HIBERNIA CORP
10-Q, 2000-05-15
NATIONAL COMMERCIAL BANKS
Previous: TRIDEX CORP, NT 10-Q, 2000-05-15
Next: HICKOK INC, 10-Q, 2000-05-15



<PAGE>

                              HIBERNIA CORPORATION



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For Quarter Ended March 31, 2000               Commission File Number 1-10294
                  --------------                                      -------


                              HIBERNIA CORPORATION

             (Exact name of registrant as specified in its charter)


          Louisiana                                          72-0724532
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                           Identification Number)



               313 Carondelet Street, New Orleans, Louisiana 70130
              (Address of principal executive offices and zip code)


        Registrant's telephone number, including area code (504) 533-5332

Indicate  by  check  mark  whether  the  registrant  (1)  has filed  all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

Yes    X       No

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

                Class                            Outstanding at April 30, 2000
   Class A Common Stock, no par value                   159,740,547 Shares

<PAGE>
<TABLE>
<CAPTION>
Consolidated Balance Sheets

Hibernia Corporation and Subsidiaries                                              March 31       December 31          March 31
Unaudited ($ in thousands)                                                             2000              1999              1999
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>               <C>               <C>
Assets
  Cash and cash equivalents ..........................................         $    788,993      $    827,699      $    715,518
  Securities available for sale ......................................            2,688,304         2,660,322         2,751,068
  Securities held to maturity (estimated fair value of $278,465 and
      $297,072 at March 31, 2000 and December 31, 1999, respectively)               291,857           300,525                 -
  Mortgage loans held for sale .......................................               71,852            92,704           243,764
  Loans, net of unearned income ......................................           11,326,032        10,856,676        10,148,816
      Reserve for loan losses ........................................             (161,274)         (156,072)         (150,008)
- ------------------------------------------------------------------------------------------------------------------------------------
          Loans, net .................................................           11,164,758        10,700,604         9,998,808
- ------------------------------------------------------------------------------------------------------------------------------------
  Bank premises and equipment ........................................              204,735           205,165           193,489
  Customers' acceptance liability ....................................                  129               108               224
  Other assets .......................................................              531,132           527,052           380,791
- ------------------------------------------------------------------------------------------------------------------------------------
          Total assets ...............................................         $ 15,741,760      $ 15,314,179      $ 14,283,662
====================================================================================================================================

Liabilities
  Deposits:
      Noninterest-bearing ............................................         $  2,110,021      $  2,085,322      $  1,942,742
      Interest-bearing ...............................................           10,051,173         9,770,581         8,886,111
- ------------------------------------------------------------------------------------------------------------------------------------
          Total deposits .............................................           12,161,194        11,855,903        10,828,853
- ------------------------------------------------------------------------------------------------------------------------------------
  Short-term borrowings ..............................................            1,168,651         1,102,690         1,137,973
  Liability on acceptances ...........................................                  129               108               224
  Other liabilities ..................................................              173,509           135,114           161,500
  Debt ...............................................................              844,638           844,849           805,480
- ------------------------------------------------------------------------------------------------------------------------------------
          Total liabilities ..........................................           14,348,121        13,938,664        12,934,030
- ------------------------------------------------------------------------------------------------------------------------------------

Shareholders' equity
  Preferred Stock, no par value:
    Authorized - 100,000,000 shares; Series A issued and outstanding -
       1,860,000, 2,000,000 and 2,000,000 at March 31, 2000,
       December 31, 1999 and March 31, 1999, respectively ............               93,000           100,000           100,000
  Class A Common Stock, no par value:
    Authorized - 300,000,000 shares; issued - 160,338,912, 160,324,729
       and 160,097,236 at March 31, 2000,
       December 31, 1999 and March 31, 1999, respectively ............              307,851           307,824           307,387
  Surplus ............................................................              425,331           425,185           423,268
  Retained earnings ..................................................              660,806           631,314           542,837
  Treasury stock at cost: 170,000 shares at March 31, 2000 ...........               (1,641)                -                 -
  Accumulated other comprehensive income .............................              (57,022)          (54,122)           13,891
  Unearned compensation ..............................................              (34,686)          (34,686)          (37,751)
- ------------------------------------------------------------------------------------------------------------------------------------
          Total shareholders' equity .................................            1,393,639         1,375,515         1,349,632
- ------------------------------------------------------------------------------------------------------------------------------------
          Total liabilities and shareholders' equity .................         $ 15,741,760      $ 15,314,179      $ 14,283,662
====================================================================================================================================
- ----------------
See notes to consolidated financial statements
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Consolidated Income Statements

Hibernia Corporation and Subsidiaries

Three Months Ended March 31,
Unaudited ($ in thousands, except per-share data)                   2000             1999
- -----------------------------------------------------------------------------------------------
<S>                                                            <C>              <C>
Interest income
    Interest and fees on loans ......................          $ 233,253        $ 201,940
    Interest on securities available for sale .......             42,049           41,767
    Interest on securities held to maturity .........              4,569                -
    Interest on short-term investments ..............              2,829            3,669
    Interest and fees on mortgage loans held for sale              1,356            3,712
- -----------------------------------------------------------------------------------------------
        Total interest income .......................            284,056          251,088
- -----------------------------------------------------------------------------------------------
Interest expense
    Interest on deposits ............................            109,813           86,031
    Interest on short-term borrowings ...............             13,955           12,845
    Interest on debt ................................             11,970           11,135
- -----------------------------------------------------------------------------------------------
        Total interest expense ......................            135,738          110,011
- -----------------------------------------------------------------------------------------------
Net interest income .................................            148,318          141,077
    Provision for loan losses .......................             16,250           30,000
- -----------------------------------------------------------------------------------------------
Net interest income after provision for loan losses .            132,068          111,077
- -----------------------------------------------------------------------------------------------
Noninterest income
    Service charges on deposits .....................             24,077           22,602
    Trust fees ......................................              6,664            4,536
    Retail investment service fees ..................              8,523            5,448
    Mortgage loan origination and servicing fees ....              5,240            4,502
    Other service, collection and exchange charges ..             10,093            8,026
    Other operating income ..........................              3,846            6,062
    Securities gains, net ...........................                 30               41
- -----------------------------------------------------------------------------------------------
        Total noninterest income ....................             58,473           51,217
- -----------------------------------------------------------------------------------------------
Noninterest expense
    Salaries and employee benefits ..................             56,285           60,584
    Occupancy expense, net ..........................              8,408            7,869
    Equipment expense ...............................              7,601            9,031
    Data processing expense .........................              8,093            8,066
    Advertising and promotional expense .............              3,767            3,630
    Foreclosed property expense, net ................                 77             (371)
    Amortization of intangibles .....................              6,630            4,525
    Other operating expense .........................             22,200           23,003
- -----------------------------------------------------------------------------------------------
        Total noninterest expense ...................            113,061          116,337
- -----------------------------------------------------------------------------------------------
Income before income taxes ..........................             77,480           45,957
Income tax expense ..................................             27,349           16,386
- -----------------------------------------------------------------------------------------------
Net income ..........................................          $  50,131        $  29,571
===============================================================================================
Net income applicable to common shareholders ........          $  48,406        $  27,846
===============================================================================================
Net income per common share .........................          $    0.31        $    0.18
===============================================================================================
Net income per common share - assuming dilution .....          $    0.31        $    0.18
===============================================================================================
- -----------
See notes to consolidated financial statements
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

Consolidated Statements of Changes in Shareholders' Equity

Hibernia Corporation and Subsidiaries
($ in thousands, except per-share data)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                               Accumulated
                                                                                                  Other
                                           Preferred       Common                  Retained   Comprehensive            Comprehensive
                                               Stock        Stock      Surplus     Earnings       Income        Other      Income
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>          <C>          <C>          <C>          <C>          <C>          <C>
Balances at December 31, 1999 ...........  $ 100,000    $ 307,824    $ 425,185    $ 631,314    $ (54,122)   $ (34,686)
Net income ..............................          -            -            -       50,131            -            -    $ 50,131
Unrealized gains (losses) on securities,
   net of reclassification adjustments             -            -            -            -       (2,900)           -      (2,900)
- ------------------------------------------------------------------------------------------------------------------------------------
Comprehensive income ....................                                                                                $ 47,231
- ------------------------------------------------------------------------------------------------------------------------------------
Issuance of common stock:
   Stock Option Plan ....................          -           18           53            -            -            -
   Restricted stock awards ..............          -            9           37            -            -            -
Cash dividends declared:
   Preferred ($.8625 per share) .........          -            -            -       (1,725)           -            -
   Common ($.12 per share) ..............          -            -            -      (18,914)           -            -
Acquisition of treasury stock ...........          -            -            -            -            -       (1,641)
Redemption of preferred stock ...........     (7,000)           -          131            -            -            -
Other ...................................          -            -          (75)           -            -            -
- ------------------------------------------------------------------------------------------------------------------------------------
Balances at March 31, 2000 ..............  $  93,000    $ 307,8510   $ 425,331    $ 660,806    $ (57,022)   $ (36,327)
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                               Accumulated
                                                                                                  Other
                                           Preferred       Common                  Retained   Comprehensive            Comprehensive
                                               Stock        Stock      Surplus     Earnings       Income        Other      Income
- ------------------------------------------------------------------------------------------------------------------------------------
Balances at December 31, 1998 ...........  $ 100,000    $ 306,913    $ 416,269    $ 531,233    $  27,938    $ (37,751)
Net income ..............................          -            -            -       29,571            -            -    $ 29,571
Unrealized gains (losses) on securities,
   net of reclassification adjustments             -            -            -            -      (14,047)           -     (14,047)
- ------------------------------------------------------------------------------------------------------------------------------------
Comprehensive income ....................                                                                                $ 15,524
- ------------------------------------------------------------------------------------------------------------------------------------
Issuance of common stock:
   Stock Option Plan ....................          -          468        1,632            -            -            -
   Restricted stock awards ..............          -            6           43            -            -            -
   By pooled companies prior to merger             -            -        5,387            -            -            -
Cash dividends declared:
   Preferred ($.8625 per share) .........          -            -            -       (1,725)           -            -
   Common ($.105 per share) .............          -            -            -      (16,115)           -            -
   By pooled companies prior to merger             -            -            -         (127)           -            -
Other ...................................          -            -          (63)           -            -            -
- ------------------------------------------------------------------------------------------------------------------------------------
Balances at March 31, 1999 ..............  $ 100,000    $ 307,387    $ 423,268    $ 542,837    $  13,891    $ (37,751)
====================================================================================================================================
- ----------------
See notes to consolidated financial statements
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Consolidated Statements of Cash Flows

Hibernia Corporation and Subsidiaries
Three Months Ended March 31
Unaudited ($ in thousands)                                                           2000               1999
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>                <C>
Operating activities
  Net income ............................................................       $  50,131          $  29,571
  Adjustments to reconcile net income to net
      cash provided by operating activities:
         Provision for loan losses ......................................          16,250             30,000
         Amortization of intangibles and deferred charges ...............           6,603              4,475
         Depreciation and amortization ..................................           6,797              8,146
         Non-cash compensation expense ..................................               -              4,385
         Premium amortization, net of discount accretion ................            (124)             1,832
         Realized securities gains, net .................................             (30)               (41)
         Gains on sales of assets, net ..................................            (700)              (747)
         Provision for losses on foreclosed and other assets ............             187                166
         Decrease in mortgage loans held for sale .......................          20,852             37,670
         Increase in deferred income tax asset ..........................            (267)            (1,597)
         Increase in interest receivable and other assets ...............          (8,375)            (2,559)
         Increase in interest payable and other liabilities .............          38,618              9,581
- ------------------------------------------------------------------------------------------------------------------
       Net cash provided by operating activities ........................         129,942            120,882
- ------------------------------------------------------------------------------------------------------------------
Investing activities
  Purchases of securities available for sale ............................        (281,083)          (153,648)
  Proceeds from maturities of securities available for sale .............         228,036            119,805
  Proceeds from maturities of securities held to maturity ...............           8,665                  -
  Proceeds from sales of securities available for sale ..................          20,760             21,080
  Net increase in loans .................................................        (281,603)          (224,666)
  Proceeds from sales of loans ..........................................           1,334              1,186
  Purchases of loans ....................................................        (201,528)           (28,733)
  Purchases of premises, equipment and other assets .....................          (8,507)           (12,298)
  Proceeds from sales of foreclosed assets and excess bank-owned property           2,469              2,371
  Proceeds from sales of premises, equipment and other assets ...........             846                123
- ------------------------------------------------------------------------------------------------------------------
       Net cash used by investing activities ............................        (510,611)          (274,780)
- ------------------------------------------------------------------------------------------------------------------
Financing activities
  Net increase (decrease) in deposits ...................................         305,291            (63,720)
  Net increase in short-term borrowings .................................          65,961              3,837
  Payments on debt ......................................................            (211)              (857)
  Proceeds from issuance of common stock ................................              71              3,102
  Dividends paid ........................................................         (20,639)           (17,967)
  Redemption of preferred shares ........................................          (6,869)                 -
  Acquisition of treasury stock .........................................          (1,641)                 -
- ------------------------------------------------------------------------------------------------------------------
       Net cash provided (used) by financing activities .................         341,963            (75,605)
- ------------------------------------------------------------------------------------------------------------------
Decrease in cash and cash equivalents ...................................         (38,706)          (229,503)
Cash and cash equivalents at beginning of period ........................         827,699            945,021
- ------------------------------------------------------------------------------------------------------------------
       Cash and cash equivalents at end of period .......................       $ 788,993          $ 715,518
==================================================================================================================
- --------------
See notes to consolidated financial statements
</TABLE>

<PAGE>
Notes to Consolidated Financial Statements

Hibernia Corporation and Subsidiaries
Unaudited

Note 1
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.  In the opinion
of  management,  all  adjustments  (consisting  of normal  accruals)  considered
necessary for a fair presentation have been included.  For further  information,
refer to the audited  consolidated  financial  statements  and notes included in
Hibernia  Corporation's  Annual Report on Form 10-K for the year ended  December
31, 1999.

Note 2
Merger Agreements

     On April 1, 2000 Hibernia  Corporation (the Company)  purchased  Southcoast
Capital,  L.L.C.  (Southcoast).  Southcoast is a full-service investment banking
firm providing corporate finance,  equity research,  institutional  equity sales
and trading  services.  Under the purchase method of accounting,  the assets and
liabilities of Southcoast  were adjusted to their estimated fair value as of the
purchase  date and their  financial  results  will be included  from the date of
consummation of the merger. The excess of cost over the fair value of net assets
acquired  was   approximately   $4.6  million  and  is  being   amortized  on  a
straight-line basis over 20 years.

     Hibernia National Bank has signed a definitive  agreement with Compass Bank
to purchase three East Texas banking  offices.  The purchase price will be based
on deposits at closing  along with the market  value of the three  branches.  In
addition to acquiring all deposits and related buildings of the banking offices,
Hibernia is purchasing selected loans. This purchase  transaction is expected to
be completed in the second quarter of 2000.

Note 3
Employee Benefit Plans

     The  Company's  stock  option plans  provide  incentive  and  non-qualified
options to various key employees and non-employee directors.  Options granted to
directors  upon  inception  of service as a director  vest in six months and are
granted  at the fair  market  value of the  stock  at the date of  grant.  Until
October 1997 those options were granted under the 1987 Stock Option Plan;  since
October 1997 those  options have been granted  under the 1993  Directors'  Stock
Option Plan.  Options  granted  under the 1987 Stock Option Plan,  the Long-Term
Incentive Plan and the 1993 Directors'  Stock Option Plan become  exercisable in
the following increments: 50% after the expiration of two years from the date of
grant,  an  additional  25% three years from the date of grant and the remaining
25% four years from the date of grant, and were granted at the fair market value
of the stock at the date of grant.

