HUBCO INC
10-K, 1997-03-31
STATE COMMERCIAL BANKS
Previous: AMBANC CORP, 10-K405/A, 1997-03-31
Next: SOUTHERN MICHIGAN BANCORP INC, 10-K405, 1997-03-31



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549

                                   ----------

                                    FORM l0-K

 ---
/X /   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
- ---    ACT OF 1934 [FEE REQUIRED]                 
       For the fiscal year ended December 31, 1996
       

                                       OR

 ---
/  /   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
       For the transition period from ______________ to ___________________


                         Commission file number 0-l0699


                                   HUBCO, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its Charter)


           New Jersey                                           22-2405746
 -------------------------------                             -------------------
 (State or other jurisdiction of                             (I.R.S. Employer
 incorporation or organization)                              Identification No.)


         1000 MacArthur Blvd.
          Mahwah, New Jersey                                            07430
- ---------------------------------------                               ----------
(Address of principal executive offices)                              (Zip Code)


       Registrant's telephone number, including area code: (201) 236-2600

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                      None

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

            Common Stock, no par value      Series A Preferred Stock
            --------------------------      ------------------------
                 (Title of Class)               (Title of Class)


     Indicate by check mark whether the registrant (l) has filed all reports
required to be filed by Section l3 or l5(d) of the Securities Exchange Act of
l934 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 by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ X ]

     The aggregate market value of the voting common stock held by
non-affiliates of the Registrant, as of March 26, 1997 was $477,151,051.

     The number of shares of Registrant's Common Stock, no par value,
outstanding as of March 26, 1997 was 21,522,484.


<PAGE>


                       DOCUMENTS INCORPORATED BY REFERENCE

                                                       Part(s) Into
              Documents                             Which Incorporated
              ---------                             ------------------

         Annual Report to Shareholders                    Part I
         for the fiscal year ended                        Part II

         December 31, 1996 ("HUBCO's 1996
         Annual Report"), pages 6 through 34

         The Registrant's Proxy Statement in
         connection with the Annual Meeting
         of Shareholders to be held April 18,
         1997 ("HUBCO's Proxy Statement for
         its 1997 Annual Meeting")under the
         captions "Election of Directors",
         "Executive Compensation", "Stock
         Ownership of Management and
         Principal Shareholders",
         "Compensation Committee Interlocks
         and Insider Participation" and
         "Certain Transactions with
         Management". Notwithstanding the
         foregoing, the information contained
         in HUBCO's Proxy Statement for its
         1997 Annual Meeting pursuant to
         Items 402(k) and 402 (1) of
         Regulation S-K is not incorporated
         by reference and is not to be deemed
         part of this report                              Part III

     With the exception of information specifically incorporated by reference,
HUBCO's 1997 Annual Report and HUBCO's Proxy Statement for its 1997 Annual
Meeting are not to be deemed part of this report.


                                        2
<PAGE>


                                   HUBCO, INC.

                             Form l0-K Annual Report
                   For The Fiscal Year Ended December 31, 1996

                                     PART I

ITEM 1. BUSINESS

     (a) General Development of Business.

     HUBCO, Inc. ("HUBCO" or "Registrant" or the "Company") is a bank holding
company registered under the Bank Holding Company Act of 1956, as amended (the
"Bank Holding Company Act"). HUBCO was organized under the laws of New Jersey in
1982 by Hudson United Bank ("Hudson United") for the purpose of creating a bank
holding company for Hudson United. HUBCO directly owns Hudson United, Lafayette
American Bank and Trust Company ("Lafayette" and together with Hudson United,
the "Banks") and a brokerage subsidiary, HUB Financial Services, Inc., formerly
known as HUB Investment Services, Inc. HUBCO is also the indirect owner, through
Hudson United and Lafayette, of two investment subsidiaries and five real estate
holding companies. In addition, HUBCO, through Hudson United, holds a 50%
interest in a data processing and imaged check processing company. Each of
HUBCO's direct and indirect subsidiaries is described in Item 1.

     Recent Growth of HUBCO and Subsidiaries

     On January 31, 1997, the Company privately placed $50.0 million in capital
securities pursuant to Rule 144A under the Securities Act of 1933. The 8.98%
capital securities represent a preferred beneficial interest in the assets of
HUBCO Capital Trust I, a statutory business trust. The Trust exists for the sole
purpose of issuing the Trust Securities and investing the proceeds in 8.98%
Junior Subordinated Deferable Interest Debentures to be issued by HUBCO which
mature on February 1, 2027. The capital securities have preference over common
securities under certain circumstances with respect to cash distributions and
amounts payable on liquidation. The $50.0 million will be included in Tier I
capital for regulatory purposes, subject to certain limitations, but will be
classified as long-term debt for financial reporting purposes.

     The Company's acquisition philosophy is to seek in-market or contiguous
market opportunities which can be accomplished with little or no dilution to
earnings. From October 1990 through December 1996, the


                                        3
<PAGE>


Company has acquired seventeen institutions, adding to its assets and
liabilities a total in excess of $2.7 billion and expanding its branch network
from 15 branches to 85 branches. Over $700 million of these assets and
liabilities were acquired through government assisted transactions which allowed
the Company to reprice deposits, review loans and purchase only those loans
which met its underwriting criteria. The balance of the acquisitions were
accomplished in traditional negotiated transactions.

Summary of Acquisitions

     The following chart summarizes the acquisitions undertaken by the Company
since October 1990. The amounts shown as "Purchase Price" represent either cash
paid or the market value of securites issued by HUBCO to the shareholders or
owners of the acquired entity:

<TABLE>
<CAPTION>

                                                                                  DEPOSITS           LOANS
                                                GOVERNMENT       PURCHASE         ASSUMED          PURCHASED      BRANCHES
INSTITUTION                                      ASSISTED         PRICE        (IN MILLIONS)     (IN MILLIONS)     ACQUIRED
- -----------                                     ----------    ------------     ------------      -------------    ----------
<S>                                               <C>         <C>                  <C>               <C>             <C>
Mountain Ridge State Bank                         Yes         $    325,000         $ 47.0            $ 12.0           1
Meadowlands National Bank                         No          $    415,000         $ 35.5            $ 22.1           3
Center Savings and Loan Association               Yes         $     10,000         $ 89.9            $ 78.6           1
Irving Savings and Loan Association               Yes         $      5,000         $161.1            $ 62.4           5
Broadway Bank and Trust Company                   Yes         $  3,406,000         $345.7            $  9.5           8
Pilgrim State Bank                                No          $  6,000,000         $122.9            $ 46.7           6
Polifly Savings Bank                              Yes         $  6,180,000         $104.4            $   .5           4
Washington Savings Bank                           No          $ 40,500,000         $237.8            $168.5           8
Shoppers Charge Accounts                          No          $ 16,300,000              -            $ 55.6           -
Jefferson National Bank                           No          $  9,700,000         $ 85.0            $ 41.0           4
Urban National Bank                               No          $ 38,200,000         $204.0            $ 90.0           9
Growth Financial Corp                             No          $ 25,600,000         $110.0            $102.0           3
CrossLand Federal Savings Bank                    No          $  3,000,000         $ 60.6               -             3
Lafayette American Bank & Trust                   No          $120,000,000         $647.0            $548.0          19
Hometown Bancorporation, Inc.                     No          $ 31,600,000         $162.0            $ 98.9           2
UST Bank, CT                                      No          $ 13,700,000         $ 95.3            $ 70.1           4
Westport Bancorp, Inc.                            No          $ 67,800,000         $259.0            $183.0           7
</TABLE>

     The Company's profitability and its financial condition may be
significantly impacted by its acquisition strategy and by the consummation of
its recent acquisitions.

     The Company intends to continue to seek acquisition opportunities. There
can be no assurance that the Company will be successful in acquiring additional
financial institutions or, if additional financial institutions are acquired,
that these acquisitions will enhance the profitability of the Company.

     On November 8, 1993, the Company's Board of Directors approved a stock
repurchase plan and authorized management to repurchase up to 10%


                                        4
<PAGE>


of its outstanding common stock per year. At that time, the Company had
approximately 10.6 million shares outstanding (adjusted for the 1995 3-for-2
stock split and all stock dividends). There is no assurance that the Company
will purchase the full amount authorized in any year. The acquired shares are to
be held in treasury and to be used for stock option and other employee benefit
plans, preferred stock conversion, stock dividends or in connection with the
issuance of common stock in pending or future acquisitions primarily accounted
for under the purchase method of accounting. During 1996, the Company purchased
971,000 shares at an aggregate cost of $19.8 million. Of these treasury shares,
578,000 were reissued in connection with the 3% stock dividend payable November
15, 1996, and 383,000 were reissued in connection with acquisitions during 1996.

     Other Subsidiaries

     In 1983, HUBCO formed a directly owned subsidiary called HUB Financial
Services, Inc. which was, in 1995, a wholly owned data processing subsidiary. On
November 6, 1995, HUBCO sold 50% of the stock in HUB Financial Services, Inc. to
United National Bank. HUBCO simultaneously made a capital contribution of the
remaining 50% to Hudson United Bank. The joint venture is operating pursuant to
the provisions of the Bank Service Corporation Act. Simultaneously with the sale
of 50% to United National Bank, the name of HUB Financial Services, Inc. was
changed to United Financial Services, Inc.("UFS"). UFS provides data processing
and imaged check processing services to both of its owner banks and to
Lafayette.

     As of December 31, 1996 $409,680,433 of Hudson United's investment
portfolio is owned and managed by a subsidiary company, Hendrick Hudson Corp. of
New Jersey. This subsidiary was established in 1987 to operate as an investment
company under state law.

     In February, 1995 HUBCO established a directly owned subsidiary called HUB
Investment Services, Inc. This wholly owned subsidiary provides full brokerage
services and products including mutual funds and annuities through an agreement
with BFP Financial Partners, Inc. which is a subsidiary of Legg Mason, Inc.
During 1996, HUBCO filed to change the name of the company to HUB Financial
Services, Inc. HUB Financial Services, Inc. has obtained a series of insurance
licenses and sells insurance products.


                                        5
<PAGE>


     Hudson United Bank owns several real estate holding companies. Lafayette
Development Corp. was incorporated by Hudson United Bank and is presently
inactive. JNB Holdings, Inc. was created by Jefferson National Bank and holds
title to OREO properties upon which Jefferson National Bank had foreclosed. UNB
Holdings, Inc. was created by Urban National Bank and holds title to OREO
properties upon which Urban National Bank had foreclosed. Sole ownership of JNB
Holdings and UNB Holdings passed to Hudson United Bank upon merger of the
respective predecessor banks into Hudson United Bank.

     Lafayette owns two real estate holding companies. AMBA Realty Corporation
and AMBA II Realty Corporation were incorporated by Lafayette for the purpose of
holding, developing and disposing of properties obtained through foreclosure
proceedings. Lafayette also owns LAI Company, which was incorporated for the
purpose of investing in the common stock of other Connecticut-based financial
institutions and is currently inactive.

     Unionization of Hudson United Bank

     Hudson United Bank is administratively divided into four administrative
regions: the Bergen, Hudson, Passaic and Essex regions. Eleven branches,
primarily in the Hudson region, of Hudson United Bank are unionized. Local 153
of the Office and Professional Employees International Union represents the
bank's clerical staff in the bargaining unit. Effective March 1, 1996 a
three-year collective bargaining agreement was negotiated which provided for a
modest increase in wages, increased employee contributions towards the cost of
providing health care benefits and consolidation of all bargaining unit jobs
into one job description. These eleven branches operate as an open shop and
approximately 64% of the employees in these branches are members of the union.
The collective- bargaining agreement expires February 28, 1999.

     Regulatory Matters

     There are a variety of statutory and regulatory restrictions governing the
relations among HUBCO and its subsidiaries:

     Capital Adequacy Guidelines and Deposit Insurance


                                        6
<PAGE>


     The Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA"), requires each federal banking agency to revise its risk-based
capital standards to ensure that those standards take adequate account of
interest rate risk, concentration of credit risk and the risks of
non-traditional activities. In addition, pursuant to FDICIA, each federal
banking agency has promulgated regulations, specifying the levels at which a
financial institution would be considered "well capitalized", "adequately
capitalized", "undercapitalized", "significantly undercapitalized", or
"critically undercapitalized", and to take certain mandatory and discretionary
supervisory actions based on the capital level of the institution.

     The regulations implementing these provisions of FDICIA provide that an
institution will be classified as "well capitalized" if it (I) has a total
risk-based capital ratio of at least 10.0 percent, (ii) has a Tier 1 risk-based
capital ratio of at least 6.0 percent, (iii) has a Tier 1 leverage ratio of at
least 5.0 percent, and (iv) meets certain other requirements. An institution
will be classified as "adequately capitalized" if it (I) has a total risk-based
capital ratio of at least 8.0 percent, (ii) has a Tier 1 risk-based capital
ratio of at least 4.0 percent, (iii) has a Tier 1 leverage ratio of (a) at least
4.0 percent, or (b) at least 3.0 percent if the institution was rated 1 in its
most recent examination, and (iv) does not meet the definition of "well
capitalized". An institution will be classified as "undercapitalized" if it (I)
has a total risk-based capital ratio of less than 8.0 percent, (ii) has a Tier 1
risk-based capital ratio of less than 4.0 percent, or (iii) has a Tier 1
leverage ratio of (a) less than 4.0 percent, or (b) less than 3.0 percent if the
institution was rated 1 in its most recent examination. An institution will be
classified as "significantly undercapitalized" if it (I) has a total risk-based
capital ratio of less than 6.0 percent, (ii) has a Tier 1 risk-based capital
ratio of less than 3.0 percent, or (iii) has a Tier 1 leverage ratio of less
than 3.0 percent. An institution will be classified as "critically
undercapitalized" if it has a tangible equity to total assets ratio that is
equal to or less than 2.0 percent. An insured depository institution may be
deemed to be in a lower capitalization category if it receives an unsatisfactory
examination.

