075
                                                     -------       --------
    Total non-performing loans                         7,220          8,680
Other real estate owned                                3,541          2,742
                                                     -------       --------
    Total non-performing assets                      $10,761        $11,422
                                                     =======       ========

Asset quality ratios:
  Non-performing loans as percent of total loans         .56%           .71%
  Non-performing assets as percent of total assets       .62%           .67%

     Non-performing loans are closely monitored on an ongoing basis as part
of the Corporation's loan review process.  The potential risk of loss on
these loans is evaluated by comparing the loan balance to the present value
of projected future cash flows or the value of any underlying collateral,
recognizing losses where appropriate.  

     Management's analysis of the allowance for loan losses includes the
evaluation of the loan portfolio based on internally generated loan review
reports and the historical loss experience of the remaining balances of the
various homogeneous loan pools which comprise the loan portfolio.  Specific
factors which are evaluated include the previous loan loss experience with
the customer, the status of past due interest and principal payments on the
loan, the collateral position of the loan, the quality of financial
information supplied by the borrower and the general financial condition of
the borrower.  Historical loss experience on the remaining portfolio segments
is considered in conjunction with current status of economic conditions, loan
loss trends, delinquency and non-accrual trends, credit administration,
concentrations of credit and off-balance sheet risk.

<PAGE>
     Following is a summary of changes in the allowance for loan losses and
selected ratios (dollars in thousands):
                                       THREE MONTHS ENDED  NINE MONTHS ENDED
                                          SEPTEMBER 30,      SEPTEMBER 30,
                                       -----------------   ----------------
                                         1996      1995      1996     1995
                                       -------   -------   -------  -------
Balance at beginning of period         $22,102   $21,173   $21,550  $20,295

Charge-offs                             (1,819)   (1,702)   (4,873)  (4,588)
Recoveries                                 323       215     1,123    1,045
                                       -------   -------   -------  -------
  Net charge-offs                       (1,496)   (1,487)   (3,750)  (3,543)

Provision for loan losses                1,390     1,366     4,196    4,300
                                       -------   -------   -------  -------
Balance at end of period               $21,996   $21,052   $21,996  $21,052
                                       =======   =======   =======  =======

Allowance for loan losses to:
  Total loans, net of unearned income                        1.69%     1.75%
  Non-performing loans                                     304.23%   238.93%

REGULATORY MATTERS

     The Corporation and its subsidiaries are subject to various regulatory
capital requirements administered by the federal banking agencies.  Failure
to meet minimum capital requirements can initiate certain mandatory, and
possibly additional discretionary actions by regulators that, if undertaken,
could have a direct material effect on the Corporation's financial
statements.  Under capital adequacy guidelines and the regulatory framework
for prompt corrective action, the Corporation and its banking subsidiaries
must meet specific capital guidelines that involve quantitative measures of
assets, liabilities and certain off-balance sheet items as calculated under
regulatory accounting practices.  The Corporation's and banking subsidiaries'
capital amounts and classifications are also subject to qualitative judgments
by the regulators about components, risk weightings and other factors.

     Quantitative measures established by regulators to ensure capital
adequacy require the Corporation and its banking subsidiaries to maintain
minimum amounts and ratios of total and tier 1 capital (as defined in the
regulations) to risk-weighted assets (as defined) and of tier 1 capital to
average assets (as defined).  Management believes, as of September 30, 1996,
that the Corporation meets all capital adequacy requirements to which it is
subject, as follows (dollars in thousands):

                                                              To Be Well
                                                           Capitalized Under
                                            For Capital    Prompt Corrective
                             Actual      Adequacy Purposes Action Provisions
                        ---------------- ----------------- -----------------
                         Amount   Ratio   Amount    Ratio   Amount    Ratio
                        -------- ------- --------  ------- --------  -------
Total Capital           $171,242   13.9% $ 98,794     8.0% $123,492    10.0%
  (to risk-weighted assets)
Tier 1 Capital          $145,683   11.8% $ 49,397     4.0% $ 74,095     6.0%
  (to risk-weighted assets)
Tier 1 Capital          $145,683    8.4% $ 69,374     4.0% $ 86,718     5.0%
  (to average assets)

     As of September 30, 1996, the Corporation and each of its banking
subsidiaries have been categorized as "well capitalized" under the regulatory
framework for prompt corrective action.
 
FINANCIAL INFORMATION SUMMARY

     Net income for the first nine months of 1996 was $13.4 million compared
to $13.2 million for the first nine months of 1995.  Primary earnings per
share for those periods were $1.40 and $1.38, respectively, and $1.34 and
$1.33 on a fully diluted basis.  Highlights for the first nine months of 1996
include:

     o   A 12.13% return on average equity and a 1.04% return on
         average assets.

     o   A net interest margin on a fully taxable equivalent basis of 5.02%.

     o   A $3.0 million one-time assessment to recapitalize the Savings
         Association Insurance Fund as mandated by Congress.

<PAGE>
FIRST NINE MONTHS OF 1996 AS COMPARED TO FIRST NINE MONTHS OF 1995:

     The following table provides information regarding the average balances
and yields and rates on interest earning assets and interest bearing
liabilities (dollars in thousands):

Nine Months Ended September 30          1996                     1995
                           ------------------------- ------------------------
                            AVERAGE           YIELD/ AVERAGE           YIELD/
                            BALANCE  INTEREST  RATE  BALANCE  INTEREST  RATE
                           --------- -------- ----- --------- -------- -----
ASSETS
Interest earning assets:
Interest bearing deposits 
 with banks                $   3,166 $    125 5.26% $   4,611 $    213 6.17%
Federal funds sold            17,374      700 5.37     21,136      949 5.98
Securities:
 U.S. Treasury and other 
  U.S. Government agencies 
  and corporations           303,451   13,534 5.96    321,237   13,408 5.58
 States of the U.S. and 
  political subdivisions (1)  39,997    1,744 5.81     34,900    1,674 6.40
 Other securities (1)         16,832      634 5.02     14,195      510 4.79
Loans (1) (2)              1,258,725   88,873 9.43  1,195,735   85,869 9.60
                           --------- --------       --------- --------
  Total interest
   earning assets          1,639,545  105,610 8.60  1,591,814  102,623 8.62
                          ---------- --------       --------- --------
Cash and due from banks       53,924                   53,042
Allowance for loan losses    (22,038)                 (21,163)
Premises and equipment        23,868                   22,998
Other assets                  39,453                   44,732
                          ----------                ---------
                          $1,734,752               $1,691,423
                          ==========               ==========
LIABILITIES
Interest bearing liabilities:
Deposits:
 Interest bearing demand  $  166,546 $  1,825 1.46 $  153,776 $  2,011 1.75
 Savings                     396,549    7,304 2.46    425,510    7,961 2.50
 Other time                  733,774   30,068 5.47    694,440   28,388 5.48
Short-term borrowings         64,684    2,799 5.78     55,949    2,499 5.97
Long-term debt                35,183    1,996 7.56     39,594    2,331 7.85
                          ---------- --------      ---------- --------
  Total interest
   bearing liabilities     1,396,736   43,992 4.21  1,369,269   43,190 4.22
                          ---------- --------      ---------- --------
Non-interest bearing
 demand deposits             157,815                  159,687
Other liabilities             32,076                   29,388
                          ----------               ----------
                           1,586,627                1,558,344
                          ----------               ----------