     Options granted to employees and directors,  other than the chief executive
officer,  become immediately  exercisable if the holder of the option dies while
the option is  outstanding.  Options  granted  under the 1987 Stock  Option Plan
generally  expire 10 years  from the date  granted.  Options  granted  under the
Long-Term  Incentive  Plan and the 1993  Directors'  Stock Option Plan generally
expire 10 years from the date of grant unless the holder dies, retires,  becomes
permanently  disabled  or leaves  the employ of the  Company,  at which time the
options  expire at various times  ranging from 30 to 365 days.  All options vest
immediately upon a change in control of the Company.

     The following  tables summarize the option activity in the plans during the
first quarter of 2000.  During 1997, the 1987 Stock Option Plan was  terminated;
therefore,  at March 31, 2000 there are no shares available for grant under this
plan. The  termination did not impact options  outstanding  under the 1987 Stock
Option Plan.

<TABLE>
<CAPTION>
=============================================================================================================
                                                                                               Weighted
                                                                                                Average
                                              Incentive  Non-Qualified          Total    Exercise Price

<S>                                             <C>         <C>            <C>                <C>
1987 Stock Option Plan:
Outstanding, December 31, 1999 .....             43,913      1,083,512      1,127,425         $    6.10
- -------------------------------------------------------------------------------------------------------------
Outstanding, March 31, 2000 ........             43,913      1,083,512      1,127,425         $    6.10
=============================================================================================================
Exercisable, March 31, 2000 ........             43,913      1,083,512      1,127,425         $    6.10
=============================================================================================================

Long-Term Incentive Plan:
Outstanding, December 31, 1999 .....             12,598      8,809,474      8,822,072         $   13.09
Granted ............................                  -      2,773,085      2,773,085              9.97
Canceled ...........................                  -        (35,049)       (35,049)            15.81
Exercised ..........................                  -        (10,049)       (10,049)             7.73
- -------------------------------------------------------------------------------------------------------------
Outstanding, March 31, 2000 ........             12,598     11,537,461     11,550,059         $   12.34
=============================================================================================================
Exercisable, March 31, 2000 ........             12,598      5,354,801      5,367,399         $   11.00
=============================================================================================================
Available for grant, March 31, 2000                                           831,746
=============================================================================================================

1993 Directors' Stock Option Plan:
Outstanding, December 31, 1999 .....                  -        370,000        370,000         $   12.49
- -------------------------------------------------------------------------------------------------------------
Outstanding, March 31, 2000 ........                  -        370,000        370,000         $   12.49
=============================================================================================================
Exercisable, March 31, 2000 ........                  -        198,750        198,750         $    9.71
=============================================================================================================
Available for grant, March 31, 2000                                           502,500
=============================================================================================================
</TABLE>

     In addition to the above  option  activity  in the plans,  3,500  shares of
restricted  stock were awarded  under the  Long-Term  Incentive  Plan during the
first quarter of 2000.


Note 4

Net Income Per Common Share

     The following sets forth the computation of net income per common share and
net income per common share - assuming dilution.

<TABLE>
<CAPTION>
======================================================================================================
($ in thousands, except per-share data)                             Three Months Ended March 31
- ------------------------------------------------------------------------------------------------------
                                                                         2000           1999
- ------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>
Numerator:
    Net income ....................................              $     50,131   $     29,571
    Preferred stock dividends .....................                     1,725          1,725
- ------------------------------------------------------------------------------------------------------
    Numerator for net income per common share .....                    48,406         27,846
    Effect of dilutive securities .................                         -              -
- ------------------------------------------------------------------------------------------------------
    Numerator for net income per common
        share - assuming dilution .................              $     48,406   $     27,846
- ------------------------------------------------------------------------------------------------------

Denominator:
    Denominator for net income per common
        share (weighted average shares outstanding)               157,511,645    156,951,925
    Effect of dilutive securities:
        Stock options .............................                   630,027      1,920,105
        Restricted stock awards ...................                    96,175         80,000
- ------------------------------------------------------------------------------------------------------
    Denominator for net income per common
        share - assuming dilution .................               158,237,847    158,952,030
- ------------------------------------------------------------------------------------------------------
Net income per common share .......................              $       0.31   $       0.18
======================================================================================================
Net income per common share - assuming dilution ...              $       0.31   $       0.18
======================================================================================================
</TABLE>

     The weighted average shares outstanding  exclude average common shares held
by the Company's  Employee Stock Ownership Plan which have not been committed to
be released.  These shares totaled  2,722,004 and 3,001,756 for the three months
ended March 31, 2000 and 1999,  respectively.  The common  shares  issued in all
mergers  accounted  for  as  poolings  of  interests  consummated  in  1999  are
considered  to be  outstanding  as of  January  1, 1999,  the  beginning  of the
earliest period presented.

     Options with an exercise price greater than the average market price of the
Company's Class A Common Stock for the periods  presented are antidilutive  and,
therefore,  are not included in the computation of net income per common share -
assuming  dilution.  During the three months ended March 31, 2000 and 1999 there
were 9,541,411  antidilutive  options  outstanding  with exercise prices ranging
from $9.91 to $21.72 per option, and 4,105,509  antidilutive options outstanding
with exercise prices ranging from $16.09 to $21.72 per option, respectively.


Note 5
Segment Information

     The Company's  segment  information is presented by line of business.  Each
line of business is a strategic unit that provides various products and services
to groups of customers  that have certain common  characteristics.  The basis of
segmentation  and the  accounting  policies used by each segment are  consistent
with that  described  in the  December  31,  1999  Annual  Report.  There are no
significant intersegment revenues.

     The  following  table  presents  selected  financial  information  for each
segment.

<TABLE>
<CAPTION>
====================================================================================================================================
                                                            Small                    Investments
                                        Commercial       Business        Consumer     and Public                         Segment
 ($ in thousands)                          Banking        Banking         Banking       Funds              Other          Total
====================================================================================================================================
<S>                                   <C>            <C>             <C>            <C>             <C>             <C>
Three months ended March 31, 2000
Average loans ....................    $  3,696,500   $  2,325,100    $  4,916,400   $      1,100    $     34,400    $ 10,973,500
Average assets ...................    $  3,756,400   $  2,377,300    $  8,001,700   $  3,078,900    $    612,300    $ 17,826,600
Average deposits .................    $    967,200   $  1,657,900    $  7,002,100   $  1,942,400    $     (8,700)   $ 11,560,900

Net interest income ..............    $     31,570   $     37,155    $     73,503   $     13,101    $     (5,843)   $    149,486
Noninterest income ...............    $      7,887   $      6,209    $     46,957   $        423    $        109    $     61,585
Net income .......................    $      9,576   $     10,800    $     25,722   $      7,096    $     (1,968)   $     51,226
====================================================================================================================================

Three months ended March 31, 1999
Average loans ....................    $  3,888,100   $  1,962,500    $  4,104,300   $      2,400    $     41,000    $  9,998,300
Average assets ...................    $  4,066,000   $  2,061,700    $  6,715,200   $  4,127,800    $    521,500    $ 17,492,200
Average deposits .................    $    791,500   $  1,365,800    $  6,346,400   $  1,912,600    $     54,500    $ 10,470,800

Net interest income ..............    $     31,889   $     32,157    $     62,181   $     20,701    $     (4,745)   $    142,183
Noninterest income ...............    $      8,329   $      4,736    $     39,015   $        228    $       (422)   $     51,886
Net income .......................    $      8,861   $      3,838    $      5,658   $     12,178    $       (734)   $     29,801
====================================================================================================================================
</TABLE>

     The following is a reconciliation of segment totals to consolidated totals.

<TABLE>
<CAPTION>
====================================================================================================================================
                                           Average        Average         Average      Net Interest     Noninterest
($ in thousands)                             Loans         Assets        Deposits         Income          Income      Net Income
====================================================================================================================================
<S>                                   <C>            <C>             <C>            <C>             <C>             <C>
Three months ended March 31, 2000
Segment total .....................   $ 10,973,500   $ 17,826,600    $ 11,560,900   $    149,486    $     61,585    $     51,226
  Excess funds invested ...........              -     (2,831,100)              -              -               -               -
  Reclassification of cash items
    in process of collection ......              -        314,900         314,900              -               -               -
  Taxable-equivalent adjustment on
    tax exempt loans ..............              -              -               -         (1,168)              -            (759)
  Mortgage servicing rights .......              -        (21,300)              -              -          (3,112)         (1,466)
  Income tax expense ..............              -              -               -              -               -           1,130
- ------------------------------------------------------------------------------------------------------------------------------------
Consolidated total ................   $ 10,973,500   $ 15,289,100    $ 11,875,800   $    148,318    $     58,473    $     50,131
====================================================================================================================================

Three months ended March 31, 1999
Segment total .....................   $  9,998,300   $ 17,492,200    $ 10,470,800   $    142,183    $     51,886    $     29,801
  Excess funds invested ...........              -     (3,513,400)              -              -               -               -
  Reclassification of cash items
    in process of collection ......              -        297,100         297,100              -               -               -
  Taxable-equivalent adjustment on
    tax exempt loans ..............              -              -               -         (1,106)              -            (719)
  Mortgage servicing rights .......              -        (16,700)              -              -            (669)             18
  Income tax expense ..............              -              -               -              -               -             471
- ------------------------------------------------------------------------------------------------------------------------------------
Consolidated total ................   $  9,998,300   $ 14,259,200    $ 10,767,900   $    141,077    $     51,217    $     29,571
====================================================================================================================================
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED SUMMARY OF INCOME AND SELECTED FINANCIAL DATA (1)

Hibernia Corporation and Subsidiaries
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                    Three Months Ended
                                                                    March 31          December 31             March 31
($ in thousands, except per-share data)                                 2000                 1999                 1999
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>                  <C>                  <C>
Interest income .......................................          $   284,056          $   277,144          $   251,088
Interest expense ......................................              135,738              127,929              110,011
- ----------------------------------------------------------------------------------------------------------------------------
Net interest income ...................................              148,318              149,215              141,077
Provision for loan losses .............................               16,250               17,100               30,000
- ----------------------------------------------------------------------------------------------------------------------------
Net interest income after
    provision for loan losses .........................              132,068              132,115              111,077
- ----------------------------------------------------------------------------------------------------------------------------
Noninterest income:
   Noninterest income .................................               58,443               54,996               51,176
   Securities gains, net .....................                            30                   24                   41
- ----------------------------------------------------------------------------------------------------------------------------
Noninterest income ....................................               58,473               55,020               51,217
Noninterest expense ...................................              113,061              112,175              116,337
- ----------------------------------------------------------------------------------------------------------------------------
Income before taxes ...................................               77,480               74,960               45,957
Income tax expense ....................................               27,349               26,249               16,386
- ----------------------------------------------------------------------------------------------------------------------------
Net income ............................................          $    50,131          $    48,711          $    29,571
- ----------------------------------------------------------------------------------------------------------------------------
Net income applicable to common shareholders ..........          $    48,406          $    46,986          $    27,846
============================================================================================================================
Per common share information:
   Net income .........................................          $      0.31          $      0.30          $      0.18
   Net income - assuming dilution .....................          $      0.31          $      0.30          $      0.18
   Cash dividends declared ............................          $      0.12          $      0.12          $     0.105
Average shares outstanding (000s) .....................              157,512              157,513              156,952
Average shares outstanding - assuming dilution (000s) .              158,238              158,741              158,952
Dividend payout ratio .................................                38.71%               40.00%               58.33%
============================================================================================================================
Selected quarter-end balances (in millions)
Loans .................................................          $  11,326.0          $  10,856.7          $  10,148.8
Deposits ..............................................             12,161.2             11,855.9             10,828.9
Debt ..................................................                844.6                844.8                805.5
Equity ................................................              1,393.7              1,375.5              1,349.6
Total assets ..........................................             15,741.8             15,314.2             14,283.7
============================================================================================================================
Selected average balances (in millions)
Loans .................................................          $  10,973.5          $  10,879.0          $   9,998.3
Deposits ..............................................             11,875.8             11,554.2             10,767.9
Debt ..................................................                844.7                934.0                806.0
Equity ................................................              1,383.1              1,372.3              1,356.6
Total assets ..........................................             15,289.1             15,022.0             14,259.2
============================================================================================================================
Selected ratios
Net interest margin (taxable-equivalent) ..............                 4.27%                4.34%                4.35%
Return on assets ......................................                 1.31%                1.30%                0.83%
Return on common equity ...............................                15.08%               14.77%                8.86%
Return on total equity ................................                14.50%               14.20%                8.72%
Efficiency ratio ......................................                53.99%               54.21%               59.64%
Average equity/average assets .........................                 9.05%                9.14%                9.51%
Tier 1 risk-based capital ratio .......................                10.15%               10.21%               10.82%
Total risk-based capital ratio ........................                11.40%               11.46%               12.07%
Leverage ratio ........................................                 8.12%                8.11%                8.43%
============================================================================================================================
Cash-basis financial data (2)
Net income applicable to common shareholders ..........          $    52,329          $    50,984          $    30,489
Net income per common share ...........................          $      0.33          $      0.32          $      0.19
Net income per common share - assuming dilution .......          $      0.33          $      0.32          $      0.19
Return on assets ......................................                 1.43%                1.42%                0.91%
Return on common equity ...............................                19.14%               18.92%               10.98%
Efficiency ratio ......................................                51.62%               51.76%               58.14%
Average equity/average assets .........................                 7.90%                7.94%                8.58%
============================================================================================================================
- ---------------
     (1) All financial  information has been restated for mergers  accounted for
         as  poolings of  interests.  The  effects of mergers  accounted  for as
         purchase transactions have been included from the date of consummation.
         Prior periods have been conformed to current-period  presentation.
     (2) Excluding amortization and balances of  purchase accounting intangibles
         net of applicable taxes.
</TABLE>

<PAGE>

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


     Management's  Discussion  presents a review of the major factors and trends
affecting the performance of Hibernia  Corporation (the "Company" or "Hibernia")
and its  subsidiaries,  principally  Hibernia  National Bank (the "Bank").  This
discussion  should  be read in  conjunction  with the  accompanying  tables  and
consolidated financial statements.