     As of December 31, 1996, Hudson United Bank had a risk weighted capital
ratio of 11.76% and a leverage capital ratio of 6.79% and Lafayette had a risk
weighted capital ratio of 11.31% and a leverage capital ratio of 8.54%. These
ratios exceed the requirements to be considered a well capitalized institution
under the FDIC regulations. See also "Management's


                                        7
<PAGE>


Discussion and Analysis of Financial Condition and Results of Operation - 
Capital".

     Bank holding companies must comply with the Federal Reserve Board's
risk-based capital guidelines. Under the guidelines, risk weighted assets are
calculated by assigning assets and certain off-balance sheet items to broad risk
categories. The total dollar value of each category is then weighted by the
level of risk associated with that category. A minimum risk-based capital to
risk based assets ratio of 8.00% must be attained. At least one half of an
institution's total risk based capital must consist of Tier 1 capital, and the
balance may consist of Tier 2, or supplemental capital. Tier 1 capital consists
primarily of common stockholder's equity along with preferred or convertible
preferred stock, minus goodwill. Tier 2 capital consists of an institution's
allowance for loan and lease losses, subject to limitation, hybrid capital
instruments and certain subordinated debt. The allowance for loan and lease
losses which is considered Tier 2 capital is limited to l.25% of an
institution's risk-based assets. As of December 31, 1996, HUBCO's total
risk-based capital ratio was 14.08%, consisting of a Tier 1 ratio of 8.55% and a
Tier 2 ratio of 5.53%. Both ratios exceed the requirements under these
regulations.

     In addition, the Federal Reserve Board has promulgated a leverage capital
standard, with which bank holding companies must comply. Bank holding companies
must maintain a minimum Tier l capital to total assets ratio of 3%. However,
institutions which are not among the most highly rated by federal regulators
must maintain a ratio 100-to-200 basis points above the 3% minimum. As of
December 31 1996, HUBCO had a leverage capital ratio of 5.71%.

     Hudson United and Lafayette are each members of the Bank Insurance Fund
("BIF") of the FDIC. The FDIC also maintains another insurance fund, the Savings
Association Insurance Fund ("SAIF"), which primarily covers savings and loan
association deposits but also covers deposits that are acquired by a BIF-insured
institution from a savings and loan association ("Oakar deposits"). Hudson
United has approximately $115.2 million of deposits at December 31, 1996 with
respect to which Hudson United pays SAIF insurance premiums.

     For the first three quarters of 1995, both SAIF-member and BIF-member
institutions paid deposit insurance premiums based on a schedule from $0.23 to
$0.31 per $100 of deposits. In August, 1995, the FDIC , in anticipation of the
BIF's imminent achievement of a required 1.25% reserve


                                        8
<PAGE>


ratio, reduced the deposit insurance premium rates paid by BIF-insured banks
from a range of $0.23 to $0.31 per $100 of deposits to a range of $0.04 to $0.31
per $100 of deposits. The new rate schedule for the BIF was made effective June
1, 1995. On November 14, 1995, the FDIC voted to reduce annual assessments for
the semi-annual period beginning January 1, 1996 to the legal minimum of $2,000
for BIF insured institutions, except for institutions that are not well
capitalized and are assigned to the higher supervisory risk categories.

     The Economic Growth and Regulatory Reduction Act of 1996 (the "1996 Act"),
signed into law on September 30, 1996, included the Deposit Insurance Funds Act
of 1996 (the "Funds Act") under which the FDIC was required to impose a special
assessment on SAIF assessable deposits to recapitalize SAIF. As a result of the
Funds Act, HUB paid a special assessment of $825,000 for its SAIF deposits,
which it accrued in the third quarter of 1996. Under the Funds Act, the FDIC
also will charge assessments for SAIF and BIF deposits in a 5 to 1 ratio to pay
Financing Corporation ("FICO") bonds until January 1, 2000, at which time the
assessment will be equal. A FICO rate of approximately 1.29 basis points will be
charged on BIF deposits, and approximately 6.44 basis points will be charged on
SAIF deposits. The 1996 Act instituted a number of other regulatory relief
provisions.

     Restrictions on Dividend Payments

     The holders of HUBCO Common Stock are entitled to receive dividends, when,
as and if declared by the Board of Directors of HUBCO out of funds legally
available, subject to the preferential dividend rights of any preferred stock
that may be outstanding from time to time.

     The only statutory limitation is that such dividends may not be paid when
HUBCO is insolvent. Because funds for the payment of dividends by HUBCO come
primarily from the earnings of HUBCO's bank subsidiaries, as a practical matter,
restrictions on the ability of Hudson United and Lafayette to pay dividends act
as restrictions on the amount of funds available for the payment of dividends by
HUBCO.

     As a New Jersey chartered commercial bank, Hudson United is subject to the
restrictions on the payment of dividends contained in the New Jersey Bank
Act("NJBA"). Under the NJBA, Hudson United may pay dividends only out of
retained earnings, and out of surplus to the extent that surplus exceeds 50% of
stated capital. Under the Banking Law of Connecticut (the "BLC"), Lafayette may
pay dividends only from its net profits, and the total of all dividends in any
calendar year may not


                                        9
<PAGE>


(unless specifically approved by the Connecticut Commissioner of Banking) exceed
the total of its net profits of that year combined with its retained net profits
of the preceding two years. Under the Financial Institutions Supervisory Act,
the FDIC has the authority to prohibit a state-chartered bank from engaging in
conduct which, in the FDIC's opinion, constitutes an unsafe or unsound banking
practice. Under certain circumstances, the FDIC could claim that the payment of
dividends or other distributions by Hudson United or Lafayette to HUBCO
constitutes an unsafe or unsound practice.

     HUBCO is also subject to Federal Reserve Bank ("FRB") policies which may,
in certain circumstances, limit its ability to pay dividends. The FRB policies
require, among other things, that a bank holding company maintain a minimum
capital base. The FRB would most likely seek to prohibit any dividend payment
which would reduce a holding company's capital below these minimum amounts. At
December 31, 1996, Hudson United had $109.9 million available and Lafayette had
$13.7 million available for the payment of dividends to HUBCO. At December 31,
1996, HUBCO had $83.5 million available for shareholder dividends, the payment
of which would not reduce any of its capital ratios below the minimum regulatory
requirements.

     Restrictions on Transactions Between HUBCO and its Banking Subsidiaries

     The Banking Affiliates Act of 1982, as amended, severely restricts loans
and extensions of credit by the Banks to HUBCO and HUBCO affiliates (except
affiliates which are banks). In general, such loans must be secured by
collateral having a market value ranging from 100% to 130% of the loan,
depending upon the type of collateral. Furthermore, the aggregate of all loans
from each of the Banks to HUBCO and its affiliates may not exceed 20% of that
Bank's capital stock and surplus and, singly to HUBCO or any affiliate, may not
exceed 10% of each Bank's capital stock and surplus. Similarly, the Banking
Affiliates Act of 1982 also restricts the Banks in the purchase of securities
issued by, the acceptance from affiliates of loan collateral consisting of
securities issued by, the purchase of assets from, and the issuance of a
guarantee or standby letter- of-credit on behalf of, HUBCO or any of its
affiliates.

     Holding Company Supervision

     Under the Bank Holding Company Act, HUBCO may not acquire directly or
indirectly more than 5 percent of the voting shares of, or


                                       10
<PAGE>


substantially all of the assets of, any bank without the prior approval of
the Federal Reserve Board.

     In general, the Federal Reserve Board, under its regulations and the Bank
Holding Company Act, regulates the activities of bank holding companies and
non-bank subsidiaries of banks. The regulation of the activities of banks,
including bank subsidiaries of bank holding companies, generally has been left
to the authority of the supervisory government agency, which for Hudson United
is the FDIC and the New Jersey Department of Banking (the "NJDOB"), and for
Lafayette is the FDIC and the Connecticut Department of Banking (the "CTDOB").

     Interstate Banking Authority

     The Riegle-Neale Interstate Banking and Branching Efficiency Act of 1994
(the "Interstate Banking and Branching Act") significantly changed interstate
banking rules. Pursuant to the Interstate Banking and Branching Act, a bank
holding company is able to acquire banks in states other than its home state
beginning September 29, 1995, regardless of applicable state law.

     The Interstate Banking and Branching Act also authorizes banks to merge
across state lines, thereby creating interstate branches, beginning June, 1997.
Under such legislation, each state has the opportunity either to "opt out" of
this provision, thereby prohibiting interstate branching in such states, or to
"opt in" at an earlier time, thereby allowing interstate branching within that
state prior to June 1, 1997. Furthermore, a state may "opt in" with respect to
de novo branching, thereby permitting a bank to open new branches in a state in
which the bank does not already have a branch. Without de novo branching, an
out-of-state bank can enter the state only by acquiring an existing bank.

     On April 17, 1996, New Jersey enacted legislation to opt-in with respect to
earlier interstate banking and branching and the entry into New Jersey of
foreign country banks. New Jersey did not authorize de novo branching into the
state.

     In 1995, Connecticut enacted legislation to opt-in with respect to earlier
interstate banking and branching and the entry into Connecticut of foreign
country banks. Connecticut authorizes de novo branching into the state only if
the laws of the home state of the out-of-state bank are reciprocal in that
respect.

     Cross Guarantee Provisions and Source of Strength Doctrine


                                       11
<PAGE>


     Under the Financial Institutions Reform, Recovery and Enforcement Act of
1989 ("FIRREA"), a depository institution insured by the FDIC can be held liable
for any loss incurred by, or reasonably expected to be incurred by, the FDIC in
connection with (I) the default of a commonly controlled FDIC-insured depository
institution in danger of default. "Default" is defined generally as the
appointment of a conservatory or receiver and "in danger of default" is defined
generally as the existence of certain conditions, including a failure to meet
minimum capital requirements, indicative that a "default" is likely to occur in
the absence of regulatory assistance. These provisions have commonly been
referred to as FIRREA's "cross guarantee" provisions. Further, under FIRREA the
failure to meet capital guidelines could subject a banking institution to a
variety of enforcement remedies available to federal regulatory authorities,
including the termination of deposit insurance by the FDIC.

     According to Federal Reserve Board policy, bank holding companies are
expected to act as a source of financial strength to each subsidiary bank and to
commit resources to support each such subsidiary. This support may be required
at times when a bank holding company may not be able to provide such support.
Furthermore, in the event of a loss suffered or anticipated by the FDIC - either
as a result of default of a bank subsidiary of the Company or related to FDIC
assistance provided to the subsidiary in danger of default - the other bank
subsidiaries of the Company may be assessed for the FDIC's loss, subject to
certain exceptions.

     (b) Industry Segments.

     The Registrant has one industry segment -- commercial banking.

     (c) Narrative Description of Business.

     HUBCO exists primarily to hold the stock of its subsidiaries. During most
of 1996, HUBCO had three directly-owned subsidiaries -- Hudson United, Lafayette
and HUB Financial Services. In addition, HUBCO, through Hudson United,
indirectly owns four additional subsidiaries and through Lafayette, indirectly
owns three additional subsidiaries. The historical growth of, and regulations
affecting, each of HUBCO's direct and indirect subsidiaries is described in Item
1(a) above, which is incorporated herein by reference.

     HUBCO is a legal entity separate from its subsidiaries. The stock of the
Banks is HUBCO's principal asset. Dividends from Hudson United and Lafayette are
the primary source of income for HUBCO. As


                                       12
<PAGE>


explained above in Item 1(a), legal and regulatory limitations are imposed on
the amount of dividends that may be paid by the Banks to HUBCO.

     Hudson United currently maintains its executive offices in Mahwah, New
Jersey. At December 31, 1996, Hudson United operated 58 offices primarily in
eight northern New Jersey counties. These offices are located in the northern
New Jersey counties of Bergen, Essex, Hudson, Morris, Passaic, Middlesex,
Somerset and Union. Lafayette maintains its executive offices in Bridgeport,
Connecticut. At December 31, 1996, Lafayette operated 27 offices in the
southwestern Connecticut counties of New Haven and Fairfield. In April 1994,
HUBCO purchased a 64,350 square foot building in Mahwah, New Jersey to house the
executive offices of HUBCO and the Company's data processing subsidiary (now a
joint venture), which services the Banks' data processing and check processing
needs and offers its services to smaller banks in the Connecticut, New York and
New Jersey area.

     At December 31, 1996, HUBCO through its subsidiaries had deposits of $2.59
billion, net loans of $1.85 billion and total assets of $3.12 billion. HUBCO
ranked 3rd among commercial banks and bank holding companies headquartered in
New Jersey in terms of asset size.

     Each Bank is a full service commercial bank and offers the services
generally performed by commercial banks of similar size and character, including
imaged checking, savings, and time deposit accounts, 24-hour telephone banking,
trust services, safe deposit boxes, secured and unsecured personal and
commercial loans, residential and commercial real estate loans, and
international services including import and export needs, foreign currency
purchases and letters of credit. The Banks' deposit accounts are competitive in
the current environment and include money market accounts and a variety of
interest-bearing transaction accounts. In the lending area, each Bank primarily
engages in consumer lending, commercial lending and real estate lending
activities.

     Hudson United and Lafayette offer a variety of trust services. At December
31, 1996, Hudson's Trust Department had approximately $222.0 million of assets
under management or in its custodial control and Lafayette's Trust Department
had approximately $560.5 million of assets under management or in its custodial
control.

     There are numerous commercial banks headquartered in New Jersey and
Connecticut, which compete in the market areas serviced by HUBCO. In addition,
large out-of-state banks compete for the business of New Jersey


                                       13
<PAGE>


and Connecticut residents and businesses located in HUBCO's primary market. A
number of other depository institutions compete for the business of individuals
and commercial enterprises in New Jersey and Connecticut including savings
banks, savings and loan associations, brokerage houses, financial subsidiaries
of other industries and credit unions. Other financial institutions, such as
mutual fund companies, consumer finance companies, factoring companies, and
insurance companies, also compete with HUBCO for loans or deposits. Competition
for depositors' funds, for creditworthy loan customers and for trust business is
intense.

     Despite intense competition with institutions commanding greater financial
resources, the Banks' have been able to attract deposits and extend loans. While
each Bank may not exceed fifteen percent of its capital in a loan to a single
borrower, the Bank's have a "house limit" significantly below that level. Each
bank has, on occasion, arranged for participation by other banks in larger loan
accommodations.