STOCKHOLDERS' EQUITY         148,125                  133,079
                          ----------               ----------
                          $1,734,752               $1,691,423
                          ==========               ==========
Excess of interest earning 
 assets over interest 
 bearing liabilities      $  242,809               $  222,545
                          ==========               ==========

Net interest income                  $ 61,618                 $ 59,433
                                     ========                 ========

Net interest spread                           4.39%                    4.40%
                                              =====                    =====

Net interest margin (3)                       5.02%                    4.99%  
                                              =====                    =====
(1)  The amounts are reflected on a fully taxable equivalent basis using the
     federal statutory tax rate of 35% adjusted for certain federal tax
     preferences.
(2)  Average balance includes non-accrual loans.  Loans consist of average
     total loans less average unearned income.  The amount of loan fees
     included in interest income on loans is immaterial.
(3)  Net interest margin is calculated by dividing the difference between
     total interest earned and total interest paid by total interest earning
     assets.

<PAGE>
     Net interest income, the Corporation's primary source of earnings, is
the amount by which interest and fees generated by interest earning assets,
primarily loans and securities, exceed interest expense on deposits and
borrowed funds.  During the first nine months of 1996, net interest income,
on a fully taxable equivalent basis, totaled $61.6 million, representing a
3.68% increase over the first nine months of 1995.  Net interest income as a
percentage of average earning assets (commonly referred to as the margin)
rose to 5.02% at September 30, 1996 from 4.99% at September 30, 1995.

     Net interest income can be analyzed in terms of the impact of changes in
the volume of interest earning assets and interest bearing liabilities and
changes in the interest rates.  The following table sets forth certain
information regarding changes in net interest income attributable to changes
in the volumes of interest earning assets and interest bearing liabilities
and changes in the rates for the nine months ending September 30, 1996 as
compared to the nine months ending September 30, 1995 (in thousands):

                                                  VOLUME    RATE       NET
                                                 -------   -------   -------
INTEREST INCOME
Interest bearing deposits with banks             $   (58)  $   (30)  $   (88)
Federal funds sold                                  (156)      (93)     (249)
Securities:
  U.S. Treasury and other U.S. 
    Government agencies and corporations            (769)      895       126
  States of the U.S. and political subdivisions      228      (158)       70
  Other securities                                   100        24       124
Loans                                              4,454    (1,450)    3,004
                                                 -------   -------   -------
                                                   3,799      (812)    2,987
                                                 -------   -------   -------
INTEREST EXPENSE
Deposits:
  Interest bearing demand                            157      (343)     (186)
  Savings                                           (533)     (124)     (657)
  Other time                                       1,613        67     1,680
Short-term borrowings                                348       (48)      300
Long-term debt                                      (250)      (85)     (335)
                                                 -------   -------   -------
                                                   1,335      (533)      802
                                                 -------   -------   -------
NET CHANGE                                       $ 2,464   $  (279)  $ 2,185
                                                 =======   =======   =======

     The amount of change not solely due to rate or volume changes was
allocated between the change due to rate and the change due to volume based
on the relative size of the rate and volume changes.

     Total interest income on a fully taxable equivalent basis increased $3.0
million or 2.91% for the first nine months of 1996, compared to the first
nine months of 1995.  Interest income on loans increased 3.50% from $85.9
million for the first nine months of 1995 to $88.9 million for the first nine
months of 1996, as a result of greater demand in the commercial and consumer
loan portfolios.  Average loans increased 5.40% over these same time periods. 
Interest on U.S. Treasury and other U.S. Government agencies and corporations
increased slightly to $13.5 million for the first nine months of 1996 as
compared to the first nine months of 1995.

     Total interest expense increased $802,000 or 1.86% for the nine months
ended September 30, 1996, compared to the nine months ended September 30,
1995.  Interest expense on deposits increased 2.18% to $39.2 million over
these time periods, due to additional growth and a shift in the deposit mix
to time deposits.

     The provision for loan losses totaled $4.2 million for the first nine
months of 1996, representing a decrease of 2.42% from the first nine months
of 1995.  The reduction in the provision for loan losses is a direct result
of improving asset quality and management's analysis of the adequacy of the
allowance for loan losses which takes into consideration all factors relevant
to the collectibility of the existing portfolio.

<PAGE>
     Total non-interest income increased 3.24% during the first nine months
of 1996 compared to the same period of 1995.  This increase was attributable
to increases in trust income and securities gains offset by a decrease in
insurance commissions and fees. 

     Total non-interest expenses increased 6.60% during the first nine months
of 1996, compared to the first nine months of 1995.  Deposit insurance
accounted for the majority of this variance as a result of a $3.0 million
one-time assessment to recapitalize the Savings Association Insurance Fund
(SAIF), which was mandated by Congress and signed into law on September 30 of
this year.  The legislation included a one-time charge to earnings for all
deposits insured by the SAIF, including those held by chartered commercial
banks as a result of previous acquisitions.  The legislation also included
provisions that will result in a modest reduction in future annual deposit
insurance costs.

     Income before taxes was $19.4 million for the first nine months of 1996,
representing a decrease of $133,000 or .68% over the same period of 1995. 
Income taxes decreased $394,000 or 6.23% over the same periods primarily due
to the one-time assessment to recapitalize the SAIF.

     Consolidated net income was $13.4 million for the first nine months of
1996, representing a $261,000 or 1.98% increase over the first nine months of
1995.  The Corporation's return on average assets was 1.04% for both the
first nine months of 1996 and 1995, while the return on average equity was
12.13% and 13.25% for those same periods, respectively.

THIRD QUARTER OF 1996 AS COMPARED TO THIRD QUARTER OF 1995

     During the third quarter of 1996, net interest income increased $542,000
or 2.77% over the third quarter of 1995.  Total interest income remained
constant while total interest expenses decreased $443,000 or 2.96% over these
same periods.  Interest expense on deposits accounted for the majority of
this decrease due to the change in the deposit mix.