FIRST-QUARTER 2000 HIGHLIGHTS


     Hibernia Corporation's first-quarter 2000 results reflected record earnings
and revenues.


o    Net  income for  the first quarter of 2000  totaled $50.1 million ($.31 per
     common share), up 70% compared to $29.6 million ($.18 per common share) for
     the first quarter of 1999. Cash-basis  net income per common share was $.33
     in the first quarter of 2000 compared to $.19 in the first quarter of 1999.

o    Net  income  for  the  first  quarter  of  2000,  excluding  merger-related
     expenses,  was $50.2  million ($.31 per common  share),  up 43% compared to
     $35.2  million  ($.21 per  common  share)  for the first  quarter  of 1999.
     Merger-related  expenses  net of income tax totaled  $0.1  million and $5.6
     million for the first quarter of 2000 and 1999, respectively.

o    Pre-tax, pre-provision earnings were $93.7 million, a 23% increase from the
     first  quarter  1999  level of $76.0  million.  The first  quarter  of 2000
     included a provision for loan losses  totaling  $16.3  million  compared to
     $30.0 million for the first quarter of 1999.

o    On a taxable-equivalent basis excluding securities  transactions,  revenues
     for the first quarter of 2000 totaled $209.4 million,  a $14.3 million (7%)
     increase from the first quarter 1999 level of $195.1  million.  Noninterest
     income (excluding securities  transactions) increased $7.3 million (14%) to
     $58.4  million for the first  quarter of 2000 compared to the first quarter
     of 1999.

o    Total  assets grew $1.5  billion  (10%) to $15.7  billion at March 31, 2000
     compared to March 31, 1999.  Shareholders'  equity  increased $44.0 million
     (3%) to $1.4  billion at March 31, 2000  compared to March 31,  1999.  Book
     value per  common  share  increased  $.31  (4%) to $8.26 at March 31,  2000
     compared to March 31, 1999.

o    Total loans grew $1.2 billion (12%) from March 31, 1999 to $11.3 billion at
     March 31, 2000.  Consumer  loans grew $1.2 billion  (30%) to $5.2  billion,
     small  business  loans  increased  $241.8 million (12%) to $2.3 billion and
     commercial loans decreased $258.1 million (6%) to $3.8 billion.  Commercial
     loans decreased as management  implemented new policies  designed to better
     manage and diversify risk of the portfolio.

o    Delinquencies  as a percentage of total loans at March 31, 2000 were 0.39%,
     down from 0.48% at March 31, 1999. Commercial,  small business and consumer
     loan delinquencies were 0.11%, 0.42% and 0.58%, respectively,  at March 31,
     2000, compared to 0.20%, 0.68% and 0.66%, respectively, at March 31, 1999.

o    Total deposits grew $1.3 billion (12%) from March 31, 1999 to $12.2 billion
     at March 31, 2000.

o    In March 2000, Hibernia became one of the first U.S. bank holding companies
     to   become  a   "financial   holding   company"   as  a   result   of  the
     Gramm-Leach-Bliley  Act. This reclassification will allow Hibernia to offer
     a broader range of products and services,  thus creating new  opportunities
     for the Company to add or enhance its lines of business.

o    In April 2000,  Hibernia's  Board of  Directors  declared a quarterly  cash
     dividend of 12 cents per common  share,  a 14% increase from 10.5 cents per
     common share  declared in April 1999.  In addition,  the Board of Directors
     authorized  a buyback of up to 7.5 million  common  shares over the next 12
     months.


MERGER ACTIVITY

     On April 1, 2000,  the  Company  consummated  the  purchase  of  Southcoast
Capital, L.L.C.  (Southcoast),  a full-service investment banking firm providing
corporate  finance,  equity  research,  institutional  equity  sales and trading
services.  In accordance  with the purchase  method of accounting,  Southcoast's
financial  results  will be included  from the date of the  consummation  of the
merger.  In the first quarter of 1999,  the Company  completed a merger with one
East  Texas  financial  institution  which was  accounted  for as a  pooling  of
interests.  All prior-period information has been restated to reflect the effect
of this merger.  In the second quarter of 1999, the Company purchased the assets
and assumed the  liabilities  of the  Beaumont  branches of Chase Bank of Texas,
N.A.  (the  "Beaumont  transaction").  At the date of purchase the four Beaumont
branches  located in Jefferson  County,  Texas had $172  million in loans,  $465
million in  deposits  and over $1.4  billion in assets  held in trust  accounts.
Because the Beaumont transaction was accounted for as a purchase, the results of
operations of the Beaumont branches are included with those of Hibernia from the
transaction consummation date.

     Measures of financial  performance  subsequent to purchase transactions are
more relevant when comparing  "cash-basis" results (i.e., before amortization of
purchase  accounting  intangibles),  because  they are more  indicative  of cash
flows, and thus the Company's  ability to support growth and pay dividends.  The
cash-basis  measures of financial  performance are presented in the Consolidated
Summary of Income and Selected Financial Data on page 12.

     The institutions with which the Company merged are collectively referred to
as the "merged companies." The merged companies in transactions accounted for as
poolings of interests are referred to as the "pooled  companies," and the merged
companies in  transactions  accounted  for as  purchases  are referred to as the
"purchased companies."

     During the first  quarter of 2000,  Hibernia  announced  the  signing of an
agreement to purchase  three East Texas banking  offices from Compass Bank.  The
purchase  price will be based  upon  deposits  at closing  along with the market
value of the three  banking  offices,  which  will be  appraised  in the  second
quarter of 2000. In addition to acquiring all deposits and related  buildings of
the banking  offices,  Hibernia is purchasing  selected loans. At March 31, 2000
the three Compass banking offices had  approximately  $42.6 million in loans and
$118.8 million in deposits. Upon completion of this transaction,  Hibernia would
have  approximately  $15.8  billion in assets and 255  banking  locations  in 34
Louisiana parishes and 15 Texas counties.


FINANCIAL CONDITION:

EARNING ASSETS

     Earning  assets  averaged  $14.2  billion in the first  quarter of 2000,  a
$849.8  million  (6%)  increase  from the  first-quarter  1999  average of $13.3
billion. The increase in average earning assets was primarily due to loan growth
in the  consumer  and small  business  portfolios,  primarily as a result of the
Company's  continued  emphasis on real estate  secured  loans and an increase in
indirect  lending.  Hibernia  has funded the loan growth  through  increases  in
deposits and borrowed funds.

     Loans. Average loans for the first quarter of 2000 of $11.0 billion were up
$94.5 million (1%) from the fourth  quarter of 1999 and up $975.2  million (10%)
compared  to the first  quarter of 1999.  Excluding  the effect of the  Beaumont
transaction,  average loans increased  approximately 8% for the first quarter of
2000 compared to the first quarter of 1999.

     Table 1 presents Hibernia's  commercial and small business loans classified
by repayment  source and consumer  loans  classified  by type at March 31, 2000,
December 31, 1999 and March 31, 1999.  Total loans increased $469.3 million (4%)
during the first quarter of 2000 compared to December 31, 1999.

<TABLE>
<CAPTION>
====================================================================================================================
TABLE 1 - COMPOSITION OF LOAN PORTFOLIO
====================================================================================================================
                                             March 31, 2000          December 31, 1999         March 31, 1999
- --------------------------------------------------------------------------------------------------------------------
($ in millions)                              Loans   Percent          Loans   Percent          Loans   Percent
====================================================================================================================
<S>                                    <C>           <C>        <C>           <C>        <C>           <C>
Commercial:
  Commercial and industrial .......    $   1,476.8    13.0 %    $   1,501.0    13.8 %    $   1,431.6    14.1 %
  Services industry ...............          905.2     8.0            955.4     8.8          1,064.2    10.5
  Real estate .....................          494.3     4.4            434.2     4.0            508.0     5.0
  Health care .....................          329.6     2.9            298.1     2.7            318.3     3.1
  Transportation,  communications..
     and utilities ................          244.6     2.2            228.6     2.1            210.3     2.1
  Energy ..........................          240.8     2.1            192.6     1.8            425.0     4.2
  Other ...........................           65.8     0.6             83.4     0.8             57.8     0.6
- --------------------------------------------------------------------------------------------------------------------
     Total commercial .............        3,757.1    33.2          3,693.3    34.0          4,015.2    39.6
- --------------------------------------------------------------------------------------------------------------------
Small Business:
  Commercial and industrial .......          763.1     6.7            823.4     7.6            738.4     7.3
  Services industry ...............          556.8     4.9            539.6     5.0            473.9     4.6
  Real estate .....................          372.5     3.3            340.2     3.1            295.9     2.9
  Health care .....................          142.9     1.3            150.8     1.4            115.2     1.1
  Transportation,  communications..
     and utilities ................           94.3     0.8             91.9     0.9             80.7     0.8
  Energy ..........................           33.3     0.3             43.7     0.4             37.3     0.4
  Other ...........................          373.5     3.3            372.3     3.4            353.2     3.5
- --------------------------------------------------------------------------------------------------------------------
     Total small business .........        2,336.4    20.6          2,361.9    21.8          2,094.6    20.6
- --------------------------------------------------------------------------------------------------------------------
Consumer:
  Residential mortgages:
     First mortgages ..............        2,520.4    22.3          2,263.4    20.8          1,997.7    19.7
     Junior liens .................          303.4     2.7            282.1     2.6            199.2     2.0
  Indirect ........................        1,433.0    12.6          1,277.3    11.8            907.5     8.9
  Revolving credit ................          379.3     3.3            374.2     3.4            328.0     3.2
  Other ...........................          596.4     5.3            604.5     5.6            606.6     6.0
- --------------------------------------------------------------------------------------------------------------------
     Total consumer ...............        5,232.5    46.2          4,801.5    44.2          4,039.0    39.8
====================================================================================================================
Total loans .......................    $  11,326.0   100.0 %    $  10,856.7   100.0 %    $  10,148.8   100.0 %
====================================================================================================================
</TABLE>

     Consumer  loans  increased  $431.0  million  (9%)  and $1.2  billion  (30%)
compared to December  31, 1999 and March 31,  1999,  respectively.  The consumer
portfolio growth was spread among residential mortgages and indirect loans.

     Small business loans  decreased $25.5 million (1%) compared to December 31,
1999 and increased  $241.8  million (12%)  compared to March 31, 1999. The small
business  portfolio has recently been  impacted by  competitive  pressures and a
slowing  of loan  activity  in this  industry  segment.  The  increase  in small
business  loans from March 31, 1999 was  primarily  focused in the  services and
real estate industry categories.

     Commercial loans increased $63.8 million (2%) compared to December 31, 1999
and decreased  $258.1  million (6%) compared to March 31, 1999.  The decrease in
commercial loans from March 31, 1999 was the result of the implementation of new
policies designed to better manage and diversify the risk of the portfolio.

     Although  the overall  economy  continues  to expand,  the energy  industry
experienced a decline in 1998 and early 1999 as oil prices decreased  worldwide.
While oil prices have rebounded in recent months,  the recovery in this industry
may be delayed due to  uncertainties  with respect to future price  trends.  The
Company's  experienced   energy/maritime  management  team  reviews  the  energy
portfolio for potential adverse  developments and proactively manages Hibernia's
exposure to risk. As a result of these efforts,  the Company's  energy portfolio
has been reduced from levels  experienced  in early 1999.  However,  the Company
remains  active in the energy  industry  on a  selective  basis,  and the energy
portion of the loan  portfolio  represents  2.4% of total  loans as of March 31,
2000.

     During 1999,  Hibernia  securitized $512.6 million of its residential first
mortgages  through the Federal National  Mortgage  Association  (FNMA), of which
$210.0  million  was  securitized  during the second  quarter of 1999 and $302.6
million was securitized during the fourth quarter of 1999. These portions of the
consumer portfolio were securitized with recourse provisions,  and reserves have
been  established  to cover  estimated  losses.  These  transactions  affect the
categorization  of  individual  line  items on the  balance  sheet  by  reducing
mortgage loans and increasing securities and related recourse reserves.


     Securities  Available  for  Sale.  Average  securities  available  for sale
decreased $155.4 million (6%) in the first quarter of 2000 compared to the first
quarter  of 1999.  The  decrease  was  primarily  the  result  of the  change in
unrealized  securities  gains  (losses)  reflecting  the current  interest  rate
environment. Securities primarily consist of mortgage-backed and U.S. government
agency  securities.  Most  securities  held by the Company qualify as securities
that may be pledged  and  are  used for customer  repurchase  agreements  and to
collateralize public fund deposits.

     Securities  Held to Maturity.  Average  securities  held to maturity in the
first  quarter of 2000  totaled  $297.3  million.  The  increase  from the first
quarter  of 1999  was a  result  of the  securitization  of  $302.6  million  of
residential first mortgages in the fourth quarter of 1999.

     Short-Term Investments.  Average short-term investments,  primarily federal
funds  sold  and  securities  purchased  under  agreements  to  resell  (reverse
repurchase agreements), for the three months ended March 31, 2000 totaled $196.6
million,  down $104.0  million  (35%)  compared  to $300.6  million in the first
quarter of 1999.  The decrease in short-term  investments  is primarily due to a
reduction in reverse repurchase agreements.  This reduction is the result of the
securitization  of  residential  first  mortgages   previously  discussed  which
generated  collateral required for certain deposits,  thus reducing the need for
reverse repurchase agreements.

     Mortgage  Loans Held For Sale.  Mortgage loans held for sale are loans that
have been  originated  and are pending  securitization  or sale in the secondary
market.  Since  mortgage  warehouse  loans are generally held in inventory for a
short  period of time (30 to 60  days),  there  may be  significant  differences
between average and period-end  balances.  Average  mortgage loans held for sale
for the first quarter of 2000  decreased  $163.3  million (69%)  compared to the
same period in 1999.  As a result of changes in the interest  rate  environment,
the Company  experienced an increase in the level of  adjustable-rate  mortgages
funded and retained.  Generally, Hibernia retains adjustable-rate mortgage loans
and sells fixed-rate  mortgage loans,  while retaining the associated  servicing
rights.


ASSET QUALITY

     Several key measures are used to evaluate and monitor the  Company's  asset
quality.  These  measures  include the level of loan  delinquencies,  nonaccrual
loans,  restructured loans, foreclosed assets and excess bank-owned property, in
addition to their related ratios.

     Table 2 shows loan delinquencies and delinquencies as a percentage of their
related portfolio segment and in total for each of the last five quarters. Total
delinquencies decreased $4.3 million (9%) from March 31, 1999 and decreased $5.0
million  (10%) from December 31, 1999.  Accruing  loans past due 90 days or more
were $6.3  million at March 31, 2000  compared to $7.1 million at March 31, 1999
and $6.0 million at December 31, 1999.

<TABLE>
<CAPTION>
====================================================================================================================
TABLE 2 - LOAN DELINQUENCIES
====================================================================================================================
                                                      March 31    Dec. 31     Sept. 30    June 30     March 31
($ in millions) ............................            2000        1999        1999        1999        1999
- --------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>         <C>         <C>         <C>         <C>
Days past due:
    30 to 89 days ..........................         $  38.3     $  43.6     $  72.6     $  51.3     $  41.8
    90 days or more ........................             6.3         6.0         7.3        35.8         7.1
- --------------------------------------------------------------------------------------------------------------------
        Total delinquencies ................         $  44.6     $  49.6     $  79.9     $  87.1     $  48.9
====================================================================================================================
Total delinquencies as a percentage of loans
    Commercial .............................            0.11 %      0.15 %      0.92 %      1.11 %      0.20 %
    Small business .........................            0.42 %      0.34 %      0.37 %      0.47 %      0.68 %
    Consumer ...............................            0.58 %      0.75 %      0.76 %      0.76 %      0.66 %
    Total loans ............................            0.39 %      0.46 %      0.73 %      0.83 %      0.48 %
====================================================================================================================
</TABLE>

     Delinquencies  as a percentage of total loans at March 31, 2000 were 0.39%,
down  from  0.48% a year ago and down  from  0.46% at  December  31,  1999.  The
improvement  in small business  delinquencies  from the first quarter of 1999 is
the result of continued  enhancements in the underwriting,  portfolio management
and collection  processes.  The improvement in consumer  delinquencies  from the
prior  quarter is  primarily  due to  seasonal  declines  as well as a continued
strong focus on the collection process.

     Nonperforming  loans consist of nonaccrual  loans (loans on which  interest
income  is  not  currently   recognized)  and  restructured  loans  (loans  with
below-market  rates  or  other  concessions  due to the  deteriorated  financial
condition of the borrower).  Nonperforming  loans totaled $77.4 million at March
31,  2000,  up from $63.5  million at March 31, 1999 and up slightly  from $76.5
million at December  31,  1999.  The change  from the first  quarter of 1999 was
primarily  driven by nonaccrual  loans in the commercial loan  portfolio,  which
increased to $51.2 million from $42.1  million as a result of the  deterioration
of two large  credits in the health  care and death care  industries  during the
latter part of 1999. This increase was partially  offset by sales,  payments and
charge-offs of large  commercial  credits in 1999. The majority of nonperforming
consumer loans are residential mortgage loans on which no significant losses are
expected.

     Foreclosed assets totaled $7.2 million at March 31, 2000, down $2.1 million
(22%) from a year  earlier,  and down $0.5 million (7%) from  December 31, 1999.
Excess bank-owned property at March 31, 2000 was up $0.3 million (7%) from March
31, 1999, and down $0.3 million (7%) from December 31, 1999.