     Hudson United and Lafayette each has focused on becoming an integral part
of the community it serves. Officers and employees are incented to meet the
needs of their customers and the needs of the local communities served.

     HUBCO and its subsidiaries had 827 full-time employees and 191 part-time
employees as of December 31, 1996, compared to 967 full-time and 233 part-time
employees at the end of 1995, as restated to reflect the institutions acquired
and accounted for under the pooling of interests method.

     (d) Financial Information about foreign and 
         domestic operations and export sales.

     Not Applicable

     (e) Executive Officers of the Registrant

     The following table sets forth certain information as to each executive
officer of HUBCO who is not a director.


                                       14
<PAGE>


Name, Age and
Position with                  Officer of       Principal Occupation
   HUBCO                       HUBCO Since      During Past Five Years
- --------------                 -----------      -------------------------------
D. Lynn Van Borkulo-              1988          Executive Vice President, HUBCO
Nuzzo, 48                                       and Hudson United,
                                                Corporate Secretary, HUBCO.

James Liccardo, 52                1996          First Senior Vice President
                                                Retail Lending.

Karen Foley, 49                   1996          First Senior Vice President and
                                                Director of Human Resources of
                                                Hudson United.

Christina L. Maier, 43            1987          Assistant Treasurer of HUBCO and
                                                Senior Vice President and
                                                Controller of Hudson United.

John F. McIlwain, 59                            President and Chief Executive
                                                Officer Lafayette American Bank
                                                and Trust

     (f) Statistical Disclosure Required Pursuant to
         Securities Exchange Act, Industry Guide 3.

     The statistical disclosures for a bank holding company required pursuant to
Industry Guide 3 are contained on the following pages of this Report on Form
10-K (Item I disclosures are contained on page 5 of HUBCO's 1996 Annual Report):

                                                                     PAGES(S) OF
                                     ITEM OF GUIDE 3                 THIS REPORT
                                     ---------------                 -----------

 II.  Investment Portfolio ........................................      16

III.  Loan Portfolio ..............................................   17-19

 IV.  Summary of Loan Loss Experience .............................   20-22

  V.  Deposits ....................................................      23

 VI.  Return on Equity and Assets .................................      24

VII.  Short-Term Borrowings .......................................   25-26


                                       15
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM II

                              INVESTMENT PORTFOLIO

                    Book Value at End of Each Reported Period

                                                     December 31
                                     ------------------------------------------
                                       1996             1995             1994
                                     --------         --------         --------
                                            (In Thousands of Dollars)

U.S. Treasury and Other U.S.
  Government Agencies and
  Corporations                       $862,913         $761,376         $872,826
State and Political Subdivisions       11,579           10,115           35,185
Other Securities                        4,385           16,627           21,313
Common Stock                           57,529            8,320             --
                                     --------         --------         --------
                   TOTAL             $936,406         $796,438         $929,324
                                     ========         ========         ========

     Maturities and Weighted Average Yield at End of Latest Reporting Period

<TABLE>
<CAPTION>
                                                                    MATURING

                                                       After One But       After Five But
                              Within One Year       Within Five Years      Within Ten Years     After Ten Years
                            -------------------     -----------------     -----------------    -----------------
                             Amount       Yield      Amount    Yield       Amount     Yield     Amount    Yield
                            --------      -----     --------   -----       -------    -----    --------   ------
<S>                         <C>            <C>      <C>         <C>        <C>        <C>      <C>         <C>  
U.S. Treasury
and other
U.S. Government
Agencies and
Corporations                $ 88,582       6.63%    $565,513    6.38%      $76,857    7.17%    $131,959    6.72%
States and Political
Subdivisions                  10,964       5.32           --      --            --      --          615    9.06
Other Securities               2,820       8.96          800    7.13           767    4.68           --      --
Common Stock                  57,529       4.12           --      --            --      --           --      --
                            --------                --------               -------             --------
     TOTAL                  $159,895      5.68%     $566,313    6.38%      $77,624    7.14%    $132,574    6.73%
                            ========                ========               =======             ========
</TABLE>

     Weighted average yields on tax-exempt obligations have been computed on a
fully tax-equivalent basis assuming a tax rate of 35 percent.


                                       16
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM III

                                 LOAN PORTFOLIO
<TABLE>
<CAPTION>

                                                  Types of Loans At End of Each Reported Period
                                  ---------------------------------------------------------------------------
                                                                   December 31
                                     1996               1995           1994           1993            1992
                                  ----------         ----------     ----------     ----------      ----------
<S>                               <C>                <C>            <C>            <C>             <C>       
Commercial, Financial,
  and Agricultural                $  482,064         $  416,726     $  401,788     $  413,974      $  423,530

Real Estate -
  Construction                        25,080             30,186         20,323         19,928          27,751

Real Estate -
  Mortgage                         1,206,300          1,055,071        995,921        753,042         800,052

Installment                          170,911            150,039        151,027        116,453         122,298
                                  ----------         ----------     ----------     ----------      ----------

     TOTAL                        $1,884,355         $1,652,022     $1,569,059     $1,303,397      $1,373,631
                                  ==========         ==========     ==========     ==========      ==========
</TABLE>


                                       17
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM III

                                 LOAN PORTFOLIO

The following table shows the maturity of loans (excluding residential mortgages
of 1-4 family residences, installment loans and lease financing) outstanding as
of December 31, 1996. Also provided are the amounts due after one year
classified according to the sensitivity to changes in interest rates.

<TABLE>
<CAPTION>

                                     Maturities and Sensitivity to Changes in Interest Rates

                                                          MATURING
                                 --------------------------------------------------------------
                                                  After One           After
                                 Within           But Within          Five
                                 One Year         Five Years          Years             Total
                                 --------          --------           -------          --------
<S>                              <C>               <C>               <C>               <C>     
Commercial, Financial,
   and Agricultural              $403,075          $ 60,711           $18,278          $482,064

Real Estate Construction           23,861             1,036               183            25,080

Real Estate - Mortgage            304,576           114,265            60,725           479,566
                                 --------          --------           -------          --------

        TOTAL                    $731,512          $176,012           $79,186          $986,710
                                 ========          ========           =======          ========
</TABLE>


                                                    INTEREST SENSITIVITY
                                                ----------------------------
                                                  Fixed             Variable
                                                  Rate                Rate
                                                --------             -------
     Due After One But Within Five Years        $ 99,201             $76,811

     Due After Five Years                         79,082                 104
                                                --------             -------

        TOTAL                                   $110,459             $25,194
                                                ========             =======


                                       18
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM III

                                 LOAN PORTFOLIO
<TABLE>
<CAPTION>
                                                       Nonaccrual, Past Due and Restructured Loans
                                     ------------------------------------------------------------------------------
                                                                   December 31

                                       1996              1995             1994              1993              1992
                                     -------           -------          -------           -------           -------
                                                         (In Thousands of Dollars)
<S>                                  <C>               <C>              <C>               <C>               <C>    
Loans accounted for on
  a nonaccrual basis                 $29,029           $23,700          $35,043           $56,809           $25,965

Loans contractually past
  due 90 days or more as
  to interest or principal
  payments                             8,531             6,221            3,670             5,124             5,134

Loans whose terms have been
  renegotiated to provide a
  reduction or deferral of
  interest or principal
  because of a deterioration
  in the financial position
  of the borrower                      2,779             1,879            6,528            16,759             8,597
</TABLE>







     At the end of the reporting period, there were no loans not disclosed under
the preceding two sections where known information about possible credit
problems of borrowers causes management of the Company to have serious doubts as
to the ability of such borrowers to comply with the present loan repayment terms
and which may result in disclosure of such loans in the two preceding sections
in the future.

     At December 31, 1996 and 1995, there were no concentrations of loans
exceeding 10% of total loans which are not otherwise disclosed as a category of
loans pursuant to Item III.A. of Guide 3.

     Recognition of interest on the accrual method is discontinued based on
contractual delinquency and when timely payment is not expected. A nonaccrual
loan is not returned to an accrual status until interest is received on a
current basis and other factors indicate collection is no longer doubtful.


                                       19
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM IV

                         SUMMARY OF LOAN LOSS EXPERIENCE

The following is a summary of the activity in the allowance for possible loan
losses, broken down by loan category:

<TABLE>
<CAPTION>
                                                                                    Year Ended December 31
                                                            ---------------------------------------------------------------------
                                                               1996            1995         1994           1993          1992
                                                            ----------      ----------   ----------     ----------    ----------
<S>                                                         <C>             <C>          <C>            <C>           <C>       
Amount of Loans Outstanding at End of Year                  $1,884,355      $1,652,022   $1,569,059     $1,303,397    $1,373,631
                                                            ==========      ==========   ==========     ==========    ==========

Daily Average Amount of Loans                               $1,723,335      $1,590,663   $1,405,759     $1,349,440    $1,384,978
                                                            ==========      ==========   ==========     ==========    ==========

Balance of Allowance for Possible
  Loan Losses at Beginning of Year                          $   30,105      $   30,958   $   33,463     $   32,809    $   28,638
Loans Charged Off:
  Commercial, Financial and Agricultural                        (6,477)         (5,503)      (7,099)        (7,418)      (17,180)
  Real Estate - Construction                                        --             (75)        (474)          (482)          (62)
  Real Estate - Mortgage                                        (4,580)         (6,055)     (12,247)       (16,566)       (5,949)
  Installment                                                   (3,164)         (1,535)        (776)        (2,233)       (2,094)
  Lease Financing                                                   --              --          (13)          (122)         (355)
                                                            ----------      ----------   ----------     ----------    ----------

Total Loans Charged Off                                        (14,221)        (13,168)     (20,609)       (26,821)      (25,640)
                                                            ----------      ----------   ----------     ----------    ----------

Recoveries of Loans Previously Charged Off:
  Commercial, Financial and Agricultural                           469             926        1,766            818         1,092
  Real Estate-Construction                                          --              40           17             --            --
  Real Estate-Mortgage                                             776           1,182          442            604           305
  Installment                                                    1,071             553          377            436           436
  Lease Financing                                                   --              10           41             82           158
                                                            ----------      ----------   ----------     ----------    ----------
Total Recoveries                                                 2,316           2,711        2,643          1,940         1,991
                                                            ----------      ----------   ----------     ----------    ----------
Net Loans Charged Off                                          (11,905)        (10,457)     (17,966)       (24,881)      (23,649)
                                                            ----------      ----------   ----------     ----------    ----------
Provision Charged to Expense                                    12,295           9,515        9,309         31,917        26,320
Additions Acquired Through Acquisitions                          4,658              --        4,717           400          1,500
Other                                                               --              89        1,435        (6,782)            --
                                                            ----------      ----------   ----------     ----------    ----------
Balance at End of Year                                      $   35,153      $   30,105   $   30,958     $   33,463    $   32,809
                                                            ==========      ==========   ==========     ==========    ==========

Ratios
   Net Loans Charged Off to
    Average Loans Outstanding                                      .69%            .66%        1.28%          1.84%         1.71%
Allowance for Possible Loan
    Losses to Average Loans
    Outstanding                                                   2.04%           1.89%        2.20%          2.48%         2.37%
</TABLE>


                                       20
<PAGE>


Management formally reviews the loan portfolio and evaluates credit risk on at
least a quarterly basis throughout the year. Such review takes into
consideration the financial condition of the borrowers, fair market value of
collateral, level of delinquencies, historical loss experience by loan category,
industry trends, and the impact of local and national economic conditions.


                                       21
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM IV

                         SUMMARY OF LOAN LOSS EXPERIENCE

                  ALLOWANCE FOR POSSIBLE LOAN LOSSES ALLOCATION
<TABLE>
<CAPTION>

                   December 31, 1996              December 31, 1995              December 31, 1994              
                   -----------------------        ------------------------       ------------------------       
                               % of Loans         % of Loans                     % of Loans                     
                               In Each            In Each                        In Each                        
                               Category To                     Category To                    Category To       
                   Amount      Total Loans        Amount       Total Loans       Amount       Total Loans       
                   ------      -----------        ------       -----------       ------       -----------       
<S>                <C>             <C>            <C>              <C>           <C>             <C>            
Balance at end of
period applicable
to domestic loans:

Commercial                                                                                                      
Financial and                                                                                                   
Agricultural       $11,454         25.6%          $14,604          25.2%         $17,072         25.6%          
                                                                                                                
Real Estate --                                                                                                  
Construction           188          1.3               252           1.8              375          1.3           
                                                                                                                
Real Estate --                                                                                                  
Mortgage            10,535         64.0             6,563          63.9            5,912         63.5           
                                                                                                                
Installment          2,885          9.1             2,197           9.1            2,603          9.6           
                                                                                                                
Unallocated         10,091                          6,489                          4,996                        
                   -------        ------          -------         ------         -------        ------          
TOTAL              $35,153        100.00%         $30,105         100.00%        $30,958        100.00%         
                                                                          
<CAPTION>

                    December 31, 1993               December 31,1992
                    -------------------------       ------------------------
                    % of Loans                      % of Loans
                    In Each                         In Each
                                  Category To                   Category to
                    Amount        Total Loans       Amount      Total Loans
                    ------        -----------       ------      -----------
<S>                 <C>              <C>            <C>              <C>  
Balance at end of
period applicable
to domestic loans:

Commercial                                       
Financial and                                    
Agricultural        $22,522          31.8%          $18,466          30.8%
                                                 
Real Estate --                                   
Construction            909           1.5             1,149           2.0
                                                 
Real Estate --                                   
Mortgage              5,272          57.8             6,728          58.3
                                                 
Installment           1,942           8.9             2,467           8.9
                                                 
Unallocated           2,818                           3,999
                    -------        ------           -------        ------ 
TOTAL               $33,463        100.00%          $32,809        100.00%
</TABLE>

The allowance for possible loan losses has been allocated according to the
amount deemed to be reasonably necessary to provide for the possibility of
losses being incurred within the above categories of loans at the date
indicated.


                                      -22a-
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                             S.E.C. GUIDE 3 - ITEM V

                                    DEPOSITS

The following table sets forth average deposits and average rates for each of
the years indicated.