     The provision for loan losses remained constant at $1.4 million for the
third quarter of both 1995 and 1996.

     Total non-interest income increased $648,000 or 18.27% during the third
quarter of 1996, compared to the same quarter of 1995, largely as a result of
increases in trust income and securities gains.  Total non-interest expenses
increased $3.3 million or 22.62% from the third quarter in 1995 mainly due to
the increase of $3.0 million in deposit insurance as a result of the one-time
assessment to recapitalize the SAIF.

     Income before taxes decreased to $5.0 million in the third quarter of
1996 from $7.1 million in the same period of 1995.  Income tax expense
decreased to $1.5 million from $2.3 million over these same periods.  Net
income totaled $3.5 million for the third quarter of 1996, compared to $4.9
million for the third quarter of 1995.


<PAGE>
PART II

ITEM 1.   LEGAL PROCEEDINGS 

     No material pending legal proceedings exist to which the Corporation or
any of its subsidiaries is a party, or of which any of their property is the
subject, except ordinary routine proceedings which are incidental to the
ordinary conduct of business.  In the opinion of management, pending legal
proceedings will not have a material adverse effect on the consolidated
financial position of the Corporation and its subsidiaries.

ITEM 2.   CHANGES IN SECURITIES 

     Not applicable

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES 

     Not applicable

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS 

     Not applicable

ITEM 5.   OTHER INFORMATION
       Not applicable

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K 

     (a)  Exhibits:

     3.1. Articles of Incorporation.  The Articles of Incorporation of F.N.B. 
          Corporation or instruments corresponding thereto are currently in   
          effect. On September 13, 1996, the Articles were amended as        
          follows:

          NOW, THEREFORE, BE IT RESOLVED, that the first paragraph of Article 
          5 of the Corporation's Articles of Incorporation be and hereby is   
          amended to read as follows:

                "5,    The aggregate number of shares which the Corporation   
                shall have authority to issue is One Hundred and Twenty       
                Million (120,000,000) shares of which Twenty Million          
                (20,000,000) shall be preferred stock, par value $10.00 per   
                share, issuable in one or more series, and One Hundred        
                Million (100,000,000) shares shall be common stock, par value
                $2.00 per share"

     10.5. Revised and Restated Amendment No. 2 to Employment Agreement       
           between F.N.B. Corporation and Peter Mortensen (filed herewith).

<PAGE>
     11.   F.N.B. Corporation
           STATEMENT RE COMPUTATION OF PER SHARE EARNINGS 

           Dollars in thousands

                                   THREE MONTHS ENDED    NINE MONTHS ENDED
                                      SEPTEMBER 30,        SEPTEMBER 30,      
                                  -------------------    -------------------
                                    1996       1995        1996       1995
                                 --------- ----------    -------- ----------
          PRIMARY

          Net Income            $    3,503 $    4,856  $   13,446 $   13,185
          Less:  Preferred Stock
             Dividends Declared       (186)      (212)       (595)      (638)
                                ---------- ----------  ---------- ----------
          Net Income Applicable
             to Common Stock    $    3,317 $    4,644  $   12,851 $   12,547
                                ========== ==========  ========== ==========
          Average Common Shares 
             Outstanding         9,106,760  9,022,910   9,064,297  9,024,039
          Net Effect of Dilutive Stock
             Options - Based on the Treasury
          Stock Method Using Average
             Market Price           89,263     43,256      84,582     38,027
                                ---------- ----------  ---------- ----------
                                 9,196,023  9,066,166   9,148,879  9,062,066  
                                ========== ==========  ========== ==========
          Net Income per Common Share $.36       $.51       $1.40      $1.38
                                      ====       ====       =====      =====


          FULLY DILUTED

          Net Income Applicable
             to Common Stock    $    3,503 $    4,856  $   13,446 $   13,185
                                ========== ==========  ========== ==========
          Average Common Shares 
             Outstanding         9,106,760  9,022,910   9,064,297  9,024,039
          Series A Convertible
           Preferred Stock          26,268     32,578      26,268     32,578
          Series B Convertible
             Preferred Stock       766,534    839,154     825,816    839,370
          Net Effect of Dilutive Stock
             Options - Based on the Treasury
             Stock Method Using the Period-End
             Market Price, If Higher than
             Average Market Price   89,263     45,678      88,113     45,678
                                ---------- ----------  ---------- ----------
                                 9,988,825  9,940,320  10,004,494  9,941,665
                                ========== ==========  ========== ==========

          Net Income per Common Share $.35       $.49       $1.34      $1.33
                                     =====       ====       =====      =====

    27.   Financial Data Schedule (filed herewith)

    (b)   Reports on Form 8-K

          A report on Form 8-K, dated August 13, 1996, was filed by the       
          Corporation.  The Form 8-K disclosed pro-forma financial            
          information for the period ended June 30, 1996, relating to the     
          definitive merger agreement between F.N.B. Corporation and          
          Southwest Banks, Inc. and consolidated financial information for    
          Southwest Banks, Inc.


<PAGE>
                                  SIGNATURES


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


                                     F.N.B. Corporation
                                     ----------------------------------------
                                     (Registrant)



Dated: November 13, 1996              /s/Peter Mortensen
       ----------------------------  ----------------------------------------
                                     Peter Mortensen
                                     Chairman and President
                                     (Principal Executive Officer)

Dated: November 13, 1996             /s/John D. Waters                        
       ----------------------------  ----------------------------------------
                                     John D. Waters
                                     Vice President & Chief Financial Officer
                                     (Principal Financial Officer)



                        POST-EMPLOYMENT SERVICES AGREEMENT 
                        ---------------------------------- 

     THIS  AGREEMENT,  entered into  as  of    September 10       1996,  by
                                             --------------------,
and between  F.N.B. CORPORATION,  a  Pennsylvania corporation  (the "Company"), 
and PETER   MORTENSEN,   an   individual   residing   in   Hermitage,  
Pennsylvania ("Mortensen"), 

                                Witnesseth that: 
                                ---------------  

     WHEREAS,  Mortensen  has  been  an  employee  of  the  Company's 
principal subsidiary since March 1,  1959 and was for  many years its
President and  Chief Executive Officer and is currently and  for many years
has been the Chairman of the Board and Chief Executive Officer of the
Company; 

     WHEREAS, Mortensen and the Company are parties to an Employment
Agreement dated as  of January 1, 1990, as amended by an Amendment to
Employment Agreement dated  June 2, 1994 and Amendment  No. 2 to Employment 
Agreement dated June 26, 1995 (the "Employment Agreement"); 