     Nonperforming  assets as a percentage of total loans plus foreclosed assets
and excess  bank-owned  property  (nonperforming  asset ratio) is one measure of
asset  quality.  At March 31, 2000 the Company's  nonperforming  asset ratio was
0.78% compared to 0.75% at March 31, 1999 and 0.81% at December 31, 1999.

     The composition of nonperforming loans,  foreclosed assets (assets to which
title has been assumed in satisfaction of debt) and excess  bank-owned  property
as well as certain asset quality ratios for the past five quarters are set forth
in Table 3.

<TABLE>
<CAPTION>
=======================================================================================================================
TABLE 3 - NONPERFORMING ASSETS
=======================================================================================================================
                                               March 31       Dec. 31      Sept. 30       June 30      March 31
($ in thousands) ........................          2000          1999          1999          1999          1999
- -----------------------------------------------------------------------------------------------------------------------
<S>                                           <C>           <C>           <C>           <C>           <C>
Nonaccrual loans:
    Commercial ..........................     $  51,187     $  51,620     $  35,906     $  63,425     $  42,120
    Small business ......................        19,325        18,329        19,061        19,039        16,613
    Consumer ............................         6,928         6,512         6,991         4,203         4,721
    Restructured loans                                -             -             -             -             -
- -----------------------------------------------------------------------------------------------------------------------
        Total nonperforming loans .......        77,440        76,461        61,958        86,667        63,454
- -----------------------------------------------------------------------------------------------------------------------
Foreclosed assets .......................         7,186         7,710         9,944         9,311         9,268
Excess bank-owned property ..............         3,887         4,197         4,127         4,559         3,622
- -----------------------------------------------------------------------------------------------------------------------
        Total nonperforming assets ......     $  88,513     $  88,368     $  76,029     $ 100,537     $  76,344
=======================================================================================================================
Reserve for loan losses .................     $ 161,274     $ 156,072     $ 156,282     $ 150,805     $ 150,008
Nonperforming loan ratio:
    Commercial loans ....................          1.36 %        1.40 %        0.95 %        1.59 %        1.05 %
    Small business loans ................          0.83 %        0.78 %        0.81 %        0.82 %        0.79 %
    Consumer loans ......................          0.13 %        0.14 %        0.15 %        0.10 %        0.12 %
    Total loans .........................          0.68 %        0.70 %        0.57 %        0.83 %        0.63 %
Nonperforming asset ratio ...............          0.78 %        0.81 %        0.70 %        0.96 %        0.75 %
Reserve for loan losses as a
    percentage of nonperforming loans ...        208.26 %      204.12 %      252.24 %      174.01 %      236.40 %
=======================================================================================================================
</TABLE>

     At March 31, 2000 the  recorded  investment  in loans  considered  impaired
under  Statement  of  Financial  Accounting  Standards  (SFAS) No. 114 was $70.5
million.  The related  portion of the reserve for loan losses was $22.7 million.
The  comparable  amounts at March 31, 1999 were $59.0 million and $24.5 million,
respectively. These loans are included in nonaccrual loans in Table 3.

     Table 4 presents a summary of changes in  nonperforming  loans for the last
five quarters.  Loans totaling $11.3 million were added to  nonperforming  loans
during the first quarter of 2000.  Payments and sales resulted in a $4.6 million
reduction in  nonperforming  loans while $0.4 million of loans were  returned to
performing status.  Charge-offs further reduced nonperforming loans in the first
quarter of 2000 by $4.0 million.  To the extent that nonaccrual  loans that have
been  charged-off are recovered in subsequent  periods,  the recoveries would be
reflected  in the reserve  for loan losses in Table 5 and not as a component  of
nonperforming loan activity.

<TABLE>
<CAPTION>
===============================================================================================================
TABLE 4 - SUMMARY OF NONPERFORMING LOAN ACTIVITY
===============================================================================================================
                                     2000                                   1999
- ---------------------------------------------------------------------------------------------------------------
                                     First          Fourth         Third          Second         First
($ in thousands) .............       Quarter        Quarter        Quarter        Quarter        Quarter
- ---------------------------------------------------------------------------------------------------------------
<S>                                <C>            <C>            <C>            <C>            <C>
Nonperforming loans
    at beginning of period ...     $  76,461      $  61,958      $  86,667      $  63,454      $  40,940
Additions ....................        11,329         32,296         24,309         43,804         42,428
Charge-offs, gross ...........        (3,998)       (10,347)       (16,195)        (9,974)        (7,662)
Transfer to OREO .............        (1,355)        (2,489)        (1,623)          (801)          (243)
Returns to performing status .          (420)          (869)        (5,064)          (509)          (219)
Payments and sales ...........        (4,577)        (4,088)       (26,136)        (9,307)       (11,790)
- ---------------------------------------------------------------------------------------------------------------
Nonperforming loans
    at end of period .........     $  77,440      $  76,461      $  61,958      $  86,667      $  63,454
===============================================================================================================
</TABLE>

     In addition to the  nonperforming  loans discussed above,  other commercial
loans that are  subject to  potential  future  classification  as  nonperforming
totaled  $67.6  million at March 31, 2000, an increase of $4.9 million (8%) from
December 31, 1999 and a decrease of $28.9 million (30%) from March 31, 1999.


RESERVE AND PROVISION FOR LOAN LOSSES

     The  provision  for loan losses is a charge to  earnings  to  maintain  the
reserve for loan losses at a level  consistent with  management's  assessment of
the loan  portfolio in light of current  economic  conditions and market trends.
The  Company  recorded a $16.3  million  provision  for loan losses in the first
quarter of 2000  compared  to $30.0  million in the first  quarter of 1999.  The
higher provision for the first quarter of 1999 was primarily due to the addition
to  nonperforming  status of one large  commercial loan to a customer that filed
for  bankruptcy  protection  in March  1999  which  was  subsequently  sold at a
discount.  The  provision for loan losses for the first quarter of 2000 exceeded
net charge-offs by $5.2 million.

     Net charge-offs totaled $11.0 million in the first quarter of 2000 compared
to $10.3 million in the first quarter of 1999. As a percentage of average loans,
annualized net  charge-offs  were 0.40% in the first quarter of 2000 compared to
0.41% in the first  quarter  of 1999 and 0.63% in the  fourth  quarter  of 1999.
Commercial  net  charge-offs  declined to $2.6  million in the first  quarter of
2000,  down from $9.0 million in the fourth  quarter of 1999 and $4.4 million in
the first  quarter of 1999.  Net  charge-offs  in the small  business  portfolio
increased to $3.0 million in the first  quarter of 2000, up from $2.4 million in
the  fourth  quarter  of 1999 and $2.0  million  in the first  quarter  of 1999.
Consumer net charge-offs  declined to $5.4 million in the first quarter of 2000,
down from $5.8 million in the prior  quarter.  Consumer net  charge-offs  in the
first  quarter  of 2000 were up from $4.0  million  a year ago,  primarily  as a
result of the growth in the portfolio.

     The reserve for loan losses is comprised of specific reserves (assessed for
each loan that is reviewed for  impairment or for which a probable loss has been
identified),  general  reserves  (based  on  historical  loss  factors)  and  an
unallocated reserve.

     The Company continuously  evaluates its reserve for loan losses to maintain
an adequate level to absorb loan losses inherent in the loan portfolio. Reserves
on impaired  loans are based on discounted  cash flows using the loan's  initial
effective  interest rate,  the  observable  market value of the loan or the fair
value  of  the  collateral  for  certain   collateral-dependent  loans.  Factors
contributing to the  determination  of specific  reserves  include the financial
condition  of the  borrower,  changes  in the value of  pledged  collateral  and
general  economic   conditions.   General  reserves  are  established  based  on
historical charge-offs  considering factors which include risk rating,  industry
concentration and loan type, with the most recent charge-off experience weighted
more  heavily.  The  unallocated  reserve,  which  is  judgmentally  determined,
generally  serves to compensate for the  uncertainty in estimating  loan losses,
including  the  possibility  of changes in risk  ratings  and  specific  reserve
allocations.  It also  considers  the lagging  impact of  historical  charge-off
ratios in periods where future  charge-offs are expected to increase or decrease
significantly.  In addition,  the reserve  considers trends in delinquencies and
nonaccrual loans, industry concentration, the volatility of risk ratings and the
evolving portfolio mix in terms of collateral, relative loan size, the degree of
seasoning  in the various  loan  products and loans  recently  acquired  through
mergers. The results of reviews performed by internal and external examiners are
also considered.

     The methodology used in the periodic review of reserve  adequacy,  which is
performed  at least  quarterly,  is  designed to be dynamic  and  responsive  to
changes in actual credit losses. These changes are reflected in both the general
and unallocated  reserves.  The historical loss ratios, which are key factors in
this  analysis,  are updated  quarterly and are weighted more heavily for recent
charge-off experience.  The review of reserve adequacy is performed by executive
management and presented to the Board of Directors for its review, consideration
and ratification.

     There were no significant  changes in the composition of the loan portfolio
from the first quarter of 1999 except for the previously  discussed  decrease in
the  commercial  portfolio  and  increases  in the small  business  and consumer
portfolios,  particularly  in  residential  mortgages  and indirect  loans.  The
Company  continued to focus on managing  its problem loan  exposure in the first
quarter of 2000. The reserve coverage of total loans was virtually unchanged for
the  first  quarter  of 2000 in view of the risk  profile  of the  portfolio  as
indicated by the Company's internal risk rating system at the end of the quarter
and based on consistent application of our reserve methodology.

     Table 5 presents an analysis of the activity in the reserve for loan losses
for the last five quarters.

<TABLE>
<CAPTION>
===========================================================================================================================
TABLE 5 - RESERVE FOR LOAN LOSSES ACTIVITY
===========================================================================================================================
                                                 2000                                   1999
- -------------------------------------------------------------------------------------------------------------------------
                                               First          Fourth         Third          Second         First
($ in thousands)                               Quarter        Quarter        Quarter        Quarter        Quarter
- -------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>            <C>            <C>            <C>            <C>
Balance at beginning of period .........     $ 156,072      $ 156,282      $ 150,805      $ 150,008      $ 130,347
Loans charged off:
    Commercial .........................        (2,826)        (9,402)       (19,221)       (10,390)        (7,182)
    Small business .....................        (3,947)        (3,432)        (2,803)        (2,916)        (2,983)
    Consumer ...........................        (7,198)        (7,440)        (5,906)        (5,524)        (6,167)
Recoveries:
    Commercial .........................           204            426          1,367            682          2,828
    Small business .....................           951          1,074          1,790            970          1,000
    Consumer ...........................         1,768          1,645          1,750          2,740          2,165
- -------------------------------------------------------------------------------------------------------------------------
Net loans charged off ..................       (11,048)       (17,128)       (23,023)       (14,438)       (10,339)
Provision for loan losses ..............        16,250         17,100         28,500         12,200         30,000
Additions due to purchase transactions .             -              -              -          3,035              -
Transfer due to securitizations ........             -           (182)             -              -              -
- -------------------------------------------------------------------------------------------------------------------------
Balance at end of period ...............     $ 161,274      $ 156,072      $ 156,282      $ 150,805      $ 150,008
=========================================================================================================================
Reserve for loan losses
    as a percentage of loans ...........          1.42 %         1.44 %         1.44 %         1.44 %         1.48 %
Annualized net charge-offs as a
    percentage of average loans:
        Commercial .....................          0.28 %         0.97 %         1.85 %         0.97 %         0.44 %
        Small business .................          0.52 %         0.40 %         0.18 %         0.36 %         0.38 %
        Consumer .......................          0.44 %         0.48 %         0.37 %         0.27 %         0.40 %
        Total loans ....................          0.40 %         0.63 %         0.86 %         0.56 %         0.41 %
=========================================================================================================================
</TABLE>

     The  assumptions  and  methodologies  used in  allocating  the reserve were
unchanged  during the  quarter.  The  allocations  to the  commercial  and small
business portfolios  continued to increase from a year ago. This reallocation is
consistent with  management's  expectations and the loan loss methodology  which
weights  recent  history more heavily and also reflects the current risk profile
of the portfolio.

     The reserve  coverage of annualized  net  charge-offs  improved  during the
quarter  to 365% from 228% in the  fourth  quarter of 1999 and 363% in the first
quarter  of 1999.  This  improvement  was  primarily  due to the lower  level of
commercial  net  charge-offs  during the first quarter of 2000.  The reserve for
loan  losses is  established  to provide  for losses  which are  inherent in the
portfolio.  Therefore,  a comparison of historical charge-offs to the reserve is
not necessarily an appropriate measure of reserve adequacy,  since the timing of
charge-offs and recoveries impacts these ratios.

     The reserve for loan losses totaled $161.3 million, or 1.42% of total loans
at March 31, 2000,  compared to $150.0 million, or 1.48% of total loans at March
31, 1999 and $156.1  million,  or 1.44% of total loans at December 31, 1999. The
reserve for loan losses as a percentage of nonperforming loans was 208% at March
31, 2000,  compared to 236% at March 31, 1999 and 204% at December 31, 1999. The
present  level of the reserve for loan losses is  considered  adequate to absorb
probable loan losses inherent in the portfolio  considering the level and mix of
the loan portfolio, current economic conditions and market trends.


FUNDING SOURCES:

DEPOSITS

     Average deposits totaled $11.9 billion in the first quarter of 2000, a $1.1
billion (10%)  increase from the first quarter of 1999.  Excluding the effect of
the Beaumont  transaction,  average deposits increased  approximately 6% for the
first quarter of 2000 compared to the same period in 1999.  Table 6 presents the
composition of average deposits for the periods presented.

<TABLE>
<CAPTION>
=====================================================================================================================
TABLE 6 - DEPOSIT COMPOSITION
=====================================================================================================================
                                           First Quarter 2000      Fourth Quarter 1999       First Quarter 1999
- ---------------------------------------------------------------------------------------------------------------------
                                           Average       % of       Average       % of       Average       % of
- ---------------------------------------------------------------------------------------------------------------------
($ in millions) ................          Balances   Deposits      Balances   Deposits      Balances   Deposits
- ---------------------------------------------------------------------------------------------------------------------
<S>                                    <C>            <C>       <C>            <C>       <C>            <C>
Noninterest-bearing ............       $   2,036.3     17.1 %   $   2,057.0     17.8 %   $   1,920.6     17.8 %
NOW accounts ...................             304.6      2.6           304.5      2.6           299.9      2.8
Money market deposit accounts ..           2,204.2     18.6         2,017.1     17.5         2,205.6     20.5
Savings accounts ...............           2,028.3     17.1         1,930.4     16.7         1,341.8     12.5
Other consumer time deposits ...           2,908.6     24.5         2,933.8     25.4         2,954.7     27.4
- ---------------------------------------------------------------------------------------------------------------------
    Total core deposits ........           9,482.0     79.9         9,242.8     80.0         8,722.6     81.0
- ---------------------------------------------------------------------------------------------------------------------
Public fund certificates of
    deposit of $100,000 or more              973.1      8.2           959.0      8.3         1,095.0     10.2
Certificates of deposit of
    $100,000 or more ...........           1,096.7      9.2         1,026.5      8.9           644.9      6.0
Foreign time deposits ..........             324.0      2.7           325.9      2.8           305.4      2.8
- ---------------------------------------------------------------------------------------------------------------------
    Total deposits .............       $  11,875.8    100.0 %   $  11,554.2    100.0 %   $  10,767.9    100.0 %
=====================================================================================================================
</TABLE>

     Average core deposits  totaled $9.5 billion in the first quarter of 2000, a
$759.4  million  (9%)  increase  from the first  quarter of 1999.  The  Beaumont
transaction  accounted  for  approximately  45% of the  growth in  average  core
deposits in the first  quarter of 2000  compared  to the first  quarter of 1999.
Average  noninterest-bearing  deposits grew $115.7  million and average  savings
deposits  increased  $686.5 million in the first quarter of 2000 compared to the
first quarter of 1999. The increases were primarily due to internal  growth as a
result of Hibernia's  emphasis on attracting new deposits and expanding  current
banking relationships through outstanding service and the promotion of products,
including Tower GoldSM Services,  which offers liquidity,  competitive  interest
rates and the security of a bank deposit.  NOW account average  balances were up
$4.7 million and average money market deposit accounts were down $1.4 million in
the first quarter of 2000 compared to the first quarter of 1999.