<TABLE>
<CAPTION>
                                                Year Ended December 31,
                         -------------------------------------------------------------------------
                               1996                          1995                     1994
                         ------------------          ------------------         ------------------
                         Amount       Rate           Amount       Rate          Amount       Rate

                                                (In Thousands of Dollars)
<S>                      <C>           <C>           <C>           <C>         <C>            <C>
Domestic Bank Offices:

Non-interest-bearing
 demand deposits         $  524,017                  $  487,031                $  455,000
                                                                                
Interest-bearing                                                                
 demand deposits            455,882    2.10%            413,185    2.50%          414,467     2.21%
                                                                                
Savings deposits            634,579    2.10             689,277    2.45           776,485     2.40
Time deposits               805,948    4.94             768,253    4.49           610,261     3.28
                         ----------                  ----------                ----------

       TOTAL             $2,420,426                  $2,357,746                $2,256,213
                         ==========                  ==========                ==========
</TABLE>

                                                                                

Maturities of certificates of deposit and other time deposits of $100,000 or
more issued by domestic offices, outstanding at December 31, 1996 are summarized
as follows:

                             Time Certificates        Other Time
                                 of Deposit            Deposits          Total
                             ------------------       -----------      ---------
                                              (In Thousands of Dollars)

3 months or less                  $ 91,316               $ --           $ 91,316
Over 3 through 6 months              9,312                 --              9,312
Over 6 through 12 month              8,007                 --              8,007
Over 12 months                       4,308                 --              4,308
                                  --------               ----           --------
TOTAL                             $112,943               $              $112,943
                                  ========               ====           ========


                                       23
<PAGE>

                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM VI

                          RETURN ON EQUITY AND ASSETS

                                          Year Ended December 31,
                                      ---------------------------------
                                       1996         1995         1994
                                       ----         ----         ----

Return on Average Assets               0.76%        1.27%         0.91%

Return on Average Equity              10.44         17.31        15.77

Common Dividend Payout Ratio          73.12         40.28        34.31

Average Equity to Average
 Assets Ratio                          7.25          7.35         5.79


                                       24
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM VII

                              SHORT-TERM BORROWINGS

The following table shows the distribution of the Company's short-term
borrowings and the weighted average interest rates thereon at the end of each of
the last three years. Also provided are the maximum amount of borrowings and the
average amounts of borrowings as well as weighted average interest rates for the
last three years. The term for each type of borrowing disclosed is one day.

                                  Federal Funds
                                  Purchased and
                                  Securities Sold
                                  Under Agreement                Other Short-
                                  to Repurchase                  Term Borrowings
                                  -------------                  ---------------
                                            (In Thousand of Dollars)

Year ended December 31:

         1996                         $ 74,411                      $113,568
         1995                           45,858                        17,124
         1994                           87,317                        33,777

Weighted average interest 
rate at year end:

         1996                             4.80%                         6.05%
         1995                             5.29                          5.79
         1994                             4.89                          5.81

Maximum amount outstanding 
at any month's end:

         1996                         $100,049                      $126,653
         1995                          175,604                        35,096
         1994                          125,554                        42,680

Average amount outstanding 
during the year:

         1996                         $ 87,336                      $ 48,205
         1995                          100,327                        18,229
         1994                           59,636                        33,400


                                       25
<PAGE>


                                  Federal Funds
                                  Purchased and
                                  Securities Sold
                                  Under Agreement                Other Short-
                                  to Repurchase                  Term Borrowings
                                  -------------                  ---------------

Weighted average interest 
rate during the year:

         1996                          4.76%                           4.30%
         1995                          5.47                            5.97
         1994                          3.51                            4.42


ITEM 2. PROPERTIES

The corporate headquarters of HUBCO is located in a three story facility in
Mahwah, New Jersey. The building is approximately 64,350 square feet and houses
the executive offices of the Company and its subsidiaries. The main office of
Hudson United is located in the former corporate headquarters, a four story
facility in Union City, New Jersey, which is owned by Hudson United. Hudson
United occupies 57 additional branch offices, of which 31 are owned and 27 are
leased. Lafayette's main office is located in a leased facility in Bridgeport,
Connecticut. Lafayette occupies 26 additional branch offices, of which 4 are
owned and 22 are leased.

Of the 50 properties leased, 31 have renewal options for terms of five to
fifteen years. The remaining 19 locations have expiration dates ranging from
1997-2005.

ITEM 3. LEGAL PROCEEDINGS

          In the normal course of business, lawsuits and claims may be brought
by and may arise against HUBCO and its subsidiaries. In the opinion of
management, no legal proceedings which have arisen in the normal course of the
Company's business and which are presently pending or threatened against HUBCO
or its subsidiaries, when resolved, will


                                       26
<PAGE>


have a material adverse effect on the business or financial condition of
HUBCO or any of its subsidiaries.

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

     No matters were submitted to a vote of Shareholders of HUBCO during the
fourth quarter of 1996.

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
        STOCKHOLDER MATTERS.

     As of December 31, 1996, HUBCO had approximately 3,475 shareholders.

     HUBCO's common stock is listed on the Nasdaq National Market. The following
represents the high and low sale prices from each quarter during the last two
years. The numbers have been restated to reflect a 3 for 2 stock split effective
January 14, 1995 and all stock dividends.

                                       1996
                               ------------------------
                                High              Low
                               ------            ------
1st Quarter                    $21.97            $18.87
2nd Quarter                     21.12             17.84
3rd Quarter                     21.00             19.17
4th Quarter                     24.87             20.15

                                        1995
                               ------------------------
                                High              Low
                               ------            -------
1st Quarter                    $16.87            $14.24
2nd Quarter                     17.48             15.02
3rd Quarter                     20.51             16.75
4th Quarter                     21.48             18.69


                                       27
<PAGE>


     The following table shows the per share quarterly cash dividends paid upon
the common stock over the last two years, restated to give retroactive effect to
stock dividends.

                   1996                               1995
                   ----                               ----

     March 1                 $0.165       March 1                 $0.145
     June 1                   0.165       June 1                   0.145
     September 1              0.165       September 1              0.145
     December 1               0.190       December 1               0.145
                                    
     Dividends are generally declared within 30 days prior to the payable date,
to stockholders of record l0-20 days after the declaration date.

ITEM 6. SELECTED FINANCIAL DATA
        (In Thousands Except For Per Share Amounts)

     Reference should be made to pages 4-5 of this Report on Form 10-K for a
discussion of recent acquisitions which affect the comparability of the
information contained in this table.

<TABLE>
<CAPTION>

                                 1996              1995            1994              1993             1992
                                 ----              ----            ----              ----             ----
<S>                            <C>              <C>              <C>               <C>              <C>      
Net Interest Income             $131,354         $133,211         $117,803           $98,757          $96,597

Provision for Loan Losses         12,295            9,515            9,309            31,917           26,320

Net Income                        21,497           34,565           23,388           (6,008)            8,484

Per Share Data(1)
  Net Income - Fully
    Diluted                         0.93             1.44             1.02            (0.32)             0.58
Cash Dividends - Common             0.68             0.58             0.35             0.30              0.26

Balance Sheet Totals:
  Total Assets-12/31           3,115,687        2,778,416        2,770,667         2,322,713        2,219,105
  Long Term Debt-12/31           100,000           25,000           25,000                 -                -
  Average Equity -               
    for year                     205,927          199,721          148,273           120,037          112,085
  Average Assets -             
    for year                   2,838,854        2,716,612        2,561,466         2,266,235        2,231,070
</TABLE>


                                       28
<PAGE>


(1)  Per share data is adjusted retroactively to reflect a 10% stock dividend
     paid November 15, 1991 to stockholders of record on November 6, 1991, a 10%
     stock dividend paid June 1, 1993 to stockholders of record on May 11, 1993,
     a 3 for 2 stock split payable January 14, 1995 to record holders of HUBCO
     Common Stock on January 3, 1995 and a 3% stock dividend paid November 15,
     1996 to stockholders of record on November 4, 1996.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATIONS

     HUBCO's 1996 Annual Report contains on pages 6 through 17 the information
required by Item 7 and that information is incorporated herein by reference.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     HUBCO's 1996 Annual Report contains on pages 18 through 34 the information
required by Item 8 and that information is incorporated herein by reference.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
        ACCOUNTING AND FINANCIAL DISCLOSURE

     None.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     HUBCO's Proxy Statement for its 1997 Annual Meeting under the caption
"Election of Directors", contains the information required by Item 10 with
respect to directors of HUBCO and certain information with respect to executive
officers and that information is incorporated herein by reference. Certain
additional information regarding executive officers of HUBCO, who are not also
directors, appears under subsection (e) of Item 1 of this Form 10-K.


                                       29
<PAGE>


ITEM 11. EXECUTIVE COMPENSATION

     HUBCO's Proxy Statement for its 1997 Annual Meeting contains, under the
caption "Executive Compensation", and under the caption "Compensation Committee
Interlocks and Insider Participation", the information required by Item 11 and
that information is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
         MANAGEMENT

     HUBCO's Proxy Statement for its 1997 Annual Meeting contains, under the
caption "Stock Ownership of Management and Principal Shareholders", the
information required by Item 12 and that information is incorporated herein by
reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     HUBCO's Proxy Statement for its 1997 Annual Meeting under the captions
"Compensation Committee Interlocks and Insider Participation" and "Certain
Transactions with Management", contains the information required by Item 13 and
that information is to be incorporated herein by reference.

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS
         ON FORM 8-K

(a) (1) & (2)      List of Financial Statements and Financial
                   Statement Schedules

                   The below listed consolidated financial statements and report
                   of independent public accountants of HUBCO, Inc. and
                   subsidiaries, included in HUBCO's 1996 Annual Report are
                   incorporated by reference in Item 8:

                   Report of Independent Public Accountants


                                       30
<PAGE>



                   Consolidated Balance Sheets at
                        December 31, 1996 and 1995

                   Consolidated Statements of Income for the Years
                        Ended December 31, 1996, 1995 and 1994

                   Consolidated Statements of Changes in Stockholders'
                        Equity for the Years Ended December 31, 1996,
                        1995 and 1994

                   Consolidated Statements of Cash Flows for the Years
                        Ended December 31, 1996, 1995 and 1994

                   Notes to Consolidated Financial Statements

     Schedules to the Consolidated Financial Statements required by Article 9 of
Regulation S-X are not required under the related instructions or are
inapplicable, and therefore have been omitted.

(a)      (3)     Exhibits

         List of Exhibits

         (3a)    The Restated Certificate of Incorporation of HUBCO,
                 Inc. filed January 31, 1997.

         (3b)    The By-Laws of HUBCO, Inc.

         (4a)    Indenture dated as of January 14, 1994 between HUBCO, Inc.
                 and Summit Bank as Trustee for $25,000,000 7.75%
                 Subordinated Debentures due 2004. (Incorporated by reference
                 from the Company's Annual Report on Form 10-K for the fiscal
                 year ended December 31, 1993, Exhibit (4))

         (4b)    Indenture dated as of September 13, 1996 between HUBCO,
                 Inc. and Summit Bank as Trustee for $75,000,000 8.20%
                 Subordinated Debentures due 2006. (Incorporated by
                 reference from the Company's Current Report on Form 8-K
                 dated September 16, 1996.)


                                       31
<PAGE>



         (4c)    Indenture dated January 31, 1997 between HUBCO, Inc. And
                 the Bank of New York as Trustee for $50,000,000 8.98%
                 Junior Subordinated Debentures due February 1, 2027.
                 (Incorporated by reference from the Company's Current
                 Report on Form 8-K dated February 11, 1997.)

         (10a)   Agreement and Plan of Merger dated as of February 5, 1996,
                 between HUBCO, Inc. and Lafayette American Bank and Trust
                 Company.(Incorporated by reference from the Company's
                 Current Report on Form S-4 dated March 19, 1996.)

         (10b)   Stock Option Agreement dated as of February 5, 1996, between
                 HUBCO, Inc. and Lafayette American Bank and Trust Company.
                 (Incorporated by reference from the Company's Current Report
                 on Form 8-K dated February 6, 1996.)

         (10c)   Agreement and Plan of Merger dated as of April 28, 1996,
                 between HUBCO, Inc., Hudson United Bank, Lafayette American
                 Bank and Trust, Hometown Bancorporation, Inc. and The Bank
                 of Darien. (Incorporated by reference from the Company's
                 Current Report on Form 8-K dated May 2, 1996.)

         (10d)   Stock Option Agreement dated as of April 28, 1996, between
                 HUBCO, Inc. and Hometown Bancorporation, Inc. (Incorporated
                 by reference from the Company's Current Report on Form 8-K
                 dated February 6, 1996.)

         (10e)   Agreement and Plan of Merger dated as of June 21, 1996,
                 between HUBCO, Inc. Hudson United Bank, Lafayette American
                 Bank and Trust, Westport Bancorp, Inc. and The Westport
                 Bank & Trust Company (Incorporated by reference from the
                 Company's Current Report on Form 8-K dated July 2, 1996.)

         (10f)   Stock Option Agreement dated as of June 21, 1996, between
                 HUBCO, Inc. and Westport Bancorp, Inc. (Incorporated by
                 reference from the Company's Current Report on Form 8-K
                 dated July 2, 1996.)

         (10g)   Change in Control, Severance and Employment Agreement with
                 Kenneth T. Neilson dated January 1, 1997.

         (10h)   Change in Control, Severance and Employment Agreement with
                 D. Lynn Van Borkulo-Nuzzo  dated January 1, 1997.

         (10i)   Change in Control, Severance and Employment Agreement with
                 John F. McIlwain dated January 1, 1997.


                                       32
<PAGE>



         (10j)   Change in Control, Severance and Employment Agreement with
                 Karen Foley dated January 1, 1997.

         (10k)   HUBCO Supplemental Employees' Retirement Plan dated January
                 1, 1996.

         (10l)   Collective Bargaining Agreement with Local 153 of the
                 Office and Professional Employees International Union,
                 dated March 1, 1996. (Incorporated by reference from the
                 Company's Annual Report of Form 10-K for the fiscal year
                 ended December 31, 1995, Exhibit.)