     WHEREAS,  Mortensen  plans to  retire as  an  employee and  Chief
Executive Officer of the Company at  or prior to December 31, 2000, the
outside expiration date  of  the term  of  his  employment under  Section 
1(b)  of the  Employment Agreement; 

     WHEREAS, the Company, upon the retirement of Mortensen, does not wish 
to lose the  benefit of  his years  of experience with the Company, 
especially in connection with oversight of the Company's banking
subsidiaries, his  knowledge of the markets in which the Company competes,
and his expertise in the financial services industry;  

     WHEREAS,  Mortensen and the Company  are parties to  a Consulting
Agreement dated as of June 26, 1995 (the "Consulting Agreement"); 

     WHEREAS, the  Consulting Agreement and  Amendment No. 2 to  Employment
Agreement were entered into simultaneously by Mortensen and the Company; 

     WHEREAS,  Mortensen and  the Company executed  an  agreement dated  as 
of October 13,  1995  under which  the operation  of  the Consulting 
Agreement and Amendment  No. 2  to  Employment  Agreement were  suspended 
and  curtailed  in accordance with Paragraph 13  of the Consulting Agreement
and Section 14 of the Employment Agreement; 

     WHEREAS, Paragraph 13 of the Consulting Agreement provides in the event
of any conflict between that Agreement  and any statute,  law, ordinance,
order or regulation,  the Consulting Agreement  shall be  curtailed  and
limited  to the extent necessary to bring it within applicable legal
requirements; 

     WHEREAS, the  Company has reviewed the  Consulting Agreement with 
outside experts taking into account Federal Reserve regulations and its
discussions with Federal Reserve examiners; 

     WHEREAS, outside experts and consultants with experience in, insight to
and knowledge of, banking industry executive compensation practices have
advised the Company that the terms of this  Agreement are consistent with
industry practices for  post-employment services  for  executives with  the
experience,  knowledge, ability and other qualifications of Mortensen as well
as for the size, condition and location of the Company; 

     WHEREAS,  outside bank regulatory counsel has advised the Company that
this Agreement  does not violate any  publicly announced rule,  regulation,
or policy governing executive compensation applicable to the Company; 

      WHEREAS,  Mortensen and  the Company are committed to complying  with
all statutes,  laws, ordinances, orders and regulations and to operating the
Company in a safe and sound manner; and 

     WHEREAS,  the Company  and  Mortensen each  desires that,  in  lieu of 
the employment relationship contemplated by Section  20 of the Employment
Agreement, his services continue to be available to the Company in the
capacity as Chairman of the Board of  Directors, as a Director  or as an
independent consultant  upon the terms and conditions herein set forth; 

     NOW,  THEREFORE, in  consideration  of the  premises  and covenants 
herein contained, and intending  to  be legally  bound, the  parties  hereto
agree  as follows: 

     1.   Effect on Other Agreements. 
          --------------------------  

          (a)  In consideration of the sum of  one dollar ($1.00) paid from 
the Company to Mortensen and for other  good and valuable consideration, the
parties hereby agree to  revoke and terminate  their Agreement  dated as of 
October 13, 1995  thereby reinstating  Amendment  No. 2  to  Employment 
Agreement  and  the Consulting Agreement. 

          (b)  In consideration of the sum  of one dollar ($1.00) paid  from
the Company to Mortensen and  for other good and valuable consideration, the
parties hereby agree  to revoke and  terminate the  Consulting Agreement and 
revise and restate  Amendment No. 2 to Employment Agreement to conform to the
terms of this Agreement. 

     2.   Continued Service as Chairman of the Board.  Mortensen hereby
          ------------------------------------------                  
agrees to serve as a member of the Board  of Directors of the Company (and 
any one or more of its subsidiaries)  after cessation of his full-time
employment  with the Company under the Employment Agreement, subject to his
election as a Director by the Shareholders of the Company.  If requested by
the Board of Directors of the Company, Mortensen agrees to serve as Chairman
of the Board of Directors (but not (i) as Chief Executive Officer, (ii) in
any capacity of acting as part of day-to-day  management or (iii) in any
capacity that would be  sufficient to result in  a suspension of benefits
under any of the retirement benefit programs of the Company) for a period not
to exceed three years.  Such three-year period, which  shall begin not later
than December 31, 2000, shall be referred to as the "Post-Employment Term." 
Mortensen's service as Chairman of the Board during the Post-Employment Term
shall be subject to the following terms and conditions: 
 
         (a)  The Company shall  pay Mortensen  an annual  fee of  $175,000
to serve as Chairman  of the  Board during  the Post-Employment  Term.  
Except as provided in subparagraph (g) below, Mortensen will not be paid any
other fees or cash compensation with respect to  service on  the  Board  of 
Directors  or committees of the Board of Directors of the Company. 

          (b)  If the Board of Directors of the Company does not elect
Mortensen to be Chairman of  the Board or terminates his service as  Chairman
of the Board during the  Post-Employment Term for any reason  other than
proper cause, death, disability or material breach of the Employment
Agreement or this Agreement, the Company  shall  thereafter  be   and  remain 
obligated  to  pay   to  Mortensen compensation at the rate described in
subparagraph (a) as follows: 

               (i)  until  the   expiration  of  the  Post-Employment Term    
                    if Mortensen ceases  his full-time employment  with the   
                    Company prior to January 1, 1999; or  
 
               (ii) until  December 30, 2001  if Mortensen ceases  his        
                    full-time employment with the Company on or after January 
                    1, 1999 but not later than December 30, 2001.  
 
          (c)  In  the event that  Mortensen is not  serving as  Chairman of
the Board but is  receiving compensation  under the provisions  of
subparagraph  (b) above, Mortensen agrees to  serve as a consultant to the 
Company subject to the terms and conditions of subparagraphs 3(c) and 3(d). 

          (d)  For any part of the Post-Employment  Term that occurs on or
after December 31,  2001,  Mortensen will be entitled to,  and the  Company 
will be obligated  to pay,  compensation at the  rate described in
subparagraph (a) only for the time that he actually serves as Chairman of the
Board. 