     Average  noncore  deposits  were up  $348.5  million  (17%)  from the first
quarter  of  1999  to  $2.4  billion  or 20% of  total  deposits.  The  Beaumont
transaction  accounted for  approximately  40% of the growth in average  noncore
deposits in the first  quarter of 2000  compared  to the first  quarter of 1999.
Average large  denomination  certificates  of deposit  increased  $329.9 million
compared  to the first  quarter of 1999 as a result of  competitive  pricing and
increased  marketing  efforts.  Average  foreign time deposits  increased  $18.6
million due to successful efforts to market a treasury  management product which
sweeps commercial customer funds into higher-yielding Eurodollar deposits.

     Total deposits at March 31, 2000, were $12.2 billion, up $1.3 billion (12%)
from March 31,  1999.  The  Beaumont  transaction  accounted  for  approximately
one-third of the growth in total deposits.


BORROWINGS

     Average borrowings (which include federal funds purchased;  securities sold
under  agreements  to  repurchase;  treasury,  tax and loan  account;  and debt)
decreased  $63.1  million  (3%) to $1.9  billion  for the first  quarter of 2000
compared to the first quarter of 1999.

     Average debt for the first quarter of 2000 totaled $844.7 million,  up from
$806.0  million in the first  quarter of 1999.  At March 31, 2000 the  Company's
debt,  which is comprised of advances  from the Federal Home Loan Bank of Dallas
(FHLB), totaled $844.6 million. Debt increased $39.2 million from March 31, 1999
as Hibernia  locked in attractive  rates.  During 1999,  the FHLB  exercised its
right  to  call a $100  million  advance,  and a $100  million  advance  reached
maturity.  Replacement  funding  consisted of a $200 million  advance  bearing a
fixed rate of 5.65% and a $40 million advance bearing a monthly adjustable rate.
The FHLB may demand  payment of $400  million in callable  advances at quarterly
intervals,  of which $200 million is not callable before September 2001 and $200
million  is not  callable  before  June  2003.  If  called  prior  to  maturity,
replacement  funding  will be offered by the FHLB at a  then-current  rate.  The
Company's reliance on borrowings,  while higher than a year ago, continues to be
within  parameters  determined by management to be prudent in terms of liquidity
and interest rate sensitivity.


INTEREST RATE SENSITIVITY

     The primary objective of asset/liability management is controlling interest
rate risk. On a continuing  basis,  management  monitors the  sensitivity of net
interest  income to changes in  interest  rates  through  methods  that  include
simulation and gap reports.  Using these tools,  management attempts to optimize
the  asset/liability  mix to minimize the impact of  significant  rate movements
within a broad range of interest rate scenarios. Management may alter the mix of
floating- and  fixed-rate  assets and  liabilities,  change  pricing  schedules,
adjust  maturities  through the sale and purchase of  securities  available  for
sale, and enter into derivative contracts as a means of minimizing interest rate
risk.

     On a limited basis,  the Company has entered into interest rate and foreign
exchange  rate swap,  forward and option  contracts  to hedge  interest  rate or
foreign exchange risk on specific assets and liabilities.  Hibernia held foreign
exchange rate forward contracts  totaling $13.4 million at March 31, 2000, which
minimize  the  Company's  exchange  rate risk on loans to be  repaid in  foreign
currencies.

     Derivative financial instruments are also held or issued by the Company for
trading  purposes to provide  customers the ability to manage their own interest
rate sensitivity.  Matched positions are ordinarily established to minimize risk
to the Company. The notional value of derivative financial  instruments held for
trading  totaled  $525.2  million  at  March  31,  2000.  In  addition  to these
customer-related derivative financial instruments,  the Company has entered into
contracts for its own account related to its mortgage origination activity which
totaled $132.1 million at March 31, 2000.  Hibernia's credit exposure related to
derivative financial  instruments held for trading totaled $6.2 million at March
31, 2000.


RESULTS OF OPERATIONS:

NET INTEREST INCOME

     Taxable-equivalent  net  interest  income  for the  first  quarter  of 2000
totaled $151.0 million, a $7.1 million increase from the same period in 1999 and
down $0.9 million from the fourth quarter of 1999.

     Factors  contributing to the increase in net interest income from the first
quarter of 1999 include:  overall growth in earning assets,  the positive effect
of the  change  in  the  mix  of  earning  assets  from  securities,  short-term
investments and mortgage loans held for sale to loans;  higher yields on earning
assets; and the effect of the Beaumont  transaction  (approximately  one-half of
the increase for the first quarter of 2000). These factors were partially offset
by higher rates paid on deposits and  borrowings;  the continuing  change in the
deposit mix toward market-rate deposits; and the effect of the change in the mix
of the loan portfolio.

     Factors contributing to the decrease in net interest income from the fourth
quarter of 1999  include:  higher  rates paid on deposits  and  borrowings,  the
continuing change in the deposit mix toward market-rate  deposits,  and a higher
level of interest  income  recorded from  collection on nonaccrual or previously
charged-off  loans in the fourth  quarter of 1999.  These factors were partially
offset by overall  growth in earning  assets and the effect of the change in the
mix of the loan portfolio.

     Table 7 shows the  composition  of earning  assets for the most recent five
quarters, reflecting the change in the mix of earning assets.

<TABLE>
<CAPTION>
=====================================================================================================================
TABLE 7 - INTEREST-EARNING ASSET COMPOSITION
=====================================================================================================================
                                                     2000                            1999
- ---------------------------------------------------------------------------------------------------------------------
                                                    First       Fourth        Third       Second        First
(Percentage of average balances)                  Quarter      Quarter      Quarter      Quarter      Quarter
- ---------------------------------------------------------------------------------------------------------------------
<S>                                               <C>          <C>          <C>          <C>          <C>
Commercial loans ..................                26.0 %       26.6 %       27.9 %       29.6 %       29.3 %
Small business loans ..............                16.4         16.9         16.9         16.3         15.7
Consumer loans ....................                35.0         34.6         32.6         30.4         30.0
- ---------------------------------------------------------------------------------------------------------------------
    Total loans ...................                77.4         78.1         77.4         76.3         75.0
- ---------------------------------------------------------------------------------------------------------------------
Securities available for sale .....                18.6         19.0         20.0         20.6         21.0
Securities held to maturity .......                 2.1          0.9            -            -            -
- ---------------------------------------------------------------------------------------------------------------------
    Total securities ..............                20.7         19.9         20.0         20.6         21.0
- ---------------------------------------------------------------------------------------------------------------------
Short-term investments ............                 1.4          1.3          1.6          1.6          2.2
Mortgage loans held for sale ......                 0.5          0.7          1.0          1.5          1.8
- ---------------------------------------------------------------------------------------------------------------------
    Total interest-earning assets .               100.0 %      100.0 %      100.0 %      100.0 %      100.0 %
=====================================================================================================================
</TABLE>

     Table 8 details the net interest margin for the most recent five quarters.

<TABLE>
<CAPTION>
===============================================================================================================
TABLE 8 - NET INTEREST MARGIN  (taxable-equivalent)
===============================================================================================================
                                                2000                            1999
- ---------------------------------------------------------------------------------------------------------------
                                                First       Fourth        Third       Second        First
                                              Quarter      Quarter      Quarter      Quarter      Quarter
- ---------------------------------------------------------------------------------------------------------------
<S>                                           <C>          <C>          <C>          <C>          <C>
Yield on earning assets .............          8.12 %       7.98 %       7.91 %       7.72 %       7.70 %
Rate on interest-bearing liabilities           4.66         4.44         4.26         4.11         4.14
- ---------------------------------------------------------------------------------------------------------------
    Net interest spread .............          3.46         3.54         3.65         3.61         3.56
Contribution of
    noninterest-bearing funds .......          0.81         0.80         0.77          0.78        0.79
- ---------------------------------------------------------------------------------------------------------------
    Net interest margin .............          4.27 %       4.34 %       4.42 %        4.39 %      4.35 %
===============================================================================================================
Noninterest-bearing funds
    supporting earning assets .......         17.47 %      17.98 %      18.27 %       19.07 %     19.17 %
===============================================================================================================
</TABLE>

     The net interest margin was 4.27% for the first quarter of 2000, down eight
basis points from the first quarter of 1999 and down seven basis points from the
fourth  quarter  of 1999.  The  decline in the net  interest  margin is due to a
decline in the interest rate spread as a result of the increasingly  competitive
interest rate environment,  a decline in the level of noninterest-bearing  funds
supporting  earning assets,  a shift in the mix of funding sources toward market
rate funds and a higher  level of public fund  deposits.  Although  these public
fund  deposits had a positive  impact on net interest  income by virtue of their
collateral  requirements,  the net  interest  spread  earned  on these  funds is
thinner in relation to other earning assets. These factors were partially offset
by the positive  effects of the overall  growth of earning assets and the change
in the mix of earning assets.

     Table 9 presents an analysis of changes in taxable-equivalent  net interest
income  between  the first  quarter of 2000 and the  fourth  quarter of 1999 and
between the first quarter of 2000 and the first quarter of 1999.

<TABLE>
<CAPTION>
=======================================================================================================================
TABLE 9 - CHANGES IN TAXABLE-EQUIVALENT NET INTEREST INCOME (1)
=======================================================================================================================
                                                                  First Quarter 2000 Compared to:
- -----------------------------------------------------------------------------------------------------------------------
                                                      Fourth Quarter 1999                 First Quarter 1999
- -----------------------------------------------------------------------------------------------------------------------
                                                                Increase (Decrease) Due to Change In:
- -----------------------------------------------------------------------------------------------------------------------
($ in thousands)                              Volume       Rate        Total        Volume       Rate       Total
- -----------------------------------------------------------------------------------------------------------------------
<S>                                        <C>         <C>         <C>           <C>         <C>         <C>
Taxable-equivalent
    interest earned on:
     Commercial loans ...............      $   (172)   $    985    $    813      $ (4,233)   $  7,532    $  3,299
     Small business loans ...........          (888)        328        (560)        5,133       2,065       7,198
     Consumer loans .................         2,953         416       3,369        19,981         815      20,796
- -----------------------------------------------------------------------------------------------------------------------
         Loans ......................         1,893       1,729       3,622        20,881      10,412      31,293
- -----------------------------------------------------------------------------------------------------------------------
     Securities available for sale ..          (121)        733         612        (2,489)      2,629         140
     Securities held to maturity ....         2,649          12       2,661         4,569           -       4,569
- -----------------------------------------------------------------------------------------------------------------------
         Loans ......................         2,528         745       3,273         2,080       2,629       4,709
- -----------------------------------------------------------------------------------------------------------------------
     Short-term investments .........           121         210         331        (1,420)        580        (840)
     Mortgage loans held for sale ...          (414)         52        (362)       (2,877)        521      (2,356)
- -----------------------------------------------------------------------------------------------------------------------
           Total ....................         4,128       2,736       6,864        18,644      14,142      32,806
=======================================================================================================================
Interest paid on:
     NOW accounts ...................             1         601         602            32         854         886
     Money market
         deposit accounts ...........         1,229       1,138       2,367            (7)      2,517       2,510
     Savings accounts ...............         1,039       1,102       2,141         6,658       4,718      11,376
     Other consumer time deposits ...          (313)        678         365          (569)      1,012         443
     Public fund certificates of
         deposit of $100,000 or more            185         899       1,084        (1,568)      1,787         219
     Certificates of deposit
         of $100,000 or more ........           989         242       1,231         6,275       1,134       7,409
     Foreign deposits ...............           (25)        261         236           211         728         939
     Federal funds purchased ........           508         303         811        (2,437)      1,399      (1,038)
     Repurchase agreements ..........          (192)        338         146           946       1,202       2,148
     Debt ...........................        (1,265)         91      (1,174)          543         292         835
- -----------------------------------------------------------------------------------------------------------------------
           Total ....................         2,156       5,653       7,809        10,084      15,643      25,727
=======================================================================================================================
Taxable-equivalent
     net interest income ............      $  1,972    $ (2,917)   $   (945)     $  8,580    $ (1,501)   $  7,079
=======================================================================================================================
- --------------
(1)   Change due to mix (both volume  and rate) has been allocated to volume and
      rate  changes in  proportion to the  relationship of the  absolute  dollar
      amounts to the changes in each.
</TABLE>

     The analysis of Consolidated Average Balances,  Interest and Rates on pages
24 and 25 of this  discussion  presents  the  Company's  taxable-equivalent  net
interest income and average  balances for the three months ended March 31, 2000,
December 31, 1999 and March 31, 1999.

<PAGE>
<TABLE>
<CAPTION>
====================================================================================================================================
CONSOLIDATED AVERAGE BALANCES, INTEREST AND RATES
====================================================================================================================================
Hibernia Corporation and Subsidiaries
Taxable-equivalent basis (1)                                                   First Quarter 2000
====================================================================================================================================
(Average balances $ in millions,                                     Average
 interest $ in thousands)                                            Balance          Interest         Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                 <C>                 <C>
ASSETS
Interest-earning assets:
    Commercial loans ..............................            $     3,693.2       $    78,262         8.52  %
    Small business loans ..........................                  2,322.5            52,822         9.15
    Consumer loans ................................                  4,957.8           103,255         8.37
- ------------------------------------------------------------------------------------------------------------------------------------
        Total loans (2) ...........................                 10,973.5           234,339         8.58
- ------------------------------------------------------------------------------------------------------------------------------------
    Securities available for sale .................                  2,640.2            43,613         6.61
    Securities held-to-maturity ...................                    297.3             4,569         6.15
- ------------------------------------------------------------------------------------------------------------------------------------
        Total securities ..........................                  2,937.5            48,182         6.56
- ------------------------------------------------------------------------------------------------------------------------------------
    Short-term investments ........................                    196.6             2,829         5.79
    Mortgage loans held for sale ..................                     75.0             1,356         7.24
- ------------------------------------------------------------------------------------------------------------------------------------
        Total interest-earning assets .............                 14,182.6       $   286,706         8.12  %
- ------------------------------------------------------------------------------------------------------------------------------------
Reserve for loan losses ...........................                   (158.0)
Noninterest-earning assets:
    Cash and due from banks .......................                    516.3
    Other assets ..................................                    748.2
- ------------------------------------------------------------------------------------------------------------------------------------
        Total noninterest-earning assets ..........                  1,264.5
- ------------------------------------------------------------------------------------------------------------------------------------
        Total assets ..............................            $    15,289.1
====================================================================================================================================
LIABILITIES AND
    SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
    Interest-bearing deposits:
        NOW accounts ..............................            $       304.6       $     2,864         3.78  %
        Money market deposit accounts .............                  2,204.2            15,046         2.75
        Savings accounts ..........................                  2,028.3            22,110         4.38
        Other consumer time deposits ..............                  2,908.6            36,549         5.05
        Public fund certificates of deposit
            of $100,000 or more ...................                    973.1            13,482         5.57
        Certificates of deposit of $100,000 or more                  1,096.7            15,497         5.68
        Foreign time deposits .....................                    324.0             4,265         5.30
- ------------------------------------------------------------------------------------------------------------------------------------
            Total interest-bearing deposits .......                  9,839.5           109,813         4.49
- ------------------------------------------------------------------------------------------------------------------------------------
    Short-term borrowings:
        Federal funds purchased ...................                    508.9             7,262         5.74
        Repurchase agreements .....................                    512.2             6,693         5.26
    Debt ..........................................                    844.7            11,970         5.70
- ------------------------------------------------------------------------------------------------------------------------------------
        Total interest-bearing liabilities ........                 11,705.3       $   135,738         4.66  %
- ------------------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing liabilities:
    Noninterest-bearing deposits ..................                  2,036.3
    Other liabilities .............................                    164.4
- ------------------------------------------------------------------------------------------------------------------------------------
        Total noninterest-bearing liabilities .....                  2,200.7
- ------------------------------------------------------------------------------------------------------------------------------------
Total shareholders' equity ........................                  1,383.1
- ------------------------------------------------------------------------------------------------------------------------------------
        Total liabilities and shareholders' equity             $    15,289.1
====================================================================================================================================
SPREAD AND NET YIELD
Interest rate spread ..............................                                                    3.46
Cost of funds supporting interest-earning assets ..                                                    3.85
Net interest income/margin ........................                                $   150,968         4.27  %
====================================================================================================================================
- ----------
(1)    Based on the statutory income tax rate of 35%.
(2)    Yield computations include nonaccrual loans in loans outstanding.
</TABLE>