         (10m)   HUBCO, Inc. Directors Deferred Compensation Plan.
                 (Incorporated by reference from the Company's Annual
                 Report on Form 10-K for the fiscal year ended December 31,
                 1994, Exhibit)

         (10n)   Agreement and Plan of Merger dated as of August 18, 1995
                 among HUBCO, Inc., Hudson United Bank, Growth Financial
                 Corp and Growth Bank. (Incorporated by reference from the
                 Company's Current Report on Form 8-K filed August 24,
                 1995.)

         (10o)   Agreement and Plan of Merger dated August 15, 1996, between
                 HUBCO, Inc., Lafayette American Bank and Trust, UST Corp. and
                 UST Bank/Connecticut (Incorporated by reference from the
                 Company's Current Report on Form 8-K filed August 22, 1996.)

         (13)    Those portions of HUBCO's 1996 Annual Report which are
                 incorporated by reference into this 10-K.

         (22)    List of Subsidiaries.

         (27)    Financial Data Schedule.

(b)      Reports on Form 8-K

         On October 22, 1996, HUBCO filed a Form 8-K Item 5 as amended on
         October 28, 1996(date of earliest event - October 22, 1996), containing
         HUBCO's press release announcing third quarter earnings results.

         On November 4, 1996, HUBCO filed a Form 8-K Item 7(date of earliest
         event - November 4, 1996), containing reproductions of the text,
         without exhibits, of documents initially filed with the Commission by
         Westport Bancorp, Inc.

         On December 6, 1996, HUBCO filed a Form 8-K Item 5 (date of earliest
         event - November 22, 1996), containing HUBCO's press release announcing
         that on November 22, 1996, Hudson United sold the deposits and certain
         loans from its Kinnelon Branch to the Ramapo Bank, and on November 29,
         1996 Lafayette consummated its previously announced acquisition of UST
         Bank/Connecticut from UST Corp.


                                       33
<PAGE>


                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15 (d) 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.

                                              HUBCO, INC.

                                              By: /s/ KENNETH T. NEILSON
                                                  -----------------------
                                                  Kenneth T. Neilson
                                                  Chairman of the Board
                                                  President and CEO

Dated:  March 28, 1997

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

      Signature                        Title                         Date
      ---------                        -----                         ----

/s/ KENNETH T. NEILSON         Chairman of the Board              March 28, 1997
- ------------------------------ President, CEO, Director
Kenneth T. Neilson               Principal Executive Officer


/s/ ROBERT J. BURKE              Director                         March 28, 1997
- ------------------------------
Robert J. Burke               


/s/ BRYANT D. MALCOLM            Director                         March 28, 1997
- ------------------------------
Bryant D. Malcolm             


/s/ CHARLES F.X. POGGI           Director                         March 28, 1997
- ------------------------------
Charles F. X. Poggi           


/s/ SR. GRACE FRANCES STRAUBER   Director                         March 28, 1997
- ------------------------------
Sister Grace Frances Strauber


                                       34
<PAGE>

      Signature                        Title                         Date
      ---------                        -----                         ----

/s/ W. PETER MCBRIDE             Director                         March 28, 1997
- ------------------------------
W. Peter McBride


/s/ CHRISTINA L. MAIER           Assistant Treasurer              March 28, 1997
- ------------------------------   Principal Accounting 
Christina L. Maier               Officer and Principal
                                 Financial Officer    


                                       35
<PAGE>


                                   Exhibit 21

                              LIST OF SUBSIDIARIES

                          SUBSIDIARIES OF HUBCO, INC.:

Hudson United Bank, organized under the banking laws of the State of New Jersey.

Lafayette American Bank and Trust, organized under the banking laws of the State
of Connecticut.

HUB Financial Services, Inc., organized under the New Jersey Business
Corporation Act.


                       SUBSIDIARIES OF HUDSON UNITED BANK:

Hendrik Hudson Corp. of New Jersey, organized under the New Jersey Business
Corporation Act.

Lafayette Development Corp., organized under the New Jersey Business
Corporation Act.

JNB Holdings, Inc., organized under the New Jersey Business Corporation Act.

UNB Holdings, Inc., organized under the New Jersey Business Corporation Act.


               SUBSIDIARIES OF LAFAYETTE AMERICAN BANK AND TRUST:

AMBA Realty Corporation, organized under the Connecticut Business Laws.

AMBA II Realty Corporation, organized under the Connecticut Business Laws.

LAI Company, organized under the Connecticut Business Laws.


                                       36
<PAGE>


                                 EXHIBIT INDEX

        Exhibit               Description
        -------               -----------

         (3a)    The Restated Certificate of Incorporation of HUBCO,
                 Inc. filed January 31, 1997.

         (3b)    The By-Laws of HUBCO, Inc.

         (4a)    Indenture dated as of January 14, 1994 between HUBCO, Inc.
                 and Summit Bank as Trustee for $25,000,000 7.75%
                 Subordinated Debentures due 2004. (Incorporated by reference
                 from the Company's Annual Report on Form 10-K for the fiscal
                 year ended December 31, 1993, Exhibit (4))

         (4b)    Indenture dated as of September 13, 1996 between HUBCO,
                 Inc. and Summit Bank as Trustee for $75,000,000 8.20%
                 Subordinated Debentures due 2006. (Incorporated by
                 reference from the Company's Current Report on Form 8-K
                 dated September 16, 1996.)

         (4c)    Indenture dated January 31, 1997 between HUBCO, Inc. And
                 the Bank of New York as Trustee for $50,000,000 8.98%
                 Junior Subordinated Debentures due February 1, 2027.
                 (Incorporated by reference from the Company's Current
                 Report on Form 8-K dated February 11, 1997.)

         (10a)   Agreement and Plan of Merger dated as of February 5, 1996,
                 between HUBCO, Inc. and Lafayette American Bank and Trust
                 Company.(Incorporated by reference from the Company's
                 Current Report on Form S-4 dated March 19, 1996.)

         (10b)   Stock Option Agreement dated as of February 5, 1996, between
                 HUBCO, Inc. and Lafayette American Bank and Trust Company.
                 (Incorporated by reference from the Company's Current Report
                 on Form 8-K dated February 6, 1996.)

         (10c)   Agreement and Plan of Merger dated as of April 28, 1996,
                 between HUBCO, Inc., Hudson United Bank, Lafayette American
                 Bank and Trust, Hometown Bancorporation, Inc. and The Bank
                 of Darien. (Incorporated by reference from the Company's
                 Current Report on Form 8-K dated May 2, 1996.)

         (10d)   Stock Option Agreement dated as of April 28, 1996, between
                 HUBCO, Inc. and Hometown Bancorporation, Inc. (Incorporated
                 by reference from the Company's Current Report on Form 8-K
                 dated February 6, 1996.)

         (10e)   Agreement and Plan of Merger dated as of June 21, 1996,
                 between HUBCO, Inc. Hudson United Bank, Lafayette American
                 Bank and Trust, Westport Bancorp, Inc. And The Westport
                 Bank & Trust Company (Incorporated by reference from the
                 Company's Current Report on Form 8-K dated July 2, 1996.)

         (10f)   Stock Option Agreement dated as of June 21, 1996, between
                 HUBCO, Inc. and Westport Bancorp, Inc. (Incorporated by
                 reference from the Company's Current Report on Form 8-K
                 dated July 2, 1996.)

         (10g)   Change in Control, Severance and Employment Agreement with
                 Kenneth T. Neilson dated January 1, 1997.

         (10h)   Change in Control, Severance and Employment Agreement with
                 D. Lynn Van Borkulo-Nuzzo  dated January 1, 1997.

         (10i)   Change in Control, Severance and Employment Agreement with
                 John F. McIlwain dated January 1, 1997.
<PAGE>


         (10j)   Change in Control, Severance and Employment Agreement with
                 Karen Foley dated January 1, 1997.

         (10k)   HUBCO Supplemental Employees' Retirement Plan dated January
                 1, 1996.

         (10l)   Collective Bargaining Agreement with Local 153 of the
                 Office and Professional Employees International Union,
                 dated March 1, 1996. (Incorporated by reference from the
                 Company's Annual Report of Form 10-K for the fiscal year
                 ended December 31, 1995, Exhibit.)

         (10m)   HUBCO, Inc. Directors Deferred Compensation Plan.
                 (Incorporated by reference from the Company's Annual
                 Report on Form 10-K for the fiscal year ended December 31,
                 1994, Exhibit)

         (10n)   Agreement and Plan of Merger dated as of August 18, 1995
                 among HUBCO, Inc., Hudson United Bank, Growth Financial
                 Corp and Growth Bank. (Incorporated by reference from the
                 Company's Current Report on Form 8-K filed August 24,
                 1995.)

         (10o)   Agreement and Plan of Merger dated August 15, 1996, between
                 HUBCO, Inc., Lafayette American Bank and Trust, UST Corp. and
                 UST Bank/Connecticut (Incorporated by reference from the
                 Company's Current Report on Form 8-K filed August 22, 1996.)

         (13)    Those portions of HUBCO's 1996 Annual Report which are
                 incorporated by reference into this 10-K.

         (22)    List of Subsidiaries.

         (27)    Financial Data Schedule.




HUBCO INC. ANNUAL REPORT 1996
=============================

<TABLE>
<CAPTION>

FIVE YEAR SUMMARY OF SELECTED FINANCIAL DATA
- ------------------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands, except per share data              1996           1995            1994             1993              1992    
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>             <C>             <C>              <C>              <C>       
Year ended December 31
Interest and fee income                                $  204,182      $  203,651      $  170,929       $  149,528       $  164,346
Interest expense                                           72,828          70,440          53,126           50,771           67,749
Net interest income                                       131,354         133,211         117,803           98,757           96,597
Provision for loan losses                                  12,295           9,515           9,309           31,917           26,320
Noninterest income                                         29,289          27,239          22,837           22,594           20,916
Securities gains/(losses)                                     987             986            (417)           1,977            4,614
Noninterest expense                                       116,239         102,842          94,931           97,098           93,764
Income before income taxes                                 33,096          49,079          35,983           (5,687)           2,043
Net income                                                 21,497          34,565          23,388           (6,008)           8,484

- ------------------------------------------------------------------------------------------------------------------------------------
Per Common Share                                   
Net income--fully diluted                              $     0.93      $     1.44      $     1.02       $    (0.32)      $     0.58
Cash dividends declared                                $     0.68      $     0.58      $     0.35       $     0.30       $     0.26
Book value at year end                                 $     9.37      $     9.65      $     8.62       $     6.73       $     7.34
Average common shares outstanding-fully diluted            23,225          24,116          22,945           18,706           14,678
Common shares outstanding                                  21,624          22,117          21,260           16,900           16,097

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

At December 31                                     
Securities available for sale                          $  655,492      $  502,381      $  213,815       $  179,267       $  130,789
Securities held to maturity                               280,914         294,057         715,509          599,587          456,709
Loans, net of unearned and deferred fees                1,884,355       1,652,022       1,569,059        1,303,397        1,373,631
Total assets                                            3,115,687       2,778,416       2,770,667        2,322,713        2,219,105
Deposits                                                2,592,092       2,446,273       2,414,999        2,103,895        2,021,029
Long-term debt                                            100,000          25,000          25,000             --               --
Total stockholders' equity                                206,333         216,796         187,305          117,965          122,406

- ------------------------------------------------------------------------------------------------------------------------------------
Performance Ratios                                 
Net interest margin                                          5.05%           5.34%           5.03%            4.75%            4.81%
Effeciency ratio                                             68.1%           61.3%           63.9%            73.2%            78.0%
Return on average assets                                     0.76%           1.27%           0.91%          -0.27%             0.38%
Return on average equity                                    10.44%          17.31%          15.77%          -5.01%             7.57%

- ------------------------------------------------------------------------------------------------------------------------------------
Capital Ratios *                                   
Tier 1 Leverage Ratio                                        5.71%           7.56%           6.28%            7.22%            7.38%
Total Risk-Based Capital Ratio                              14.08%          17.21%          16.71%           14.85%           14.10%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 *  Capital ratios for the years 1992 through 1995 are as previously stated and
    do not consider the retroactive application of pooling of interest
    transactions.

- --------------------------------------------------------------------------------
                                                                               5

<PAGE>

HUBCO, INC. ANNUAL REPORT 1996
================================================================================

                  Management's Discussion
                  and Analysis

ACQUISITION SUMMARY

HUBCO, Inc. began its acquisition program in the fall of 1990. Since that time
the company has completed seventeen acquisitions and has grown from a $550
million banking company to a $3.1 billion community banking franchise. The
acquisition program has been utilized to achieve efficiencies and to spread the
cost of new products and technologies over a larger asset base. The financial
results of these acquisitions are difficult to measure other than on an as
reported basis each quarter because pooling of interest transactions change
historical results from those actually reported by HUBCO.

On January 12, 1996, the Company acquired Growth Financial Corp. (Growth) and
merged its subsidiary bank, Growth Bank, into Hudson. Growth was a $128 million
bank, headquartered in Basking Ridge, New Jersey, that had 3 branches. On July
1, 1996 the Company acquired Lafayette American Bank and Trust Company
(Lafayette) and continued to operate it as an independent commercial bank.
Lafayette was a $700 million bank in Connecticut that operated 19 branches,
primarily in Fairfield County. On December 13, 1996 the Company acquired
Westport Bancorp, Inc. (Westport) and merged its subsidiary bank with Lafayette.
Westport was a $317 million bank based in Westport, Connecticut that had 7
branches. All three acquisitions were accounted for on the pooling-of-interests
accounting method, and, therefore, the financial statements for periods prior to
the mergers have been restated to include these institutions and their results
of operations.

On August 30, 1996 the Company acquired Hometown Bancorporation (Hometown), a
$194 million bank holding company headquartered in Darien, Connecticut.
Hometown's 2 -branch banking subsidiary, The Bank of Darien, was merged into
Lafayette. On November 29, 1996 Lafayette acquired UST Bank/Connecticut and
merged it into the Connecticut franchise. UST Bank was a $111 million commercial
bank with 4 branch locations. Both acquisitions were accounted for with the
purchase method of accounting and as such their assets and earnings are included
in the Company's consolidated results only from the date of acquisition.