          (e)  Mortensen  shall perform  such duties  as Chairman  of the 
Board under this Paragraph as the Board of Directors may reasonably request,
which may include any  or  all  of  the  following:   providing  advice  and 
counsel to management; participating in corporate strategic planning; 
providing advice in connection with major corporate transactions, such  as
mergers and acquisitions; presiding at  all meetings  of the  Board of
Directors  and shareholders  of the Company; with the assistance of
management, planning the content and agenda  of such  meetings; supervising 
the  work of various committees of  the Board  of Directors (except for the
Audit Committee); serving as Chairman of the Executive Committee; recruiting,
training and supervising the activities  of other members of  the Board  of 
Directors;  communicating  with  other  participants  in  the financial 
services  industry and  markets  to  obtain independent  information,
insights, and assessments  of trends  and developments in  the industry for 
the benefit and  assistance of  the Board  of Directors  in discharging  its
duties; representing the Company in its  participation in the affairs of
industry  trade associations; supervising  the Company's  communications with
its  shareholders; participating in customer  and public relations;
participating in charitable and community organizations which the  Company or
its subsidiaries wish  to support; and any other duties assigned from time to
time by the Board of Directors of the Company.   Mortensen shall devote his 
best efforts  to fulfilling  his role as Chairman of the  Board under this
Paragraph 2 and  shall apply substantially the same  degree of skill and
diligence in such service as applied by him during the term of the Employment
Agreement; however,  Mortensen shall not be required to devote more  than 
1,000 hours  on  an annual  basis to  his  duties under  this Paragraph 2 and
Mortensen's hours shall be further subject to the limitations of Paragraph 7
below. 

          (f)  The occurrence  of any of  the following events  or
circumstances shall constitute  "proper cause" for the removal of Mortensen
as Chairman of the Board, at the  election of the  Board of  Directors of the 
Company, during  the Post-Employment Term under this Agreement: 

               (i)  Mortensen shall  voluntarily resign  as a director  of  
                    the Company without approval of the Board  of Directors 
                    of the Company for reasons other than a breach of  this  
                    Agreement in any material respect by the Company which    
                    has not been cured within 30 calendar  days after the     
                    Company's receipt of written notice of such breach from   
                    Mortensen; 

             (ii)   the  perpetration of  defalcations by  Mortensen        
                    involving the Company or  any of its  affiliates, as    
                    established by certified public  accountants employed   
                    by the Company, or willful, reckless or grossly         
                    negligent  conduct  of Mortensen  entailing  a          
                    substantial  violation  of  any material  provision  of 
                    the laws, rules, regulations  or orders of any           
                    governmental  agency  applicable  to  the Company or     
                    its subsidiaries; 
 
            (iii)   the  repeated and deliberate  failure by  Mortensen,    
                    after advance written  notice to him, to  comply with   
                    reasonable policies or directives of the Board of       
                    Directors; or

             (iv)   Mortensen  shall  breach  this Agreement  in  any       
                    other material respect and fail to  cure such breach    
                    within 30 calendar days after Mortensen receives        
                    written notice  of such breach from the Company; 

provided, however, the inability of the Company to achieve favorable results
- --------  -------                                                             
of operations during the Post-Employment Term for reasons essentially
unrelated to the events or circumstances described in subparagraphs (i),
(ii), (iii) and (iv) hereof shall not be deemed to constitute "proper cause."

          (g)  Mortensen  may serve  as  a director  of  any subsidiary  of 
the Company and receive the usual fee paid to any other director of such
subsidiary.

    3.   Engagement of Mortensen as a Consultant.   
        ------------------------------------------    

          (a)  The Company hereby agrees to appoint Mortensen as a consultant
 to the Company, and Mortensen hereby agrees to accept such appointment for
and during the term described in subparagraph (b) below and subject to the
terms and conditions of this Agreement.   

          (b)  Mortensen's  term  as  a consultant  to  the  Company  under
this Paragraph 3 shall  commence either upon  the termination of  the
Post-Employment Term or,  if the  Post-Employment Term  ends after  December
31, 2001, upon  the first date after December 31, 2001 on which Mortensen is
not serving as Chairman of the Board  of the  Company ("Commencement Date").  
The  Company in its sole discretion may cancel this Agreement for consulting
services of Mortensen (i) by giving written  notice to  Mortensen not less
than 60 days in advance of any annual  anniversary of the  Commencement Date
or (ii) upon the occurrence of a material  breach of  this Agreement by
Mortensen  that is  not cured  within 30 calendar days after  Mortensen
receives written notice  of such breach from  the Company.   In any event,
the term of the consulting arrangement provided for in this  Paragraph 3 
shall  terminate on  the  fourth  annual  anniversary of the Commencement
Date.

          (c)  It is hereby understood that the services of Mortensen are
unique and  not readily  replaceable and  that all consultancy services
agreed to  be performed hereunder shall be performed  exclusively by
Mortensen and not by  any other person.   Mortensen shall provide such 
consulting services to the Company and its subsidiaries as are from time to 
time reasonably requested by the Board of Directors of the Company and  shall
provide such services with  substantially the same  degree of  skill  and
diligence as he  applied during the  term of the Employment  Agreement.  In
providing such services, Mortensen shall make himself reasonably  available
during  normal  business  hours  for  general  advice  and consultation in
relation to strategic planning, growth and expansion, merger and acquisition
transactions,  investor relations,  human resource need  assessments and 
performance appraisals,  and  other aspects  of  the operations,  financial
affairs and  business of the Company  and its subsidiaries.   Mortensen's
duties hereunder may also include (i) representation of the  Company's
interests in one or more trade  associations and in governmental  affairs,
and (ii) participation in  charitable and community organizations which the
Company or its subsidiaries wish to support. 

          (d)  During each  annual period beginning with  the Commencement
Date, Mortensen  shall devote up  to 70 days  to providing consulting 
services to the Company.   The Company shall make available to Mortensen
consulting assignments, as described in subparagraph (c) above, sufficient to
enable him to devote up to 70 days  of service in any annual period in effect
under subparagraph (b) above. Travel time expended in  connection with the
duties performed hereunder shall be included as  time devoted pursuant  to
this  Agreement, except that  travel time shall not include any time for
travel of Mortensen between any of his residences and the Company's
headquarters. 

          (e)  The Company shall pay Mortensen at the daily rate of
compensation set forth  in Schedule A (the "Daily  Rate") in increments of 
one-half days for any  consulting  services  performed   under  this 
Paragraph  3.     The  total compensation paid to Mortensen  under this
Paragraph 3 during any  annual period (as measured  from the Commencement
Date  or any annual anniversary  date of the Commencement  Date) (an "Annual
Period")  shall  not exceed  the Daily  Rate in effect for such period
multiplied times 70 (the "Annual Limit").   