<TABLE>
<CAPTION>
====================================================================================================================================
CONSOLIDATED AVERAGE BALANCES, INTEREST AND RATES (CONTINUED)
====================================================================================================================================
Hibernia Corporation and Subsidiaries
Taxable-equivalent basis (1)                                        Fourth Quarter 1999                   First Quarter 1999
- ------------------------------------------------------------------------------------------------------------------------------------
(Average balances $ in millions,                             Average                               Average
 interest $ in thousands)                                    Balance      Interest     Rate        Balance      Interest     Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>             <C>           <C>      <C>            <C>           <C>
ASSETS
Interest-earning assets:
    Commercial loans ..............................      $   3,701.4     $  77,449     8.30     $  3,906.2     $  74,963     7.78 %
    Small business loans ..........................          2,361.6        53,382     8.97        2,094.1        45,624     8.84
    Consumer loans ................................          4,816.0        99,886     8.24        3,998.0        82,459     8.34
- ------------------------------------------------------------------------------------------------------------------------------------
        Total loans (2) ...........................         10,879.0       230,717     8.42        9,998.3       203,046     8.23
- ------------------------------------------------------------------------------------------------------------------------------------
    Securities available for sale .................          2,647.6        43,001     6.49        2,795.6        43,473     6.23
    Securities held-to-maturity ...................            124.9         1,908     6.11              -             -        -
- ------------------------------------------------------------------------------------------------------------------------------------
        Total securities ..........................          2,772.5        44,909     6.47        2,795.6        43,473     6.23
- ------------------------------------------------------------------------------------------------------------------------------------
    Short-term investments ........................            187.7         2,498     5.28          300.6         3,669     4.95
    Mortgage loans held for sale ..................             97.9         1,718     7.02          238.3         3,712     6.32
- ------------------------------------------------------------------------------------------------------------------------------------
        Total interest-earning assets .............         13,937.1     $ 279,842     7.98 %     13,332.8     $ 253,900     7.70 %
- ------------------------------------------------------------------------------------------------------------------------------------
Reserve for loan losses ...........................           (157.8)                               (130.9)
Noninterest-earning assets:
    Cash and due from banks .......................            523.8                                 486.0
    Other assets ..................................            718.9                                 571.3
- ------------------------------------------------------------------------------------------------------------------------------------
        Total noninterest-earning assets ..........          1,242.7                               1,057.3
- ------------------------------------------------------------------------------------------------------------------------------------
        Total assets ..............................      $  15,022.0                            $ 14,259.2
====================================================================================================================================
LIABILITIES AND
    SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
    Interest-bearing deposits:
        NOW accounts ..............................      $      304.5    $   2,262     2.95 %   $    299.9     $   1,978     2.68 %
        Money market deposit accounts .............           2,017.1       12,679     2.49        2,205.6        12,536     2.31
        Savings accounts ..........................           1,930.4       19,969     4.10        1,341.8        10,734     3.24
        Other consumer time deposits ..............           2,933.8       36,184     4.89        2,954.7        36,106     4.96
        Public fund certificates of deposit
            of $100,000 or more ...................             959.0       12,398     5.13        1,095.0        13,263     4.91
        Certificates of deposit of $100,000 or more           1,026.5       14,266     5.51          644.9         8,088     5.09
        Foreign time deposits .....................             325.9        4,029     4.90          305.4         3,326     4.42
- ------------------------------------------------------------------------------------------------------------------------------------
            Total interest-bearing deposits .......           9,497.2      101,787     4.25        8,847.3        86,031     3.94
- ------------------------------------------------------------------------------------------------------------------------------------
    Short-term borrowings:
        Federal funds purchased ...................             472.7        6,451     5.41          691.9         8,300     4.86
        Repurchase agreements .....................             527.4        6,547     4.92          431.0         4,545     4.28
    Debt ..........................................             934.0       13,144     5.58          806.0        11,135     5.60
- ------------------------------------------------------------------------------------------------------------------------------------
        Total interest-bearing liabilities ........          11,431.3    $ 127,929     4.44 %      10,776.2    $ 110,011     4.14 %
- ------------------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing liabilities:
    Noninterest-bearing deposits ..................           2,057.0                               1,920.6
    Other liabilities .............................             161.4                                 205.8
- ------------------------------------------------------------------------------------------------------------------------------------
        Total noninterest-bearing liabilities .....           2,218.4                               2,126.4
- ------------------------------------------------------------------------------------------------------------------------------------
Total shareholders' equity ........................           1,372.3                               1,356.6
- ------------------------------------------------------------------------------------------------------------------------------------
        Total liabilities and shareholders' equity       $   15,022.0                           $  14,259.2
====================================================================================================================================
SPREAD AND NET YIELD
Interest rate spread ..............................                                    3.54 %                                3.56 %
Cost of funds supporting interest-earning assets ..                                    3.64 %                                3.35 %
Net interest income/margin ........................                      $ 151,913     4.34 %                  $ 143,889     4.35 %
====================================================================================================================================
- ----------
(1)    Based on the statutory income tax rate of 35%.
(2)    Yield computations include nonaccrual loans in loans outstanding.
</TABLE>

<PAGE>

NONINTEREST INCOME

     Noninterest  income for the first quarter of 2000 was up $7.3 million (14%)
to $58.5  million  compared  to the first  quarter  of 1999.  The  effect of the
Beaumont  transaction  accounted for approximately  one-half of the increase for
the first quarter of 2000. The major  categories of  noninterest  income for the
three months ended March 31, 2000 and 1999 are presented in Table 10.

<TABLE>
<CAPTION>
=============================================================================================
TABLE 10 - NONINTEREST INCOME
=============================================================================================
                                                           Three Months Ended
- ---------------------------------------------------------------------------------------------
                                                                             Percentage
                                                March 31         March 31     Increase
($ in thousands)                                 2000             1999       (Decrease)
- ---------------------------------------------------------------------------------------------
<S>                                            <C>              <C>            <C>
Service charges on deposits .........          $24,077          $22,602          7 %
Trust fees ..........................            6,664            4,536         47
Retail investment service fees ......            8,523            5,448         56
Mortgage loan origination
    and servicing fees ..............            5,240            4,502         16
Other service, collection and
    exchange charges:
    ATM fees ........................            3,227            2,838         14
    Debit/credit card fees ..........            3,238            2,257         43
    Other ...........................            3,628            2,931         24
- ---------------------------------------------------------------------------------------------
         Total other service, collect
             and exchange charges ...           10,093            8,026         26
- ---------------------------------------------------------------------------------------------
Other operating income:
    Gain on sales of mortgage loans .            1,629            2,132        (24)
    Other income ....................            2,217            3,930        (44)
- ---------------------------------------------------------------------------------------------
         Total other operating income            3,846            6,062        (37)
- ---------------------------------------------------------------------------------------------
Securities gains, net ...............               30               41        (27)
- ---------------------------------------------------------------------------------------------
         Total noninterest income ...          $58,473          $51,217         14 %
=============================================================================================
</TABLE>

     Service  charges on  deposits  increased  $1.5  million  (7%) for the first
quarter of 2000 over the comparable  period in 1999.  This change was the result
of growth in transaction-based  fees and commercial account analysis fees due to
an increase in the number of accounts.

     Trust fees were up $2.1 million (47%) in the first quarter of 2000 compared
to the  same  period  in 1999  primarily  due to new  business  and  the  income
associated  with the $1.4 billion  increase in trust assets  resulting  from the
Beaumont transaction.

     Retail  investment  service fees  increased $3.1 million (56%) in the first
quarter of 2000  compared  to the same  period in 1999  primarily  due to market
conditions  which  resulted  in an increase  in the sale of  financial  products
including annuities and discount brokerage services.

     Mortgage loan  origination  and servicing fees increased $0.7 million (16%)
in the first quarter of 2000  compared to the same period in 1999.  The increase
in mortgage fees resulted  primarily  from the Company's  continued  emphasis on
mortgage  banking and the increase in volume of mortgage  loans serviced to $5.7
billion at March 31, 2000 as compared to $4.4 billion at March 31, 1999.  In the
first three months of 2000,  Hibernia  processed  approximately  $0.5 billion in
residential first mortgages.

     Other service,  collection and exchange  charges were up $2.1 million (26%)
in the first quarter of 2000 compared to the first quarter of 1999. Increases in
fees resulting from ATMs and debit cards were the major factors  contributing to
the growth.  ATM fees increased $0.4 million due to the continued  growth of the
ATM network and expansion of ATM services. Debit/credit card fees increased $1.0
million primarily due to fees generated by Hibernia's CheckmateSM debit card and
Capital Access(C) credit card for small businesses.

     Other operating  income  decreased $2.2 million (37%) compared to the first
quarter  of  1999.  Gains on sale of  mortgage  loans  were  down  $0.5  million
primarily due to the current interest rate  environment.  Other income decreased
$1.7 million from first quarter 1999.  The first quarter of 1999 included a $1.7
million gain related to an investment in a mezzanine financing.


NONINTEREST EXPENSE

     For the first quarter of 2000,  noninterest expense totaled $113.1 million,
a $3.3 million  (3%)  decrease  from the first  quarter of 1999.  Excluding  the
effect of the Beaumont  transaction,  noninterest  expense would have  decreased
approximately 10% for the first quarter of 2000 compared to the first quarter of
1999.  Excluding  merger-related  expenses,  noninterest  expense increased $5.3
million  (5%) in the  first  quarter  of 2000 over the  first  quarter  of 1999.
Merger-related  expenses  totaled $0.1 million in the first  quarter of 2000 and
$8.7 million in the first quarter of 1999. The major categories  contributing to
the changes in  noninterest  expense were staff costs,  occupancy and equipment,
the amortization of intangibles and professional fees.  Noninterest  expense for
the three months ended March 31, 2000 and 1999 are  presented by major  category
in Table 11.

<TABLE>
<CAPTION>
=======================================================================================================
TABLE 11 - NONINTEREST EXPENSE
=======================================================================================================
                                                                    Three Months Ended
- -------------------------------------------------------------------------------------------------------
                                                                                       Percentage
                                                       March 31           March 31      Increase
($ in thousands)                                         2000               1999       (Decrease)
- -------------------------------------------------------------------------------------------------------
<S>                                                  <C>                <C>              <C>
Salaries .........................                   $  46,705          $  51,485          (9) %
Benefits .........................                       9,580              9,099           5
- -------------------------------------------------------------------------------------------------------
    Total staff costs ............                      56,285             60,584          (7)
- -------------------------------------------------------------------------------------------------------
Occupancy, net ...................                       8,408              7,869           7
Equipment ........................                       7,601              9,031         (16)
- -------------------------------------------------------------------------------------------------------
    Total occupancy and equipment                       16,009             16,900          (5)
- -------------------------------------------------------------------------------------------------------
Data processing ..................                       8,093              8,066           -
Advertising and promotional
    expenses .....................                       3,767              3,630           4
Foreclosed property expense, net .                          77               (371)       (121)
Amortization of intangibles ......                       6,630              4,525          47
Telecommunications ...............                       2,388              2,532          (6)
Postage ..........................                       1,942              1,868           4
Stationery and supplies ..........                       1,101              1,480         (26)
Professional fees ................                       1,693              2,400         (29)
State taxes on equity ............                       2,754              2,847          (3)
Regulatory expense ...............                       1,040                761          37
Loan collection expense ..........                       1,061              1,005           6
Other ............................                      10,221             10,110           1
- -------------------------------------------------------------------------------------------------------
    Total noninterest expense ....                   $ 113,061          $ 116,337          (3) %
=======================================================================================================
Efficiency ratio (1) .............                       53.99 %            59.64 %
Cash-basis efficiency ratio (2) ..                       51.62 %            58.14 %
=======================================================================================================
- ------------
(1)     Noninterest  expense as a percentage  of taxable-equivalent net interest
        income plus noninterest income (excluding securities transactions).
(2)     Excluding amortization of purchase accounting intangibles.
</TABLE>

     Staff costs, which represent the largest component of noninterest  expense,
decreased  $4.3 million (7%) in the first  quarter of 2000  compared to the same
period a year ago. Excluding the effect of merger-related  expenses, staff costs
increased  $0.8 million (1%).  Merger-related  expenses were $0.1 million in the
first  quarter  of  2000  and  $5.1  million  in  the  first  quarter  of  1999.
Merger-related  expenses in the first  quarter of 1999  included a $4.4  million
stock grant  agreement  with two key merger  employees that was in place several
years prior to negotiation of the merger agreement.

     Occupancy and equipment  expenses  decreased $0.9 million (5%) in the first
quarter of 2000 compared to the first  quarter of 1999.  Excluding the effect of
merger-related expenses, occupancy and equipment expenses increased $0.5 million
(3%).

     Amortization  of  intangibles,  a noncash  expense,  increased $2.1 million
(47%) to $6.6 million in the first quarter of 2000 compared to the first quarter
of 1999.  This  increase is primarily  due to  amortization  of  goodwill,  core
deposit  intangibles and trust  intangibles  associated with the purchase of the
Beaumont branches.

     Professional  fees  decreased  $0.7 million  (29%) for the first quarter of
2000  compared to the same period of 1999.  Excluding  merger-related  expenses,
professional fees increased $0.1 million (3%).

     The  Company's  efficiency  ratio,  defined  as  noninterest  expense  as a
percentage of  taxable-equivalent  net interest income plus  noninterest  income
(excluding  securities  transactions),  is a key measure  used to  evaluate  the
success of efforts to control costs while generating  revenue  efficiently.  The
efficiency  ratio at March 31,  2000 was 53.99%  compared to 59.64% at March 31,
1999.  Excluding the effect of  merger-related  expenses,  the efficiency  ratio
would  have been  53.94%  and  55.18%  for the first  quarter  of 2000 and 1999,
respectively.

     The cash-basis  efficiency ratio,  which excludes  amortization of purchase
accounting intangibles from the calculation, was 51.62% for the first quarter of
2000  compared  to 58.14% for the same period of 1999.  Excluding  the effect of
merger-related  expenses, the cash-basis efficiency ratio would have been 51.58%
and  53.69%  for the  first  quarter  of 2000  and the  first  quarter  of 1999,
respectively.  The  improvement  in  efficiency  for the first  quarter  of 2000
reflects  higher  revenue  growth rates  compared to expense  growth rates.  The
Company expects this ratio to decline  further in future  periods.  The declines
are expected to result from  achievement of cost  efficiencies  contemplated  in
completed business combinations,  enhancement of noninterest revenue sources and
increased net interest income.