In addition, during 1996 the Company purchased 4 New Jersey branches with total
deposits of $70.3 million and merged them into Hudson. The Company also sold 1
branch during the year with deposits of $9.7 million.

On April 5, 1995, Jefferson National Bank was merged with the Company's
wholly-owned subsidiary, Hudson United Bank (Hudson) and on June 30, 1995, Urban
National Bank was merged with Hudson. Both acquisitions were accounted for with
the pooling-of-interests accounting method, and, therefore, the financial
statements for periods prior to the merger have been restated to include the
assets and earnings of these banks. Jefferson was a $90 million bank
headquartered in Passaic, New Jersey, that operated 4 branches and Urban
National was a $230 million bank headquartered in Franklin Lakes, New Jersey,
that had 9 branches.

In 1994, the Company completed three acquisitions that were accounted for with
the purchase method of accounting. In May, 1994, the Company purchased four
branches of Polifly Federal Savings & Loan from the Resolution Trust Company
(RTC), with $104 million in deposits in Bergen county. In July, 1994, the
acquisition of Washington Savings was consummated. Washington was a $350 million
savings institution serving Hudson and Bergen counties. In December, 1994,
Shoppers Charge Accounts Co. was acquired for $16.3 million in cash. Shoppers is
a private label credit card company with approximately $63 million in high
yielding credit card receivables at the time of the acquisition. It has
approximately 200 merchant customers in 44 states. The earnings from the 1994
acquisitions are included in the Company's consolidated results only from the
dates of acquisition.

It is the Company's philosophy that acquisitions become accretive to earnings
within a short time frame, generally within one year.

NET INCOME SUMMARY

In 1996, the Company incurred one-time charges ("special charges") as detailed
below:

CHARGE                                                      PRE-TAX    AFTER-TAX
- --------------------------------------------------------------------------------
Special SAIF assessment                                     $   825     $   512
Merger related and
restructuring charges -
    Lafayette                                                13,018       9,016
    Westport                                                  8,986       5,901
                                                            --------------------
Total special charges
    in noninterest expense                                  $22,829     $15,429
Special provision for                                       
    possible loan losses                                      4,000       2,340
                                                            --------------------
Total special charges                                       $26,829     $17,769
                                                            ====================
                               
Further details relative to the special charges are discussed in the Noninterest
Expense category. Including all special charges, earnings for 1996 declined to
$21,497 or $.93 per share fully diluted. This represents a decrease of $13,068,
or 37.8%, from 1995. The earnings and earnings per share for 1995 represented a
47.9% increase over the $23.4 million or $1.02 per share earned in 1994. 


In 1996, the Company earned $39.3 million or $1.69 per share excluding special
charges. This represents a 13.6 % increase over the $34.6 million earned in
1995. On an earnings per share basis excluding special charges, 1996 increased
17.4% 

- --------------------------------------------------------------------------------
6
<PAGE>


over the $1.44 earnings per share for 1995. Return on average assets
excluding special charges for 1996, 1995, and 1994 was 1.38%, 1.27%, and 0.91%,
respectively and return on average equity was 19.07%, 17.31%, and 15.77%. It
should be noted that the return on assets for 1995 and 1994 before restatement
for the poolings had been reported as 1.46% and 1.11% and the return on equity
had been 19.49% and 16.57%. This indicates that the Company acquired banks which
earned at a much lower rate prior to being acquired and the Company improved the
acquired banks' performance.


The main component to earnings, the net interest margin, decreased to 5.05% in
1996. A 7.3% increase in noninterest income offset the decline in net interest
income. The primary factor contributing to the increase in net income excluding
special charges was a reduction in noninterest expense (before special charges)
of $9,432, or 9.2%. As reflected in the summary table of one-time charges, the
decrease in net income of $13,068, or 37.8%, is entirely attributable to the
special charges disclosed therein. A more detailed analysis of these components
will be discussed later.

AVERAGE BALANCES, NET INTEREST INCOME, YIELDS, AND RATES

(Dollars in thousands)

<TABLE>
<CAPTION>
                                         1996                                 1995                                1994
                         -------------------------------    --------------------------------     ---------------------------------
                            AVERAGE                YIELD/       AVERAGE                YIELD/        AVERAGE                YIELD/
                            BALANCE    INTEREST     RATE        BALANCE     INTEREST    RATE         BALANCE    INTEREST     RATE
                         -------------------------------    --------------------------------     ---------------------------------
<S>                      <C>           <C>          <C>      <C>          <C>           <C>      <C>           <C>            <C>  
ASSETS
Interest-bearing
    deposits with banks  $       679   $     30     4.42%    $    1,385   $      60     4.33%    $    6,044    $    235       3.89%
Federal funds sold            17,594      1,023     5.81%        27,384       1,575     5.75%        36,564       1,613       4.41%
Securities-taxable           855,021     53,141     6.22%       853,505      53,801     6.30%       869,210      50,837       5.85%
Securities-tax exempt         10,617        677     6.38%        30,844       1,735     5.63%        44,164       2,540       5.75%
Loans                      1,723,335    149,664     8.68%     1,590,663     147,241     9.26%     1,405,759     116,805       8.31%
                         -------------------------------    --------------------------------     ---------------------------------
    Total Earning Assets   2,607,246    204,535     7.84%     2,503,781     204,412     8.16%     2,361,741     172,030       7.28%

Cash and due from banks      130,449                            118,438                             121,279
Allowance for loan losses    (31,881)                           (31,276)                            (35,070)
Premises and equipment        43,484                             45,761                              39,387
Other assets                  89,556                             79,908                              74,129
                          ----------                         ----------                          ----------
TOTAL ASSETS              $2,838,854                         $2,716,612                          $2,561,466
                          ==========                         ==========                          ==========

Taxable-equivalent
    adjustment                         $    353                           $     761                            $  1,101
                                       --------                           ---------                            --------


LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing
    transaction accounts  $  455,882   $  9,574     2.10%   $   413,185   $  10,329     2.50%    $  414,467    $  9,160       2.21%
Savings accounts             634,579     13,335     2.10%       689,277      16,858     2.45%       776,485      18,661       2.40%
Time deposits                805,948     39,795     4.94%       768,253      34,490     4.49%       610,261      20,032       3.28%
                         -------------------------------    --------------------------------     ---------------------------------

Total Interest-Bearing
    Deposits               1,896,409     62,704     3.31%     1,870,715      61,677     3.30%     1,801,213      47,853       2.66%
Short-term borrowings        135,541      6,219     4.59%       110,704       6,610     5.97%        81,536       3,031       3.72%
Long-term debt                47,483      3,905     8.22%        25,000       2,153     8.61%        36,080       2,242       6.21%
                         -------------------------------    --------------------------------     ---------------------------------

    Total Interest-Bearing
    Liabilities            2,079,433     72,828     3.50%     2,006,419      70,440     3.51%     1,918,829      53,126       2.77%
                                       --------                           ---------                            --------
Demand deposits              524,017                            487,031                             455,000
Other liabilities             29,477                             23,441                              39,364
                          ----------                         ----------                          ----------
Stockholders' equity         205,927                            199,721                             148,273
    TOTAL LIABILITIES AND
    STOCKHOLDERS' EQUITY  $2,838,854                         $2,716,612                          $2,561,466
                          ==========                         ==========                          ==========
NET INTEREST INCOME                    $131,707                           $ 133,972                            $118,904
                                       ========                           =========                            ========
NET INTEREST MARGIN                                 5.05%                               5.35%                                 5.03%
                                                    ====                                ====                                  ==== 
</TABLE>

- --------------------------------------------------------------------------------
                                                                               7
<PAGE>


The following graphs depict the Company's Return on Average Assets and Return on
Average Equity, excluding the Special Charges in 1996, for the years ended
December 31, 1996, 1995, and 1994.

                            Return on Average Asset

                                               1994     1995     1996 
                                               ----     ----     ---- 
         As reported                           1.35%    1.46%    1.38%
         Adjusted for Poolings                  .91%     1.27%   1.38%
         
         
                            Return on Average Equity
         
                                               1994     1995     1996 
                                               ----     ----     ---- 
         As reported                          19.44%   19.49%   19.07%
         Adjusted for Poolings                15.77%   17.31%   19.07%


NET INTEREST INCOME

Net interest income is the difference between the interest earned on earning
assets and the interest paid on deposits and borrowings. The principal earning
assets are the loan portfolio, comprised of commercial loans for businesses,
mortgage loans for businesses and individuals, consumer loans (such as car
loans, home equity loans, etc.) and credit card loans, along with the investment
portfolio. The investment portfolio represents the liquidity of the Company.
Deposits and borrowings not required to fund loans and other assets are invested
primarily in government and government agency securities. 

Net interest income is affected by a number of factors including the level,
pricing, and maturity of earning assets and interest-bearing liabilities,
interest rate fluctuations, asset quality, and the amount of noninterest-bearing
deposits and capital. In the following discussion, interest income is presented
on a fully taxable-equivalent basis ("FTE"). Fully taxable-equivalent interest
income restates reported interest income on tax-exempt loans and securities as
if such interest were taxed at the statutory Federal income tax rate of 35%.

In 1996, net interest income on a FTE basis was $131.7 million, a 1.7% decrease
from the $134.0 million in 1995. The $134.0 million in 1995 had increased 12.7%
over 1994. Reasons for the change in net interest income between years is
divided into two components. One is the change in the balance of earning assets
and interest-bearing liabilities, or the change due to "Volume". The second
component of the change is the yield/rate on these balances. Yield/rate changes
are attributable to either the Company changing rates from time-to-time or to
changes in the general level of interest rates.

CHANGES IN TAXABLE EQUIVALENT NET INTEREST INCOME--RATE/VOLUME ANALYSIS

<TABLE>
<CAPTION>
                                            INCREASE/(DECREASE)                  INCREASE/(DECREASE)
                                        -----------------------------      ----------------------------
                                                 1996 OVER 1995                    1995 OVER 1994
                                        -----------------------------      ----------------------------
(Dollars in thousands)                   VOLUME       RATE      TOTAL      VOLUME      RATE      TOTAL
- -------------------------------------------------------------------------------------------------------
<S>                                     <C>        <C>        <C>          <C>        <C>       <C>    
INTEREST AND FEE INCOME:
Loans                                   $11,845    $(9,422)   $ 2,423      $16,302    $14,134   $30,436
Securities-taxable                           95       (755)      (660)        (932)     3,896     2,964
Securities-tax exempt                    (1,264)       206     (1,058)        (750)       (55)     (805)
Federal funds sold                         (569)        17       (552)        (461)       423       (38)
Interest bearing deposits                   (31)         1        (30)        (199)        24      (175)
                                        -----------------------------      ----------------------------
    Total interest and fee income        10,076     (9,953)       123       13,960     18,422    32,382
                                        -----------------------------      ----------------------------

INTEREST EXPENSE:
Interst bearing transaction accounts      1,000     (1,755)      (755)         (28)     1,197     1,169
Savings                                  (1,270)    (2,253)    (3,523)      (2,128)       325    (1,803)
Time deposits                             1,748      3,557      5,305        5,974      8,484    14,458
Short-term borrowings                     1,314     (1,705)      (391)       1,328      2,251     3,579
Long-term debt                            1,853       (101)     1,752         (806)       717       (89)
                                        -----------------------------      ----------------------------
    Total interest expense                4,645     (2,257)     2,388        4,340     12,974    17,314
                                        -----------------------------      ----------------------------
       Net Interest Income               $5,431    $(7,696)   $(2,265)     $ 9,620    $ 5,448   $15,068
                                        =============================      ============================
</TABLE>
- --------------------------------------------------------------------------------
8
<PAGE>


As indicated by the table, Changes in Taxable Equivalent Net Interest Income,
the decrease in net interest income between 1996 and 1995 was due to the
decrease in the yield on interest earning assets and the increase in the volume
of interest bearing liabilities exceeding the effect of the increase in loan
balances and the decrease in rates paid on deposits. The volume growth on both
sides of the balance sheet was realized primarily through the purchases of
Hometown and UST Bank/Connecticut. Deposit growth was further generated by the
branch purchases completed during the year. 

The increase in net interest income between 1995 and 1994 was due to the
increase in the volume of earning assets and the increase in rates on these
assets exceeding the increased volume of deposits and rates paid on deposits.
The growth was realized through acquisitions, primarily Shoppers Charge Accounts
Co. in December 1994 and Washington and Polifly in mid-1994, but also due to
internal growth. As the table indicates, the change in net interest income due
to asset yield increases exceeded the effect of deposit volume and deposit rate
increases. With acquisitions, the Company's rate structure is implemented.
Interest rates were at the lowest level in 25 years at the end of 1993 and rates
increased during 1994. Rates declined somewhat in 1995 but still remain well
above the December 1993 level. Despite these movements in interest rates and the
acquisitions of banks with different deposit rate structures, the Company was
able to control rate volatility resulting in relatively minor effects on net
interest income.

NET INTEREST MARGIN 

The net interest margin is computed by dividing net interest income on a FTE
basis by average earning assets. The Company's net interest margin was 5.05%,
5.35%, and 5.03% for 1996, 1995, and 1994, respectively. The yield on earning
assets decreased 32 basis points in 1996 compared to 1995. The primary reasons
for the decline are a decrease of 6 basis points in the yield on securities
which comprised one-third of the average earning assets, and a decrease of 58
basis points on loan yields. The lower yield on securities is the result of
maturities in the portfolio where funds were reinvested at a lower rate. The
decline in loan yield results from a decrease in the prime rate, from an average
of 8.83% in 1995 to an average of 8.27% in 1996 along with an increase of
$3,993, or 14.4% in nonperforming loans.

The yield on earning assets increased 88 basis points in 1995 over 1994. The
rising interest rates and the addition of the credit card receivables from
Shoppers were the contributing factors along with the lower level of
nonperforming assets. The cost of interest-bearing deposits increased to a
lesser extent, by 74 basis points, during this period resulting in a
significantly improved net interest margin. The Company focuses on the cost side
of the net interest margin and its deposit mix moderates the change in the cost
of interest-bearing liabilities during a rising rate period. 