          (f)  Mortensen  shall submit invoices  to the  Company on  a
quarterly basis  for any  consulting  services performed.   No  quarterly 
payment by  the Company shall exceed  the Quarterly Limit.  The "Quarterly 
Limit" means the sum of  Quarterly  Factors for  each  of the  quarterly 
periods  elapsed since  the Commencement Date less the  aggregate amount of
invoices submitted  by Mortensen since the Commencement Date (excluding the
portion of any invoices not paid in full by the  Company).  The "Quarterly
Factor" for  each consecutive three-month period (a "Quarter")  elapsed since
the  Commencement Date  shall be the  Annual Limit  in effect  during such
Quarter  divided by  four.  The Company shall be obligated  to pay  invoices
submitted  by Mortensen  that are  in excess  of the Quarterly Limit in
succeeding quarterly  periods and the obligation to  pay such invoices shall
not be extinguished because of the outstanding invoices exceeding the
Quarterly  Limit in any period, except that  the Company shall not be liable
for the amount of any unpaid  invoices in excess of the Quarterly Limit  for
the last quarter before the fourth annual anniversary of the Commencement
Date.    

     4.   Reporting of Services.  Mortensen shall meet with representatives   
          ----------------------                                              
of the Company, at such reasonable times  as the Company or Mortensen shall
desire, to discuss any matters germane to carrying out the purposes of this
Agreement. 
 
     5.   Reimbursement of Expenses.  During the term of this Agreement, the  
          --------------------------                                         
Company shall  reimburse Mortensen for  all reasonable and  customary
documented expenses actually incurred by Mortensen in the discharge of his
duties hereunder and not otherwise reimbursed  by any other person  or
entity.  It  is understood that  such reasonable and customary expenses
shall, without limitation, include:  (a) travel expenses  including
transportation, lodging,  meals and entertainment expenses  associated  with 
travel  undertaken  by  Mortensen  pursuant  to  his performance of his
duties hereunder, except that the Company shall not reimburse Mortensen for
any of his  expenses for travel between any of his  residences and the
Company's headquarters, and (b) local meal, entertainment and transportation
expenses when incurred in furtherance of this Agreement.  Mortensen shall
report his expenses  to the  Company  monthly in  such manner  as  shall be 
reasonably required by the Company and the Company shall reimburse Mortensen
within 30 days of the receipt of any such report. 

     6.   Office Space.  Office space, office supplies or equipment, and      
          ------------                                                        
office staff  may be  provided by  the Company  to Mortensen  during  the
term  of this Agreement at the discretion of the Company. 

     7.   Independent Contractor.  The relationship of Mortensen to the       
          -----------------------                                            
Company hereunder is that of an independent contractor.   It is acknowledged
and agreed that Mortensen shall not have authority to bind the Company to any
agreement or obligation with, or representation to, any third party, nor
shall Mortensen hold himself  out to  any  person  as having  such 
authority.   Notwithstanding  any provision of this Agreement to the
contrary, Mortensen shall not be required to perform any duties or services
that would result in a suspension of his benefits under  any retirement
benefits  program of the  Company and  Mortensen shall not perform  any  work
or  services  that would  result  in disqualification  of any retirement
benefits  program of the Company.  During the term of this Agreement,
Mortensen shall not be a participant  in any benefit program or entitled to 
the benefits offered  by the  Company to  its officers and  employees except 
to the extent  that  he  is  entitled  to  such participation  or  benefits 
under  the Employment Agreement as  a retiree of the  Company or, during the
time that  he serves as a director, to the extent that such participation or
benefits are made available  to  directors of  the Company,  or to  the 
extent that  benefits are expressly provided under the terms of this
Agreement. 

     8.   Death.  This Agreement shall be terminated automatically in the     
          -----                                                               
event of Mortensen's death prior to or during the term  of this Agreement,
except that the Company shall be obligated to pay for any services of
Mortensen provided to the Company prior to his death. 

     9.   Disability.  This Agreement may be terminated at the election of    
          -----------                                                        
the Company upon a determination by the Board of Directors of the Company,
made in its sole discretion,  that Mortensen will be unable, by  reason of
physical  or mental incapacity, to  perform the  reasonably expected duties 
assigned to  him pursuant to  this Agreement for a period longer than six 
consecutive months or more than  nine months in any  consecutive 12-month
period.  In the exercise of its  discretion, the Board  of Directors shall
give due consideration to, among such other factors as it deems appropriate
to the best interests of the Company, the opinion of Mortensen's  personal
physician or physicians and the opinion of any  physician  or physicians 
selected  by  the Board  of  Directors for these purposes.  Mortensen shall
submit to  examination by any physician or physicians so selected by  the
Board of  Directors and shall  otherwise cooperate with  the Board  of
Directors  in making  the determination  contemplated hereunder  (such
cooperation to include,  without  limitation,  consenting  to the  release 
of information by any such physician or physicians to the Board of
Directors).  In the event  of such termination, the  Company shall thereupon
be  relieved of its obligations to  pay compensation  and benefits  under
Paragraphs 2  and 3 hereof (except for accrued and unpaid items) but shall be
obligated,  until the earlier of (i) the fourth annual anniversary of the
Commencement Date or (ii) his death, to pay or provide to Mortensen the
following: 

          (a)  For the period of 12 full calendar months next following the
date (the "Disability Date") at which Mortensen was unable, by reason of
physical or mental incapacity, to perform and  did not perform a substantial
portion  of his essential duties hereunder (such date to be determined by the
Board of Directors in its  sole discretion),  a quarterly disability  income
benefit  in an  amount equal to  100 percent of  the base  compensation (per
quarter)  in effect  under either Paragraph 2(a) or Paragraph 3(e)  as
applicable hereof on  the Disability Date; and thereafter a monthly
disability income benefit in an amount equal to 60 percent of  the  average
quarterly  base  compensation payable  to  Mortensen hereunder during the 12
full calendar months next preceding the Disability Date. The Company shall 
be entitled to a  credit against its  obligation to pay  such disability 
benefits for  the amounts  received from  time to time  by Mortensen pursuant
to any disability income insurance policy maintained by the Company. 

     10.  Assignment; Successors. 
          ----------------------  

          (a)  The benefits  of this  Agreement are  and  shall be  personal
to Mortensen and  shall not  inure to  the benefit of  Mortensen's heirs, 
personal representatives or assigns. 

          (b)  The  duties  of Mortensen  hereunder  shall be  personal  and
not assignable or delegable by him in any manner whatsoever. 

          (c)  This  Agreement  shall be  binding upon  and  shall inure  to
the benefit of the Company, its successors and assigns. 

     11.  Confidentiality.  For purposes of this Agreement, "proprietary      
          ---------------                                                     
information" shall mean any information relating to  the business of the
Company or  its subsidiaries  that  has not  previously been  publicly
released  by duly authorized representatives of the Company and shall include
(but shall not  be limited to) Company information encompassed in all
marketing and business plans, financial information, costs, pricing
information, and all methods, concepts, or ideas in  or reasonably  related 
to the  business  of  the  Company  or  its subsidiaries and not in the
public domain. 