INCOME TAXES

     The  Company  recorded  $27.3  million in income  tax  expense in the first
quarter of 2000, an $11.0 million (67%) increase from $16.4 million in the first
quarter of 1999 as pretax income rose 69%.

     Hibernia  National Bank is subject to a Louisiana  shareholders'  tax based
partly on income.  The income  portion  is  recorded  as state  income  tax.  In
addition,  certain  subsidiaries  of the Company and Hibernia  National Bank are
subject to Louisiana state income tax. The Texas operations of Hibernia National
Bank are subject to Texas franchise tax.


CAPITAL

     Shareholders' equity totaled $1,393.7 million at March 31, 2000 compared to
$1,349.6  million a year  earlier.  The increase is primarily  the result of net
income over the most recent 12 months totaling  $195.7  million,  a $3.1 million
increase in unearned  compensation  and the  issuance of $2.5  million of common
stock,  partially  offset by a $70.9 million change in unrealized gains (losses)
on securities  available for sale, $70.8 million in dividends declared on common
stock,  the  redemption  of $7.0  million of  preferred  stock,  $6.9 million in
dividends  declared  on  preferred  stock and an  increase  of $1.6  million  of
treasury  stock.  The change in unrealized  gains (losses) is primarily due to a
change in the interest rate environment.

     Risk-based  capital and  leverage  ratios  exceed the ratios  required  for
designation as a  "well-capitalized"  institution  under regulatory  guidelines.
Table 12  presents  Hibernia's  ratios  along with  selected  components  of the
capital ratio calculations for the most recent five quarters.

<TABLE>
<CAPTION>
=========================================================================================================================
TABLE 12 - CAPITAL
=========================================================================================================================
                                          March 31         Dec. 31        Sept. 30         June 30        March 31
($ in millions)                               2000            1999            1999            1999            1999
- -------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>             <C>             <C>             <C>             <C>
Risk-based capital:
   Tier 1 .....................        $   1,229.2     $   1,203.2     $   1,166.1     $   1,128.5     $   1,188.1
   Total ......................            1,380.7         1,350.7         1,312.1         1,271.8         1,325.7

Assets:
   Quarterly average assets (1)           15,129.7        14,833.7        14,624.0        14,185.1        14,090.2
   Net risk-adjusted assets ...           12,109.4        11,788.6        11,671.2        11,457.9        10,985.4

Ratios:
   Tier 1 risk-based capital ..              10.15 %         10.21 %          9.99 %          9.85 %         10.82 %
   Total risk-based capital ...              11.40 %         11.46 %         11.24 %         11.10 %         12.07 %
   Leverage ...................               8.12 %          8.11 %          7.97 %          7.96 %          8.43 %
=========================================================================================================================
- ---------------
(1)     Excluding  the  adjustment for  unrealized  gains (losses) on securities
        available for sale and disallowed intangibles.
</TABLE>

     The  acquisition  of the  Beaumont  branches of Chase Bank of Texas,  N.A.,
which was completed in the second quarter of 1999,  enabled Hibernia to leverage
its capital by acquiring assets without  increasing  equity. As a result of this
transaction,  the Company's  capital ratios declined from previous  levels,  but
continue   to   exceed   the   standards   required   for   designation   as   a
"well-capitalized" institution.

     In the first  quarter of 2000,  the  Company  redeemed  approximately  $7.0
million  of  preferred  stock.  In April  2000,  Hibernia's  Board of  Directors
authorized  the  Company to begin a buyback of up to 7.5 million  common  shares
over the next 12 months.  If all of the shares authorized to be repurchased were
purchased,  the buyback would  represent  approximately  4.7% of current  shares
outstanding.


LIQUIDITY

     Liquidity  is a measure of the  ability to fund loan  commitments  and meet
deposit  maturities and  withdrawals in a timely and  cost-effective  way. These
needs can be met by generating  profits,  attracting  new  deposits,  converting
assets  (including  short-term  investments,   mortgage  loans  held  for  sale,
securities available for sale and loans) to cash and increasing  borrowings.  To
minimize funding risks,  management  monitors liquidity through periodic reviews
of maturity profiles, yield and rate behaviors, and loan and deposit forecasts.

     Attracting and retaining core deposits are the Company's primary sources of
liquidity.  Core deposits totaled $9.6 billion at March 31, 2000, a $0.9 billion
(10%)  increase  from March 31, 1999.  This increase is the result of Hibernia's
extensive banking office network,  aided by the promotion of attractive  deposit
products, and the effect of the Beaumont transaction,  which added approximately
$331.0  million in core  deposits.  In  addition,  Hibernia  has a large base of
treasury  management-related  repurchase agreements and foreign deposits as part
of total  customer  relationships.  Because of the nature of the  relationships,
these  funds are  considered  stable and not subject to the same  volatility  as
other sources of noncore funds.  Large-denomination  certificates of deposit and
public funds were additional sources of liquidity during the quarter.

     The loan-to-deposit ratio, one measure of liquidity, was 93.1% at March 31,
2000,  91.6% at December 31, 1999,  and 93.7% at March 31, 1999. The decrease in
first  quarter of 2000 and the  fourth  quarter  of 1999  compared  to the first
quarter of 1999  reflects  the effect of the  Beaumont  transaction  which added
$464.8 million in deposits and $172.0 million in loans (a 37.0%  loan-to-deposit
ratio).  Another indicator of liquidity is the large liability dependence ratio,
which measures  reliance on short-term  borrowings  and other large  liabilities
(including  large-denomination  and public  fund  certificates  of  deposit  and
foreign  deposits).  Based on average  balances,  23.0% of Hibernia's  loans and
securities were funded by net large  liabilities  (total large  liabilities less
short-term  investments)  in the first  quarter of 2000, up 29 basis points from
the fourth  quarter of 1999 and up 101 basis  points  from the first  quarter of
1999. The level of large  liability  dependence is within limits  established by
management to maintain liquidity and soundness.

     Management  believes that the current level of short-term  investments  and
securities  available  for  sale is  adequate  to  meet  the  Company's  current
liquidity  needs.  In February  1999 Hibernia  National Bank  established a $2.0
billion bank note program. Notes issued under the program will mature 30 days or
more  after  the  date of issue  and bear  fixed  or  floating  interest  rates.
Additional sources of liquidity  available to the Company include the ability to
issue brokered  certificates  of deposit and the ability to sell or securitize a
substantial  portion of the Company's  $2.5 billion  residential  first mortgage
portfolio and $1.4 billion  indirect  consumer  portfolio.  The Company also has
available  Federal funds lines and its membership in the FHLB to further augment
liquidity  by  providing  a readily  accessible  source of funds at  competitive
rates.




     Statements in Management's  Discussion and Analysis of Financial  Condition
and Results of  Operations  that are not  historical  facts should be considered
forward-looking statements with respect to Hibernia.  Forward-looking statements
of  this  type  speak  only  as  of  the  date  of  this   filing.   By  nature,
forward-looking  statements  involve  inherent risk and  uncertainties.  Various
factors,  including,  but not limited to,  economic  conditions,  asset quality,
interest rates,  loan demand and changes in the  assumptions  used in making the
forward-looking statements, could cause actual results to differ materially from
those contemplated by the forward-looking statements.

<PAGE>



                           PART II. OTHER INFORMATION

Item 1.       Legal Proceedings

              None

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

              (a)     Exhibits

EXHIBIT    DESCRIPTION

 3.1              Exhibit 3.1 to the Quarterly  Report on Form 10-Q (as amended)
                  for the fiscal  quarter  ended June 30,  1998,  filed with the
                  Commission by the Registrant  (Commission  File No. 0-7220) is
                  hereby incorporated by reference (Articles of Incorporation of
                  the Registrant, as amended to date)

 3.2              Exhibit  3.2 to the Annual  Report on Form 10-K for the fiscal
                  year ended December 31, 1996, filed with the Commission by the
                  Registrant (Commission File No. 0-7220) is hereby incorporated
                  by  reference  (By-Laws of the Registrant, as amended to date)

10.13             Exhibit 10.13 to the Annual Report on Form 10-K for the fiscal
                  year ended December 31, 1998, filed with the Commission by the
                  Registrant (Commission File No. 0-7220) is hereby incorporated
                  by reference (Deferred Compensation Plan for Outside Directors
                  of  Hibernia Corporation  and its  Subsidiaries, as amended to
                  date)

10.14             Exhibit 10.14 to the Annual Report on Form 10-K for the fiscal
                  year ended December 31, 1990, filed with the Commission by the
                  Registrant (Commission File No. 0-7220) is hereby incorporated
                  by  reference  (Hibernia Corporation  Executive Life Insurance
                  Plan)

10.16             Exhibit 4.7 to the  Registration  Statement on  Form S-8 filed
                  with  the   Commission by the   Registrant  (Registration  No.
                  33-26871) is   hereby  incorporated   by  reference  (Hibernia
                  Corporation 1987 Stock Option Plan, as amended to date)

10.34             Exhibit C to the Registrant's definitive proxy statement dated
                  August  17,  1992  relating  to its  1992  Annual  Meeting  of
                  Shareholders  filed by the  Registrant  with the Commission is
                  hereby incorporated by reference  (Long-Term Incentive Plan of
                  Hibernia Corporation)

10.35             1993  Director Stock Option Plan of  Hibernia  Corporation, as
                  amended to date

10.36             Exhibit 10.36 to the  Registrant's  Annual Report on Form 10-K
                  for the fiscal  year ended  December  31,  1993 filed with the
                  Commission (Commission file no. 0-7220) is hereby incorporated
                  by reference  (Employment  agreement between Stephen A. Hansel
                  and Hibernia Corporation)

10.38             Exhibit 10.38 to the  Registrant's  Annual Report on Form 10-K
                  for the fiscal year ended   December  31,  1999 filed with the
                  Commission (Commission File No. 0-7220) is hereby incorporated
                  by   reference   (Employment  Agreement   between  E. R.  "Bo"
                  Campbell  and  Hibernia Corporation)


10.40             Exhibit 10.40 to the  Registrant's  Annual Report on Form 10-K
                  for the fiscal  year ended  December  31,  1996 filed with the
                  Commission (Commission File No. 0-7220) is hereby incorporated
                  by reference  (Split-Dollar  Life  Insurance  Plan of Hibernia
                  Corporation effective as of July 1996)

10.41             Exhibit 10.41 to the  Registrant's  Annual Report on Form 10-K
                  for the fiscal  year ended  December  31,  1996 filed with the
                  Commission (Commission File No. 0-7220) is hereby incorporated
                  by reference  (Nonqualified Deferred Compensation Plan for Key
                  Management Employees of  Hibernia Corporation  effective as of
                  July 1996)

10.42             Exhibit 10.42 to the  Registrant's  Annual Report on Form 10-K
                  for the fiscal  year ended  December  31,  1996 filed with the
                  Commission (Commission File No. 0-7220) is hereby incorporated
                  by reference  (Supplemental  Stock  Compensation  Plan for Key
                  Management Employees effective as of July 1996)

10.43             Exhibit 10.43 to the  Registrant's  Annual Report on Form 10-K
                  for the fiscal  year ended  December  31,  1996 filed with the
                  Commission  (Commission No. 0-7220) is hereby  incorporated by
                  reference  (Nonqualified  Target Benefit (Deferred Award) Plan
                  of Hibernia Corporation effective as of July 1996))

10.44             Exhibit  10.44 to the  Registrant's  Quarterly  Report on Form
                  10-Q for the  fiscal  quarter  ended  June 30,  1999  (Form of
                  Change of  Control  Employment  Agreement  for  Executive  and
                  Senior Officers of the Registrant, as amended to date)

10.45             Exhibit  10.45 to  the  Registrant's  Annual  Report  on  Form
                  10-K (as amended) for the fiscal year ended  December 31, 1997
                  filed with the Commission  (Commission  No. 0-7220)  is hereby
                  incorporated   by   reference  (Employment  Agreement  between
                  Randall A. Howard and Hibernia Corporation)

13                Exhibit 13 to the Registrant's  Annual Report on Form 10-K for
                  the  fiscal  year  ended  December  31,  1998  filed  with the
                  Commission  (Commission File No.0-7220) is hereby incorporated
                  by  reference  (1998  Annual  Report to  security  holders  of
                  Hibernia Corporation).

21                Exhibit  21 to the  Annual  Report on Form 10-K for the fiscal
                  year ended December 31, 1998, filed with the Commission by the
                  Registrant (Commission File No. 0-7220) is hereby incorporated
                  by reference (Subsidiaries of the Registrant)

27                Financial Data Schedule

99.1              Exhibit  99.1 to the Annual  Report on Form 10-K (as  amended)
                  dated May 28, 1999 is hereby incorporated by reference (Annual
                  Report of the  Retirement  Security  Plan for the fiscal  year
                  ended December 31, 1998)

99.2              Exhibit  99.2 to the Annual  Report on Form 10-K (as  amended)
                  dated May 28, 1999 is hereby incorporated by reference (Annual
                  Report of the Employee Stock  Ownership Plan and Trust for the
                  fiscal year ended December 31, 1998)


              (b)     Reports on Form 8-K

                      A report on Form 8-K dated January 26, 2000,  was filed by
                      the registrant reporting Item 5 Other Events.

                      A report on Form 8-K  dated  April 20, 2000,  was filed by
                      the registrant reporting Item 5 Other Events.

*Exhibits  and  Reports  on  Form  8-K  have  been  separately  filed  with  the
 Commission.

                                   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 to sign on behalf of the registrant.




                                                    HIBERNIA CORPORATION
                                                     --------------------
                                                     (Registrant)

Date:      May 12,  2000                 By:  /s/ Ron E. Samford, Jr.
     -------------------------                ------------------------
                                         Ron E. Samford, Jr.
                                         Executive Vice President and Controller
                                         Chief Accounting Officer
                                         (in  his capacity  as a duly authorized
                                         officer  of  the  Registrant and in his
                                         capacity as Chief Accounting Officer)


                              HIBERNIA CORPORATION

                         1993 DIRECTOR STOCK OPTION PLAN

                   Amended and Restated as of January 27, 1999

1.       Definitions

         In this  Plan,  except  where  the  context  otherwise  indicates,  the
         following definitions apply:

                  a.  "Agreement" means  the written agreement  implementing the
                      grant of an Option.

                  b.  "Board" means the Board of Directors of the Corporation.

                  c.  "Code" means  the  Internal  Revenue  Code  of  1986 ,  as
                      amended.

                  d.  "Committee" means  the committee appointed by the Board to
                      administer  the  Plan,  which  committee  shall  meet  the
                      standards  imposed  by  Rule  16b-3  under the  Securities
                      Exchange  Act  of  1934,  as  amended,   or   any  similar
                      successor  rule, and  all of the members of which shall be
                      Nonemployee Directors.  Unless otherwise determined by the
                      Board or  required  by  this  Plan,  the Board  Governance
                      Committee of the Board shall be the Committee.

                  e.  "Common  Stock" means the Class A common voting stock,  no
                      par value, of the Corporation.

                  f.  "Corporation"  means  Hibernia  Corporation,  a  Louisiana
                      corporation, and any successor thereto.

                  g.  "Date of Exercise" means the date on which the Corporation
                      receives notice of the exercise of an Option in accordance
                      with the terms of Article 7.

                  h.  "Date of  Grant"  means  the date on  which an  Option  is
                      granted by the Committee or otherwise  granted pursuant to
                      the terms of the Plan.

                  i.  "Fair Market Value" of a Share means on any day the amount
                      equal to the  average  of the  reported  high and low sale
                      prices  for shares of Common  Stock on the NYSE,  or other
                      market in which the Common Stock is traded, on such day as
                      reported by such source as the Committee  may select,  or,
                      if such price quotations are not available,  then the fair
                      market  value of a Share as  determined  by the  Committee
                      pursuant to a reasonable  method adopted in good faith for
                      such purpose.

                  j.  "Nonemployee   Director"   means   a   director   of   the
                      Corporation,  other than a Retired Employee Director,  who
                      is not, and has not been for a period of at least one year
                      prior to the date as of which the  determination  is made,
                      an employee of the Corporation or a Subsidiary.

                  k.  "Nonstatutory  Stock Option" means an Option granted under
                      the Plan that is not an incentive  stock option within the
                      meaning of Section 422 of the Code.

                  l.  "NYSE" means the New York Stock Exchange, Inc.

                  m.  "Option"  means an option to  purchase  Shares  granted in
                      accordance with the terms of Article 6.

                  n.  "Option  Period"  means the period  during which an Option
                      may be exercised.

                  o.  "Option  Price"  means  the  price  per  Share at which an
                      Option may be exercised.

                  p.  "Optionee"   means  a  Nonemployee   Director  or  Retired
                      Employee Director to whom an Option has been granted.

                  q.  "Plan" means the Hibernia  Corporation 1993 Director Stock
                      Option Plan.

                  r.  "Retired  Employee  Director"  means any  Director who has
                      retired  from service as an employee of the Company or any
                      of its subsidiaries.

                  s.  "Share"  means a  share  of  authorized  but  unissued  or
                      reacquired Common Stock.

                  t.  "Subsidiary" means a corporation at least 50% of the total
                      combined  voting power of all classes of stock of which is
                      owned by the  Corporation,  either directly or through one
                      or more other Subsidiaries.