The Company's average cost of all deposits for 1996 was 2.59%. Approximately 44%
of the Company's deposits are in transaction accounts, another 26% in savings
accounts, and only 30% of its deposits are in the higher cost certificates of
deposit as of year-end 1996.

The Company maintains a laddered investment portfolio. Most of the securities
are either U.S. Treasury or U.S. Government Agency securities. Maturities are
generally kept below 5 years for final maturity. The weighted average life of
the portfolio is three and one-half years. The Company does not generally invest
in exotic securities and does not invest in derivatives. The mortgage-backed
securities are agency obligations or Planned Amortization Classes (PAC's)
comprised of A or B traunches.

PROVISION AND ALLOWANCE FOR LOAN LOSSES

Management determines the provision and adequacy of the allowance for
loan losses based on a number of factors including an in-house loan review
program conducted throughout the year. The loan portfolio is evaluated to
identify potential problem loans, credit concentrations, and other risk factors
such as current and projected economic conditions locally and nationally.
General economic trends can greatly affect loan losses and there are no
assurances that future changes to the loan loss allowance may not be significant
in relation to the amount provided during a particular period. Management does,
however, consider the allowance for loan losses to be adequate for the reporting
periods based on evaluation and analysis of the loan portfolio at the time.
Accompanying tables reflect the three-year history of charge-offs and the
allocation of the allowance by loan category. 

The provision for loan losses was $12.3 million for 1996 compared with $9.5
million and $9.3 million in 1995 and 1994, respectively. The increase in the
provision in 1996 of $2.8 million, or 29.5%, is due to the $4 million special
provision, reflecting the Company's reserve methodology and the new Connecticut
bank subsidiary. The allowance for 

- --------------------------------------------------------------------------------
                                                                               9
<PAGE>

The following is a summary of the activity in the allowance for loan losses, by
loan category:

ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>
                                                                     Year ended December 31,
(Dollars in thousands)                                  1996                  1995              1994
- --------------------------------------------------------------------------------------------------------
<S>                                                <C>                   <C>                 <C>        
Amount of Loans Outstanding at End of Year         $ 1,884,355           $ 1,652,022         $ 1,569,059
                                                   =====================================================
Daily Average Amount of Loans Outstanding          $ 1,723,335           $ 1,590,663         $ 1,405,759
                                                   =====================================================
ALLOWANCE FOR LOAN LOSSES
Balance at beginning of year                       $    30,105           $    30,958         $    33,463
Loans charged off:
    Real estate mortgages                                4,580                 6,130              12,721
    Commercial                                           6,477                 5,503               7,099
    Consumer                                             3,164                 1,535                 789
                                                   -----------------------------------------------------
       Total loans charged off                          14,221                13,168              20,609
                                                   -----------------------------------------------------
Recoveries:
    Real estate mortgages                                  776                 1,222                 459
    Commercial                                             469                   926               1,766
    Consumer                                             1,071                   563                 418
                                                   -----------------------------------------------------
       Total recoveries                                  2,316                 2,711               2,643
                                                   -----------------------------------------------------
       Net loans charged off                            11,905                10,457              17,966
                                                   -----------------------------------------------------
Allowance of acquired companies                          4,658                  --                 4,717
Transfers from assets held for sale or
    reserve for foreclosed property losses                --                      89               1,435
Provision for loan losses                               12,295                 9,515               9,309
Balance at end of year                             $    35,153           $    30,105         $    30,958
                                                   =====================================================
Allowance for loan losses as a percentage of
    loans outstanding at year end                         1.87%                 1.82%               1.97%
Net charge offs as a percentage of average
    loans outstanding                                     0.69%                 0.66%               1.28%
                                                   =====================================================
</TABLE>
The following is the allocation of the allowance for loan losses, by loan
category:

ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>
                                                            December 31,
                                       1996                     1995                      1994
                              ----------------------     --------------------     ---------------------
                                            CATEGORY                 CATEGORY                  CATEGORY
                                             PERCENT                  PERCENT                   PERCENT
(Dollars in thousands)        ALLOWANCE     OF LOANS     ALLOWANCE   OF LOANS     ALLOWANCE    OF LOANS
- --------------------------------------------------------------------------------------------------------
<S>                           <C>              <C>       <C>            <C>       <C>            <C>  
Real estate mortgages         $ 10,723         56.3%     $  6,815       58.1%     $  6,287       56.8%
Commercial and industrial       11,454         25.6%       14,604       25.2%       17,072       25.6%
Consumer                         2,885         18.1%        2,197       16.7%        2,603       17.6%
Unallocated                     10,091                      6,489                    4,996
                              ----------------------     --------------------     ---------------------
         Total                $ 35,153          100%     $ 30,105        100%     $ 30,958        100%
                              ======================     ====================     =====================
</TABLE>

loan losses as a percentage of loans outstanding for the last three years was
1.87%, 1.82%, and 1.97%. The allowance for loan losses as a percentage of
nonperforming loans for the last three-years was 111%, 108%, and 73%
representing an improving coverage of problem loans.

NONINTEREST INCOME

Noninterest income, excluding securities gains and losses, was $29.3 million for
1996, a 7.5% increase over 1995. Noninterest income for 1995 was $27.2 million,
a 19.3%, increase over 1994. The reported increase for 1996 includes a $622 gain
resulting from the sale of a Hudson United branch. Excluding that gain and the
nonrecurring items in 1995 (discussed below), the increase in noninterest income
from 1995 to 1996 was $4,104, or 16.7%.

The primary factor for the increase in 1996 is increased loan fees of $2,698,
which arise from the exporting of late charges and increased discounts from
Shoppers Charge. The remaining increase is due to an increase in branch fees of
$332, an increase in international fees of $512, and an increase in gains on
sale of loans. Service charges on deposit accounts increased by $338, or 2.5%,
as a result of an increase of $79,683, or 8.9% , in the average volume of
transaction accounts. Trust income decreased by $428, or 12.0%, as a result of
the sale in September 1995 of Lafayette's trust 

- --------------------------------------------------------------------------------
10
<PAGE>


business to Sachem Trust. Trust fees for Hudson United showed an increase of
$187, or 24.6%. The significant growth in fee income reported by the Company for
1995 is a result of several nonrecurring items and a strategic initiative to add
new fee based products and services. Service charges on deposit accounts
decreased 2.1% as a result of the competitive environment. Trust department fee
income decreased by $83, or 2.3%, as a result of the Lafayette sale to Sachem.
New services, such as International Services generated $.4 million of fee income
and fees from Shoppers Charge added $2.5 million of fee income. Included in
noninterest income for 1995 are one-time receipts of $2.4 million of which $1.6
million represents the collection of a legal claim instituted by Urban National
Bank, which was settled by Hudson United, as Urban's successor. In addition, the
sale of a 50% interest in the Company's data processing subsidiary to another
financial institution resulted in a gain of $.8 million. This joint venture has
reduced data processing costs and will spread the cost of future technology
investments.

The Company realized $1.0 million in securities gains in 1996 and in 1995
compared with $.4 million of losses in 1994. The 1996 gains result primarily
from the sale of equity investments in other financial institutions. Of the 1995
gains, $.6 million occurred in the first half of the year as several financial
institutions which the Company held positions in were acquired. In the fourth
quarter, however, with the FAS #115 window opportunity to realign the
held-to-maturity and available for sale portfolios, the Company sold nearly 300
small security issues that had been acquired through acquisitions over the past
two years. The proceeds were reinvested in several larger securities with
similar maturities and a large portion of the portfolio was allocated to
Available for Sale. This will allow the Company to better manage the investment
portfolio.

NONINTEREST EXPENSES 

Noninterest expense increased 13.0% or $13.4 million to $116.2 million in 1996
from the $102.8 million for 1995. The $102.8 million noninterest expense for
1995 increased over 1994 by $7.9 million. Comparability between 1996 and 1995
and between 1995 and 1994 is impacted by purchase accounting acquisitions
(Hometown, UST and branch purchases during 1996 and Polify, Washington and
Shoppers during 1994). As indicated earlier, the Westport, Lafayette, Growth,
Jefferson and Urban acquisitions were accounted for as poolings and, therefore,
all periods presented have been restated although expense structures are
different after acquisition than they were before. 

Salary expense for each of the last three years was $34.9, $37.9, and $34.4
million. The 7.9% reduction in salary expense from $37.9 million in 1995 to
$34.9 million in 1996 is even more significant than it appears when the purchase
accounting acquisitions are taken into account. These savings were realized
despite the 1996 addition of four branches in New Jersey and six in Connecticut.
The full annualized effect of the anticipated cost savings from the
centralization of support functions is not yet reflected as the computer
conversions for Lafayette, Hometown and Westport took place near year-end and
the UST conversion is scheduled for the first quarter of 1997. The growth in
salaries from 1994 to 1995 of $3,510, or 10.2%, is primarily attributable to the
increased staffing levels necessitated by the 1994 acquisitions of Polifly,
Washington and, to a greater extent, Shoppers Charge. Employee benefits as a
percentage of salaries were at the lowest level in 1996 (28%) due to
consolidations of acquired benefit plans. 

Occupancy expense amounted to $10.1 million, $11.0 million, and $10.4 million
for 1996, 1995, and 1994, respectively. The decrease in occupancy expense from
1995 to 1996 and the increase from 1994 to 1995 are primarily attributable to
Shoppers Charge occupancy cost at its original headquarters, where the last
rental payment was December, 1995. Equipment expense amounted to $5.3 million,
$5.8 million, and $5.7 million in 1996, 1995 and 1994, respectively. There were
no significant changes in equipment expense during this period other than the
savings in 1996 from the 1995 sale of 50% of the data processing subsidiary and
a moderate increase in 1995 due to the private label credit card division.

Deposit and other insurance expense has shown significant reductions from $7.2
million in 1994 to $4.9 million in 1995 and $1.3 million in 1996. Although the
most significant portion of the savings is attributable to the reduction in the
deposit insurance assessment rate for the Company's banking subsidiaries, the
Company has also benefitted from savings realized through negotiations on its
other insurance coverages. 

Outside services expense has increased from $8.8 million in 1994 to $10.2
million in 1995 and to $11.9 million for 1996. The increase from 1995 to 1996 of
$1.7 million, or 16.7%, is primarily attributable to the payments for data
processing services to the jointly owned service provider. Of the $1.4 million
increase from 1994 to 1995, correspondent bank fees increased $.5 million,
stationery and supplies increased $.4 million, loan origination costs increased
$.2 million, and external professional fees increased $.3 million. These
increases were primarily due to the growth of the Company. 

Other Real Estate Owned (OREO) expense increased from $1.9 million in 1995 to
$3.2 million in 1996, an increase of $1.3 million, or 68.4%. Of that amount, $.9
million represents the increase in the provision for possible OREO losses which
management had effected in the beginning of 1996. The remaining increase of $.4
million is the result of disposition and maintenance costs during 1996. The
decrease from 1994 to 1995 of $1,309, or 41.1%, is due to a decline of $4,282 in
OREO assets. 

- --------------------------------------------------------------------------------
                                                                              11
<PAGE>


The increase in the amortization of intangibles from 1995 to 1996
is attributable to the increase in goodwill established for the Hometown and UST
purchases of $14.6 million and $6.2 million, respectively. The increase in the
amortization of intangibles from 1994 to 1995 is attributable to the full year
amortization applicable to the 1994 acquisitions. 

Merger related and restructuring costs were $22.0 million, $2.9 million, and $.8
million for 1996, 1995 and 1994, respectively. The costs for 1994 and 1995
included printing, legal, accounting, mailing, conversion costs, consulting fees
and other like costs associated with the 1994 and 1995 acquisitions. For 1996,
the merger related costs were comprised of basically the same types of expenses
described for the two prior periods. The additional element in 1996 - the
restructuring costs - were expensed in the current period of acquisition to
provide for the ongoing cost of restructuring the payroll and rental expense of
the Connecticut franchise to meet the Company's operational strategies. Such
costs include targeted branch and operations center closings, change of control
contracts, data processing issues, demolition, moving and restoration costs and
other expenses related to the integration of the acquired companies. 

Other expenses decreased $780, or 5.8%, from $13,452 in 1995 to $12,672 in 1996
due to a reduction in miscellaneous gains and losses occurring primarily from
branch operations. The increase from 1994 to 1995 of $1,102, or 8.9%, is the
result of increases in a number of miscellaneous expense categories related to
the acquisition of the Company's credit card business, as well as the
implementation of the Company's International Department, Asset Based Lending
group and Alternative Investment Products Program, all of which were established
toward the end of 1994. 

FEDERAL INCOME TAXES 

The income tax provision for Federal and state taxes approximates 35% for 1996,
30% for 1995 and 35% for 1994. The reduction in the overall rate in 1995 is due
to the reversal of a tax reserve no longer deemed necessary primarily as a
result of an IRS settlement during the second quarter which covered the tax
years 1991, 1992, and 1993. 

FINANCIAL CONDITION 

Total assets at December 31, 1996 increased by $337,271, or 12.1%, as a result
of the purchase of Hometown, UST and the four New Jersey branch offices. 

The Company considers its liquidity and capital to be adequate. At the end of
1996, the Company had $24.2 million in Federal funds sold and $936 million in
securities that are available to meet future loan demand. During the FAS #115
window opportunity, the Company moved securities from the Held to Maturity to
Available for Sale category so that approximately 70% of the investment
portfolio is now in the Available for Sale category and only 30% is in the Held
to Maturity category. This enables management to more effectively manage
liquidity, the portfolio, and the net interest margin. A net decline in total
capital of $10.5 million resulted from the Company's purchase of $19.8 million
in common treasury shares, which was partially offset by the addition of $6.1
million from net income less dividends paid, a $.7 million increase in the
mark-to-market of available for sale securities, and other capital transactions.
The purchased treasury shares were reissued within pooling limitations in the
Growth, Lafayette and Westport transactions and in the issuance of shares
relative to the 3% stock dividend. At the end of 1996, Hubco's Tier 1 Leverage
ratio was 5.71%.