     Mortensen agrees  to regard  and preserve  as confidential  all
proprietary information  that has been or may be developed  or obtained by
him in the course of providing consulting services to the Company and its
subsidiaries, whether he has such information in his memory  or  in writing 
or  other physical  form. Mortensen shall not,  without written authorization
from  the Company to do  so, use for his benefit or  purposes, nor disclose
to others, either during the term of this  Agreement or thereafter,  except
as required  by the conditions  of his consultancy hereunder,  any
proprietary information connected  with the business or  development of the
Company or its  subsidiaries.  This prohibition shall not apply  after the
proprietary information  has been voluntarily  disclosed to the public,
independently developed and disclosed by others, or otherwise enters the
public domain through lawful means. 

     12.  Non-Competition.  Mortensen agrees that during the term of this     
          ---------------                                                     
Agreement and  for a period of two  years after the termination  of his
services under this  Agreement, he will not  in any way, directly  or
indirectly, manage, operate, control, accept employment  or a consulting
position with  or otherwise advise or assist or be connected with, or own or
have any other interest in, or right with respect  to the revenues, receipts,
profits or  losses of (other than through  ownership  of  not more  than  4.9
percent  of  the outstanding  equity securities  of any  person,  firm  or 
corporation) any  Competitive  Enterprise thereinafter  defined).    For  
purposes  of  this  Paragraph 12,  "Competitive Enterprise"  means any
person, firm  or corporation that  directly or indirectly (i) is  engaged in
commercial banking or any other activity which is competitive with the
Company or any of its present or  future subsidiaries and (ii) conducts such
banking or other activities described in clause (i) above in any county in 
which the Company or any of its present or future subsidiaries then operates
or in any county contiguous thereto, but shall not include Southwest Banks,
Inc. or the First National Bank of Naples. 

     Without  limitation  of  the  Company's  rights  and  remedies  under 
this Agreement or  as otherwise provided  by law or  in equity, it  is
understood and agreed between the parties that the right of Mortensen to
receive and retain any payments otherwise  due  to him  under  this Agreement 
shall be  suspended  and canceled if  and for  so long  as  he shall  be in 
violation of  the  foregoing covenant not to compete.  If and  when Mortensen
shall have cured such violation and shall have tendered to the Company any
and all economic benefits directly or indirectly received or receivable by
him arising therefrom, such right shall be automatically reinstated but only 
for the remainder of the period  during which such payments are due him. 

     13.  Removal of Documents.  Mortensen agrees not to remove from the      
          --------------------                                                
premises of the Company or any  subsidiary, except as a Director of the 
Company or as a consultant for the Company in pursuit of the business of the
Company or any of its subsidiaries  or affiliates, or except as specifically
permitted in writing by the  Company, any document  or object  containing or 
reflecting any proprietary  information.   Mortensen  recognizes that  all 
such documents  and objects, whether developed by him or by someone else, are
the exclusive property of the Company or its subsidiaries. 

     14.  Injunctive Relief.  It is understood and agreed by and between the  
          -----------------                                                   
parties hereto that the services to be rendered by Mortensen hereunder are of
a special, unique, extraordinary and intellectual character, which gives them
a peculiar value, the loss  of  which  may  not  be  reasonably  or 
adequately compensated  in damages,  and additionally  that a  breach by 
Mortensen of  the covenants set out in Paragraphs  11, 12 and 13 of this
Agreement  will cause the Company great and  irreparable injury  and damage.  
Mortensen hereby  expressly agrees  that the  Company  shall be  entitled  to
the  remedies  and injunction, specific  performance and  other  equitable 
relief  to  prevent  a  breach  of Paragraphs 11,  12 and 13 of this
Agreement  by Mortensen.  This provision shall not, however, be construed as
a waiver  of any of the remedies which the Company may have for damages or
otherwise. 

     15.  Arbitration.  Any dispute or controversy as to the validity,        
          -----------                                                         
interpretation,  construction,  application  or  enforcement  of,  or 
otherwise arising under  or in connection with,  this Agreement shall be 
submitted at the request of either party hereto for resolution and settlement
through arbitration in Pittsburgh, Pennsylvania in accordance with the rules
then prevailing  of the American Arbitration Association.  Any award rendered
therein shall be final and binding   on  each   of  the   parties  hereto  
and  their   heirs,  executors, administrators, successors and assigns, and
judgment may be entered thereon in any court having jurisdiction.  The
foregoing  provisions of this Paragraph  15 shall not be  deemed to limit the 
rights and remedies  reserved to the  Company under and pursuant to Paragraph
14 hereof. 

     16.  Governing Law.  This Agreement shall be deemed to be a contract     
          -------------                                                       
under the  laws of  the Commonwealth  of Pennsylvania  and shall  be for  all
purposes construed  and  enforced  in accordance  with  the  laws  of said 
Commonwealth. Nothing contained in this  Agreement shall be interpreted,
construed  or applied to  require the commission of  any act contrary  to
law.  Whenever  there is any conflict  between  any  provision  of  this 
Agreement  and  any  statute,  law, ordinance, order  or regulation, the
latter  shall prevail; but, in  such event, any such provision  of this
Agreement shall be curtailed and limited only to the extent necessary to
bring it within applicable legal requirements. 

     17.  Entire Agreement; Amendment.  This Agreement sets forth the entire  
          ---------------------------                                         
understanding  of the parties in respect of  the subject matter contained
herein and supersedes all prior agreements, arrangements and understandings
relating to the subject matter and may only be amended by a written agreement
signed by both parties hereto or their  duly authorized representatives. 
Nothing  contained in this  Agreement shall be deemed  to limit, impair  or
affect any post-employment retirement  benefits provided  for under 
Mortensen's  aforementioned Employment Agreement  or any retirement plan of
the Company or its subsidiaries in which he is a participant or beneficiary. 

     IN WITNESS WHEREOF, the parties hereto  have executed this Agreement as
of the day and year first above written. 
 