2.       Purpose

         The Plan is intended to assist in attracting and retaining  Nonemployee
         Directors and Retired Employee  Directors of outstanding ability and to
         promote  the  identification  of  their  interests  with  those of  the
         shareholders  of the Corporation.

3.       Administration

         The Plan shall be  administered  by the  Committee.  In addition to any
         other  powers  granted to the  Committee,  it shall have the  following
         powers, subject to the express provisions of the Plan:

                  a.  to  determine  all  other  terms  and  provisions  of each
                      Agreement, which need not be identical;

                  b.  to construe and interpret the Agreements and the Plan;

                  c.  to provide  for the  payment of the Option  Price in cash,
                      shares of Common  Stock valued at Fair Market Value on the
                      Date of Exercise,  or a combination  of cash and shares of
                      Common Stock;

                  d.  to provide for satisfaction of federal, state or local tax
                      liabilities  incurred in connection with the exercise of a
                      Nonstatutory  Stock Option  through,  without  limitation,
                      retention of shares of Common Stock otherwise  issuable on
                      the exercise of a Nonstatutory Stock Option or delivery of
                      Common Stock to the Corporation by the Optionee under such
                      terms and conditions as the Committee  deems  appropriate;
                      and

                  e.  to make  all  other  determinations  and  take  all  other
                      actions  necessary or advisable for the  administration of
                      the Plan.

         Any  determinations  made or actions taken by the Committee pursuant to
         the Plan shall be binding and final.

4.       Eligibility

         Options  may be  granted  only to  Nonemployee  Directors  and  Retired
         Employee  Directors.  A  Nonemployee  Director  or a  Retired  Employee
         Director  who  has been granted  an Option  may be  granted  additional
         Options as provided in the Plan.

5.       Stock Subject to the Plan

                  a.  There is hereby reserved for issuance upon the exercise of
                      Options granted under the Plan an aggregate  of  1,000,000
                      Shares.

                  b.  If an Option  expires or terminates for any reason without
                      having been fully exercised,  the unpurchased  Shares that
                      had  been  subject  to  such  Option  at the  time  of its
                      expiration or termination shall become available for other
                      Options to be granted under the Plan.

                  c.  The Shares  issued upon the exercise of an Option shall be
                      charged  against the number of Shares  subject to the Plan
                      and such number of Shares shall not become  available  for
                      the grant of other Options.

6.       Options for Nonemployee Directors and Retired Employee Directors

                  a.  Unless  prohibited by applicable  law or contract to which
                      the Corporation is a party or is otherwise subject, on the
                      date that  corresponds to the first business day after the
                      Annual Meeting of Shareholders of the Company in each year
                      commencing  in  1993,  each  Nonemployee  Director  of the
                      Company shall  automatically and without further action by
                      any person be granted an Option to purchase  5,000  shares
                      of Common  Stock at an  exercise  price  equal to the Fair
                      Market Value of the Common Stock on such Date of Grant. If
                      any such grant is prohibited by law or contract,  it shall
                      be made on the  first  business  day after  such  legal or
                      contractual   restriction   or  limitation  is  no  longer
                      effective.

                  b.  Unless  prohibited by applicable  law or contract to which
                      the Corporation is a party or is otherwise subject, on the
                      date that  corresponds to the first business day after the
                      Annual Meeting of Shareholders of the Company in each year
                      after an individual  becomes a Retired Employee  Director,
                      he or she shall  automatically  and without further action
                      by any  person be  granted  an Option  to  purchase  5,000
                      shares of Common  Stock at an exercise  price equal to the
                      Fair  Market  Value of the  Common  Stock on such  Date of
                      Grant. If any such grant is prohibited by law or contract,
                      it shall be made on the  first  business  day  after  such
                      legal  or  contractual  restriction  or  limitation  is no
                      longer effective.

                  c.  Each Option granted pursuant to this Article 6 will become
                      initially  exercisable  as to 50% of  the  Shares  subject
                      thereto on the date that is two years  following  the Date
                      of Grant,  as to an additional  25% of the Shares  subject
                      thereto on the date that is three years following the Date
                      of Grant and as to the remaining 25% of the Shares subject
                      thereto on the date that is four years  following the Date
                      of Grant.  To the extent not theretofore  exercised,  each
                      Option  will  expire  upon the earlier to occur of (i) the
                      date of any  affiliation of the Optionee with a competitor
                      of the Corporation and its  Subsidiaries or (ii) ten years
                      following the Date of Grant.

                  d.  Nonemployee Directors may not be granted Options otherwise
                      than  pursuant to this  Article 6, except that each person
                      who first becomes a Nonemployee Director after October 20,
                      1997  automatically  and  without  further  action  by any
                      person  will be  granted,  on the date such  person  first
                      becomes  a  Nonemployee  Director,  a  Nonstatutory  Stock
                      Option to purchase  5,000  Shares at an Option Price equal
                      to the Fair  Market  Value of the  Shares  on such Date of
                      Grant.  Each Option granted  pursuant to this Article 6(d)
                      will  become  exercisable  in full on the date six  months
                      following  the  Date  of  Grant  and,  to the  extent  not
                      theretofore  exercised,  will  expire  upon the earlier to
                      occur of (i) the date of any  affiliation  of the Optionee
                      with a competitor of the Corporation and its  Subsidiaries
                      or (ii) ten years following the Date of Grant.

                  e.  Retired  Employee  Directors  may not be  granted  Options
                      otherwise  than  pursuant  to this  Article 6, except that
                      each person who first becomes a Retired Employee  Director
                      after October 20, 1997  automatically  and without further
                      action by any person will be granted,  on the date that is
                      one  year  after  such  person  first  becomes  a  Retired
                      Employee Director, a Nonstatutory Stock Option to purchase
                      5,000  Shares at an Option  Price equal to the Fair Market
                      Value of the  Shares on such Date of  Grant.  Each  Option
                      granted   pursuant  to  this   Article  6(e)  will  become
                      exercisable  in full on the date six months  following the
                      Date  of  Grant  and,   to  the  extent  not   theretofore
                      exercised,  will  expire  upon the earlier to occur of (i)
                      the  date  of  any  affiliation  of  the  Optionee  with a
                      competitor of the Corporation and its Subsidiaries or (ii)
                      ten years following the Date of Grant.


7.       Exercise

         An Option may,  subject to the provisions of the Agreement  under which
         it was  granted,  be  exercised  in whole or in part by delivery to the
         Corporation  of  written  notice  of  exercise,  in  such  form  as the
         Committee  may  prescribe,  accompanied  by full payment for the Shares
         with  respect to which such  Option is  exercised.  The  Committee  may
         provide that any Option shall be immediately exercisable in full on the
         later of (i) the date on which a change of control  of the  Corporation
         occurs,  or (ii) six  months  after the Date of  Grant,  if a change of
         control of the  Corporation  has occurred prior to six months after the
         Date of Grant.  The  Committee  may define  change of control  for this
         purpose in such manner as it deems appropriate under the circumstances.

8.       Nontransferability

         Options granted under the Plan shall not be transferable otherwise than
         by will or the laws of  descent  and  distribution.  An  Option  may be
         exercised only by the Optionee during his lifetime.

9.       Capital Adjustments

         The number and class of Shares subject to each outstanding  Option, the
         Option Price  thereof and the  provisions  of Articles 5 and 6 shall be
         subject  to such  adjustment,  if any,  as the  Committee  in its  sole
         discretion deems appropriate to reflect such events as stock dividends,
         stock   splits,    recapitalizations,    mergers,   consolidations   or
         reorganizations of or by the Corporation.

10.      Termination and Amendment

         The Board shall have the power to terminate  the Plan and the Committee
         shall have the power to amend it in any  respect,  provided  that after
         the Plan has been approved by the shareholders of the Corporation,  the
         Committee  may not,  without the  approval of the  shareholders  of the
         Corporation,  amend the Plan so as to change  the  aggregate  number of
         Shares  which  may be issued  under the Plan  (except  as  provided  in
         Article 9), change the class of persons  eligible to receive Options or
         increase  materially the benefits  accruing to  participants  under the
         Plan and provided  further  that the  provisions  of  paragraph  (a) of
         Article 6 may not be amended more than once every six months other than
         to comport with changes in the Code, the Employee  Retirement  Security
         Act or the rules  thereunder.  No  termination or amendment of the Plan
         shall  adversely  affect the rights or obligations of the holder of any
         Option previously granted under the Plan.

11.      Modification, Extension and Renewal of Options

         Subject to the terms and  conditions  of the Plan,  the  Committee  may
         modify,  extend or renew outstanding Options or accept the surrender of
         outstanding  Options (to the extent not theretofore  exercised) granted
         under the Plan or under any other stock option plan of the  Corporation
         and authorize the granting of new Options in  substitution  therefor on
         such  terms  consistent  with the Plan as the  Committee  may  specify,
         provided,  however, that no modification of an Option granted under the
         Plan shall, without the consent of the Optionee, alter or impair any of
         such Optionee's rights or obligations.

12.      Effectiveness of the Plan

         The Plan and any amendments requiring  shareholder approval pursuant to
         Article 10 are subject to approval by vote of the  shareholders  of the
         Corporation  after  their  adoption  by the  Board  or  the  Committee,
         respectively. Subject to such approval, the Plan and any amendments are
         effective on the date of such adoption. Options may be granted prior to
         shareholder  approval  of the Plan or  amendments,  but any such Option
         shall be granted  subject to approval of the Plan or  amendments by the
         shareholders.  Except as may otherwise be required  under Rule 16b-3 of
         the  Exchange  Act,  the day on  which  any  Option  granted  prior  to
         shareholder approval of the Plan or such amendments is granted shall be
         the  Date of  Grant  for all  purposes  as if the  Option  had not been
         subject to such  approval.  No Option  granted  subject to  shareholder
         approval may be exercised prior to receipt of such approval.

13.      Term of the Plan

         Unless sooner  terminated by the Board pursuant to Article 10, the Plan
         shall  terminate  on January  26,  2003,  and no Options may be granted
         after  termination.  Termination  of the  Plan  shall  not  affect  the
         validity of any Option outstanding on the date of termination.

14.      Indemnification of Committee

         In addition to such other rights of indemnification as they may have as
         directors or as members of the Committee,  the members of the Committee
         shall  be  indemnified  by  the  Corporation   against  the  reasonable
         expenses,  including  attorneys' fees, actually and reasonably incurred
         in connection with the defense of any action, suit or proceeding, or in
         connection with any appeal therein, to which they or any of them may be
         a party by reason of any  action  taken or  failure  to act under or in
         connection with the Plan or any Option granted  hereunder,  and against
         all amounts  reasonably  paid by them in settlement  thereof or paid by
         them  in  satisfaction  of a  judgment  in any  such  action,  suit  or
         proceeding, to the fullest extent permitted under applicable law.

15.      General Provisions

                  a.  The  establishment  of the Plan shall not confer  upon any
                      Nonemployee  Director  or Retired  Employee  Director  any
                      legal or  equitable  right  against the  Corporation,  any
                      Subsidiary or the Committee,  except as expressly provided
                      in the Plan.

                  b.  The Plan does not constitute  inducement or  consideration
                      for the employment or service of any Nonemployee  Director
                      or Retired Employee Director, nor is it a contract between
                      the Corporation or any Subsidiary and Nonemployee Director
                      or Retired  Employee  Director.  Participation in the Plan
                      shall not give a Nonemployee  Director or Retired Employee
                      Director  any right to be  retained  in the service of the
                      Corporation or any Subsidiary.

                  c.  The  interests  of any  Nonemployee  Director  or  Retired
                      Employee  Director  under the Plan or any  Option  are not
                      subject to the  claims of  creditors  and may not,  in any
                      way, be assigned, alienated or encumbered.

                  d.  The Plan shall be governed,  construed and administered in
                      accordance with the laws of the State of Louisiana.




Adopted April 27, 1993; amended July 23, 1997; amended January 27, 1999


<TABLE> <S> <C>


<ARTICLE>                                            9
<MULTIPLIER>                                      1000

<S>                             <C>
<PERIOD-TYPE>                   3-mos
<FISCAL-YEAR-END>                              DEC-31-2000
<PERIOD-START>                                 JAN-01-2000
<PERIOD-END>                                   MAR-31-2000
<CASH>                                            512,298
<INT-BEARING-DEPOSITS>                              6,595
<FED-FUNDS-SOLD>                                  270,100
<TRADING-ASSETS>                                        0
<INVESTMENTS-HELD-FOR-SALE>                     2,688,304
<INVESTMENTS-CARRYING>                            291,857
<INVESTMENTS-MARKET>                              278,465
<LOANS>                                        11,326,032
<ALLOWANCE>                                      (161,274)
<TOTAL-ASSETS>                                 15,741,760
<DEPOSITS>                                     12,161,194
<SHORT-TERM>                                    1,168,651
<LIABILITIES-OTHER>                               173,638
<LONG-TERM>                                       844,638
                                   0
                                        93,000
<COMMON>                                          307,851
<OTHER-SE>                                        992,788
<TOTAL-LIABILITIES-AND-EQUITY>                 15,741,760
<INTEREST-LOAN>                                   233,253
<INTEREST-INVEST>                                  46,618
<INTEREST-OTHER>                                    4,185
<INTEREST-TOTAL>                                  284,056
<INTEREST-DEPOSIT>                                109,813
<INTEREST-EXPENSE>                                135,738
<INTEREST-INCOME-NET>                             148,318
<LOAN-LOSSES>                                      16,250
<SECURITIES-GAINS>                                     30
<EXPENSE-OTHER>                                   113,061
<INCOME-PRETAX>                                    77,480
<INCOME-PRE-EXTRAORDINARY>                         50,131
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                       50,131
<EPS-BASIC>                                          0.31
<EPS-DILUTED>                                        0.31
<YIELD-ACTUAL>                                       4.27
<LOANS-NON>                                        77,440
<LOANS-PAST>                                        6,357
<LOANS-TROUBLED>                                        0
<LOANS-PROBLEM>                                    67,634
<ALLOWANCE-OPEN>                                  156,072
<CHARGE-OFFS>                                      13,971
<RECOVERIES>                                        2,923
<ALLOWANCE-CLOSE>                                 161,274
<ALLOWANCE-DOMESTIC>                              161,274
<ALLOWANCE-FOREIGN>                                     0
<ALLOWANCE-UNALLOCATED>                                 0



</TABLE>


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