ATTEST:                       F.N.B. CORPORATION 
 
/s/ William Rundorff               /s/ James T. Weller
________________________      By:  ________________________________ 
Asst. Secretary                    Chairman of the Compensation 
                                   Committee of the Board of Directors 
 
 
WITNESS: 
 
/s/ William Rundorff               /s/ Peter Mortensen
_____________________________      ___________________________________ 
                                   Peter Mortensen                         

<PAGE>
                              Schedule A

     The Daily Rate  to be  used in determining Mortensen's compensation 
under Paragraph 3 shall be as follows: 

          Start of Annual Period 
            begins on or after 
          December 31 (but before                    Daily Rate 
       December 31 of the next year)              for Annual Period  
 
                1995                                 $2,000 
                1996                                  2,080 
                1997                                  2,163 
                1998                                  2,250 
                1999                                  2,340 
                2000                                  2,433 
                2001                                  2,531 
                2002                                  2,632 
                2003                                  2,737 
                2004                                  2,847 
                2005                                  2,960 
                2006                                  3,080 
                2007                                  3,203 
 
The Company and Mortensen agree that the Daily Rates set forth above reflect
a market   rate for  Mortensen's  consulting  services as  of  the date  of 
this Agreement with annual adjustments for projected average annual increases
in the Consumer Price Index of four percent,  based on current experience.  
If during any three-year period during the years listed above, the average
annual increase in  the Consumer  Price  Index for  all  urban  consumers
reflecting  a  rental- equivalence measure  of home ownership as reported  by
the  U.S. Department  of Labor  is less  than two  percent or  more than six 
percent, Mortensen  and the Company agree to negotiate  in good faith to
adjust the  schedule of Daily Rates for Annual Periods  occurring after  such
three-year measurement  period.   Such negotiations  may  take  into  account 
the  quality of  Mortensen's  consulting services  provided, if any, and the
financial  condition of the Company, as well as any other factors the parties
reasonably determine to be relevant. 

<PAGE>
                    REVISED AND RESTATED AMENDMENT NO. 2
                          TO EMPLOYMENT AGREEMENT

     ENTERED INTO on and as of    September 10    1996 by and between         
                               ------------------,
 PETER MORTENSEN (the ("Executive") and F.N.B. CORPORATION (the "Company").

     WHEREAS, the Executive and the Company are parties to an Employment
Agreement dated as of January 1, 1990, as amended by an Amendment thereto
dated June 2, 1994 (the "Employment Agreement"); and

     WHEREAS, the Executive and the Company executed Amendment No. 2 to
Employment Agreement dated as of June 26, 1995; 

     WHEREAS, the Executive and the Company executed an agreement dated as of
October 13, 1995 suspending and curtailing Amendment No. 2 to Employment
Agreement;

     WHEREAS, the Executive and the Company desire to make certain revisions
to Amendment No. 2 to Employment Agreement and hereby agree to revise and
restate Amendment No. 2 to Employment Agreement, all as set forth herein; 

     WHEREAS, the Executive and the Company have agreed to enter into a Post-
Employment Services Agreement, in substantially the form attached hereto,
pursuant to which, inter alia, upon cessation of the Executive's full-time
employment under the Employment Agreement, the Executive shall be required to
make himself available to serve the Company as a Director and Chairman of the
Board and to serve the Company and its subsidiaries as an independent
consultant with respect to various aspects of their business and affairs (as
described therein) and the Executive shall be entitled to receive
compensation for such services; and

     WHEREAS, the Executive and the Company have agreed, in connection with
the establishment of the said Post-Employment Services Agreement, and in
consideration therefor, (i) to eliminate from the Employment Agreement the
Executive's entitlement to severance compensation upon occurrence of the
events described in Section 11 thereof, (ii) to amend and supplement the
provisions of Section 1(b) thereof, and (iii) to eliminate Section 20 thereof
in its entirety; and

     WHEREAS, the parties desire to reaffirm all the other terms and
provisions of the Employment Agreement,

     NOW, THEREFORE, intending to be legally bound, the Executive and the
Company covenant and agree that:

          1.   Section 1(b) of the Employment Agreement is hereby amended and
supplemented as follows:


               1st.  From the last sentence, the words ", except by operation
               ---
of Section 20 hereof" are hereby deleted.

               2nd.  At the end thereof is hereby added a new sentence, to
               ---                                                            
read in its entirety:  "Notwithstanding the foregoing, the Executive shall have
the right, exercisable by six months' written notice to the Company, to fix
the expiration of the term as of any date on or after December 31, 1996, and
thereby initiate the term of the Post-Employment Services Agreement dated as
of         September 10    1996 between the Executive and the Company.
         ---------------,

          2.   Section 11 of the Employment Agreement is hereby deleted in
its entirety.

          3.   Section 20 of the Employment Agreement is hereby deleted in
its entirety.

          4.   The parties hereby reaffirm all the other terms and provisions
of the Employment Agreement, which shall remain in full force and effect as
amended hereby.

          5.   In consideration of the foregoing, the parties shall,
concurrently herewith, enter into the Post-Employment Services Agreement in
substantially the form attached hereto.

     WITNESS the due execution and delivery hereof as of the date first above
written.

WITNESS:                           EXECUTIVE

/s/ William Rundorff                /s/ Peter Mortensen
____________________________       _____________________________
                                   Peter Mortensen 


ATTEST:                            F.N.B. CORPORATION

/s/ William Rundorff                     /s/ James T. Weller
____________________________       By:  _________________________
             Asst. Secretary            Chairman of the Compensation
                                        Committee of the Board of Directors



<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                           66246
<INT-BEARING-DEPOSITS>                            1893
<FED-FUNDS-SOLD>                                  9508
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     179356
<INVESTMENTS-CARRYING>                          148594
<INVESTMENTS-MARKET>                            146718
<LOANS>                                        1299005
<ALLOWANCE>                                      21996
<TOTAL-ASSETS>                                 1748453
<DEPOSITS>                                     1446099
<SHORT-TERM>                                     86440
<LIABILITIES-OTHER>                              30885
<LONG-TERM>                                      33956
                                0
                                       3984
<COMMON>                                         18339
<OTHER-SE>                                      128750
<TOTAL-LIABILITIES-AND-EQUITY>                 1748453
<INTEREST-LOAN>                                  29682
<INTEREST-INVEST>                                 4811
<INTEREST-OTHER>                                   178
<INTEREST-TOTAL>                                 34671
<INTEREST-DEPOSIT>                               12978
<INTEREST-EXPENSE>                               14545
<INTEREST-INCOME-NET>                            20126
<LOAN-LOSSES>                                     1390
<SECURITIES-GAINS>                                 205
<EXPENSE-OTHER>                                  17941
<INCOME-PRETAX>                                   4989
<INCOME-PRE-EXTRAORDINARY>                        4989
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      3503
<EPS-PRIMARY>                                      .36
<EPS-DILUTED>                                      .35
<YIELD-ACTUAL>                                    8.60
<LOANS-NON>                                       5097
<LOANS-PAST>                                      3047
<LOANS-TROUBLED>                                  2123
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 22102
<CHARGE-OFFS>                                     1819
<RECOVERIES>                                       323
<ALLOWANCE-CLOSE>                                21996
<ALLOWANCE-DOMESTIC>                             21996
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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