SECURITIES HELD TO MATURITY AND SECURITIES AVAILABLE FOR SALE

The securities portfolios serve to manage interest rate risk and as a source of
liquidity. Consequently, the portfolios are managed over time in response to
changes in market conditions and as loan demand changes. 

At December 31, 1996 and 1995, the portfolios comprised 30 % and 29% of the
total assets of the Company. The amount of securities as a percentage of earning
assets is a function of the amount of deposits and the amount of loans. The
Company does not have a policy with respect to the size of the portfolio. 

The Company's philosophy with respect to managing the portfolio is to purchase
primarily government and agency securities with maturities laddered over a five
year period. As mentioned previously, the Company sold approximately 300
individual small holdings in December, 1995 in order to decrease the number of
securities in the portfolio.

- --------------------------------------------------------------------------------
12

<PAGE>

The following table summarizes the composition of the portfolios as of December
31, 1996 and 1995:

<TABLE>
<CAPTION>

                                         1996                                         1995
                         ------------------------------------------   ----------------------------------------
                                     GROSS UNREALIZED    ESTIMATED                 GROSS UNREALIZED  ESTIMATED
                         AMORTIZED   -----------------    MARKET      AMORTIZED    -----------------   MARKET
                           COST      GAINS    (LOSSES)     VALUE        COST       GAINS     (LOSSES)   VALUE
- ---------------------------------------------------------------------------------------------------------------
<S>                      <C>         <C>       <C>         <C>         <C>         <C>       <C>       <C>     
HELD TO MATURITY
    PORTFOLIO
U.S. Government          $ 76,837    $  326    $   (21)    $ 77,142    $ 95,521    $2,438    $   (18)  $ 97,941
U.S. Government                                                                                        
    Agencies              204,077     1,508     (3,117)     202,468     198,536     2,300     (1,192)   199,644
                         ------------------------------------------    ----------------------------------------
                         $280,914    $1,834    $(3,138)    $279,610    $294,057    $4,738    $(1,210)  $297,585
                         ==========================================    ========================================
AVAILABLE FOR SALE
    PORTFOLIO     
U.S. Government          $ 85,403    $  535    $   (51)    $ 85,887    $153,056    $1,662    $  (408)  $154,310
U.S. Government                                                                                        
    Agencies              496,370     3,118     (3,376)     496,112     313,446     1,333     (1,770)   313,009
States and Political                                                                                   
    Subdivisions           11,575         6         (2)      11,579      10,095        30        (10)    10,115
Other dept securities       4,344        53        (11)       4,386      16,481       198        (52)    16,627
Other securities           52,730     5,088       (290)      57,528       5,666     2,935       (281)     8,320
                         ------------------------------------------    ----------------------------------------
                         $650,422    $8,800    $(3,730)    $655,492    $498,744    $6,158    $(2,521)  $502,381
                         ==========================================    ========================================
</TABLE>

LOAN PORTFOLIO
DISTRIBUTION OF LOANS BY CATEGORY

                                           December 31,
(Dollars in thousands)             1996       1995          1994
- --------------------------------------------------------------------------------
Loans secured by real estate:
   Residential mortgage
     loans-fixed               $  209,015   $  197,471   $  191,262
   Residential mortgage                                 
     loans-variable               372,059      311,763      284,822
   Residential home                                     
     equity loans                 145,660       95,985      104,001
   Construction loans              25,080       30,186       20,323
   Commercial mortgage                                  
     loans                        479,566      449,852      415,836
                               ------------------------------------
                                1,231,380    1,085,257    1,016,244
                               ------------------------------------
Commercial and                 
   industrial loans:           
   Secured by real estate         113,102      124,568      150,469
   Other                          368,962      292,158      251,319
                               ------------------------------------
                                  482,064      416,726      401,788
                               ------------------------------------
Shoppers Charge                
   credit cards                    61,759       57,915       67,577
Other loans to individuals     
   for household, family       
   and other personal          
   expenditures                   109,152       92,124       83,450
                               ------------------------------------
   Total Loan Portfolio        $1,884,355   $1,652,022   $1,569,059
                               ====================================

Total loans at December 31, 1996 increased by $232,333, or 14.1%, due to
internal growth and to the Hometown and UST acquisitions. Except for
construction loans and commercial loans secured by real estate, all other
categories increased. The largest increase in terms of volume was in commercial
loans, which grew by $76,804, or 26.3%. The Company has experienced success in
originating commercial loans in the markets served. During 1996, Hudson United
Bank achieved SBA Preferred Lender status and a centralized group was
established to underwrite small business loans which improved approval time.
Mortgage loans categorized as fixed residential, variable residential and
commercial showed increases of 5.6%, 19.3%, and 6.6%, respectively, as a result
of the portfolios acquired through acquisitions. In addition, new products and
technological advances for improved customer service contributed to the growth
in mortgage loans. Home equity loans increased by $49,675, or 51.8%, of which
approximately one-half of the increase resulted from acquisitions with the
remainder due to internal growth. The Shoppers Charge credit card portfolio
increased by $3.8 million. 1996 was a year in which Shoppers expanded its niche
by establishing private label credit card programs with several national chains,
primarily high end womens apparel retailers. In addition, the increased
effectiveness of SCA's credit marketing programs including "instant credit"
resulted in a processing sales increase in excess of 25% and a 204% increase in
new account applications processed. SCA currently services 222 merchants who
collectively have 648 stores in 44 states. Shoppers' portfolio of $61,759 at
year end represents an increase of 7% over the prior year end. 

ASSET QUALITY 

The Company's principal earning assets are its loans, which are primarily to
businesses and individuals located in New Jersey and Connecticut with the
exception of the credit card loans which are originated in 44 states. Inherent
in the lending business is the risk of deterioration in a borrower's ability to
repay loans under existing loan agreements. Other risk elements include the
amount of nonaccrual and past-due loans, the amount of potential problem loans,
industry or geographic 

- --------------------------------------------------------------------------------
                                                                              13
<PAGE>


loan concentrations, and the level of other real estate owned (OREO) that must
be managed and disposed of.

The following table shows the loans past due 90-days or more and still accruing
and applicable asset quality ratios: 

                                        December 31,
                                   1996      1995       1994
                                 ---------------------------
Commercial                       $2,921    $1,026     $1,102
Real estate                       3,292     4,142      1,733
Consumer                            832       461        178
Credit card                       1,486       592        657
                                 ---------------------------
   Total Loans                   
   Past-Due 90-Days              
   or More and Still             
   Accruing                      $8,531    $6,221     $3,670
                                 ===========================
   AS A PERCENT OF               
   TOTAL LOANS                     0.45%     0.38%      0.23%
                                 ===========================
   AS A PERCENT OF               
   TOTAL ASSETS                    0.27%     0.22%      0.13%
                                 ===========================

These ratios have increased from the Company's historical levels due to the
asset quality of acquired institutions along with the reporting of delinquent
credit card receivables. In the past, if the account was on a recourse basis
with a cash reserve only the net amount was reported as delinquent. In addition,
in March of 1996 the credit card division switched from the recency method to
the contractual method of reporting delinquencies on. Comparable basis numbers
reported for 1995 would have been $2.5 million. 

Nonaccruing loans consist of commercial loans and commercial mortgage loans
past-due 90-days or more and not fully secured or in the process of collection.
Residential real estate loans are generally placed on nonaccrual status after
180 days of delinquency and consumer loans after 90 days of delinquency and are
charged off after 120 days of delinquency. Any loan may be put on nonaccrual
status earlier if the Company has concern about the future collectability of the
loan or its ability to return to current status.

Nonaccrual real estate loans are principally loans in the foreclosure process
secured by real estate, including single family residential, multi-family, and
commercial properties.

Nonaccruing consumer loans are loans to individuals. Excluding the credit card
receivables, these loans are principally secured by automobiles or real estate.

Renegotiated loans are loans which were renegotiated as to the term or rate or
both to assist the borrower after the borrower has suffered adverse 

The following table summarizes the Company's nonperforming assets:

<TABLE>
<CAPTION>
NONPERFORMING ASSETS                                                         December 31,
(Dollars in thousands)                                          1996              1995             1994
- ---------------------------------------------------------------------------------------------------------
<S>                                                            <C>              <C>              <C>     
Nonaccrual Loans                                               $ 29,029         $ 23,700         $ 35,043
Renegotiated Loans                                                2,779            1,879            6,528
                                                               ------------------------------------------
    Total Nonperforming Loans                                    31,808           25,579           41,571
Other Real Estate Owned                                           5,651           11,564           15,846
                                                               ------------------------------------------
    Total Nonperforming Assets                                 $ 37,459         $ 37,143         $ 57,417
                                                               ==========================================
Ratios:
    Nonaccrual Loans to Total Loans                                1.54%            1.43%            2.23%
    Nonperforming Assets to Total Assets                           1.20%            1.34%            2.07%
    Allowance for Loan Losses to Nonaccrual Loans                   121%             127%              88%
    Allowance for Loan Losses to Nonperforming Loans                111%             118%              74%
</TABLE>

effects in financial condition. Terms are designed to fit the ability of the
borrower to repay and the Company's objective of obtaining repayment. The
Company has $2.8 million that are considered renegotiated loans.

OREO consists of properties on which the Bank has foreclosed or has taken a deed
in lieu of the loan obligation. OREO properties are carried at fair value at all
times. The cost to dispose of OREO properties, the cost to maintain them during
ownership, and any declines in fair value from the inception of ownership are
charged to current earnings. The Company has been successful in disposing of
OREO properties, including those acquired in acquisitions. At December 31, 1996,
1995, and 1994, OREO amounted to $5.7 million, $11.6 million, and $15.8 million.
The decline from year to year reflects the Company's success in disposing of
these properties. 

At December 31, 1996, nonperforming loans increased by $6.2 million, or 24.4%.
The acquired companies added significantly to the Company's level of
nonperforming loans. The Company has been able to either dispose of or return
the loan to current status on the great majority of the problem loans acquired
in previous acquisitions. 

The amount of interest income on nonperforming loans which would have been
recorded had these loans continued to perform under their original terms
amounted to $2.7 million, $2.5 million, and $3.0 million for the years 1996,
1995, and 1994, respectively. The amount of interest income recorded on such
loans for each of the years was $.4 million, $.6 million, and $.3 million. The

- --------------------------------------------------------------------------------
14
<PAGE>


Company has no outstanding commitments to advance additional funds to borrowers
whose loans are in a nonperforming status.

Measures to control and reduce the level of nonperforming loans are continuing.
Efforts are made to identify slow paying loans and collection procedures are
instituted. After identification, steps are taken to understand the problems of
the borrower and to work with the borrower toward resolving the problem, if
practicable. Continuing collection efforts are a priority for the Banks. 

The allowance for possible loan losses at December 31, 1996, 1995, and 1994 as a
percentage of total loans was 1.87%, 1.82%, and 1.97%, respectively. Management
formally reviews the loan portfolio and evaluates credit risk on at least a
quarterly basis throughout the year. Such review takes into consideration the
financial condition of the borrowers, fair market value of collateral, level of
delinquencies, historical loss experience by loan category, industry trends, and
the impact of local and national economic conditions. The table on page 10 shows
the allowance by loan category and the level of unallocated allowance. The
unallocated portion, which is available to absorb loan losses but which is not
deemed necessary for any specific loan or loan category, has increased in each
of the years 1994, 1995, and 1996.

DEPOSITS 

As of December 31, 1996, Hudson United Bank has 58 branch offices located
primarily in Bergen, Essex, Hudson, and Passaic counties with other locations in
Middlesex, Morris, Union and Somerset counties. Hudson manages the branch system
by regionalizing into 4 regions with each managed by a regional manager with a
loan staff.

Lafayette American Bank has 27 branch offices located in New Haven and Fairfield
counties. Lafayette has established 2 regions.

The Company devotes as much attention to the cost side of the net interest
margin as to loans, emphasizing the generation of the lowest cost deposits. The
following table summarizes the deposit base:

                                       December 31,
                           1996           1995          1994
- ----------------------------------------------------------------
Noninterest-
   bearing
   deposits            $  622,718      $  555,928    $,0507,585
NOW/MMDA                                           
   deposits               520,088         477,172       481,989
Savings deposits          622,880         633,707       732,237
Time deposits             826,406         779,466       693,188
                       ----------------------------------------
   Total Deposits      $2,592,092      $2,446,273    $2,414,999
                       ========================================

The increase in deposits from 1995 to 1996 of $145,819, or 6.0%, is primarily
attributable to the New Jersey branch purchases and to the Connecticut purchases
of Hometown and UST. As noted earlier, 44% of the deposit base is in low or
noninterest bearing core deposits and another 24% is in low cost savings
deposits. This funding base provides a very low cost funding source for the
Company. 

LIQUIDITY 

Liquidity is a measure of the Company's ability to meet the needs of depositors,
borrowers, and creditors at a reasonable cost and without adverse financial
consequences. The Company has several liquidity measurements that are evaluated
on a frequent basis. The Company has adequate sources of liquidity including
Securities Available for Sale, Federal funds lines, and the ability to acquire
funds from the Federal Home Loan Bank. In addition, the securities portfolio
maturities are laddered over 5 years which means there are continuous maturities
of securities. The management of balance sheet volumes, mixes, and maturities
enables the Company to maintain adequate levels of liquidity.

The liquidity requirements of the Company, primarily for dividends to
shareholders, debt service, and other corporate purposes are met through cash
and short-term money market investments and regular periodic dividends from the
subsidiary banks. The Company also has the ability, when and if necessary, to
access the capital markets. Management considers the liquidity of the Company
and the subsidiary banks to be adequate to meet current and anticipated funding
requirements. 

CAPITAL 

Capital adequacy is a measure of the amount of capital needed to support asset
growth, absorb unanticipated losses, and provide safety for depositors. The
regulators establish minimum capital ratio guidelines for the banking industry.
The capital ratios impact the performance of the Company in that these ratios
determine the FDIC deposit insurance premium rate a bank must pay. The following
table sets forth the regulatory minimum capital ratio guidelines and the current
capital ratios of the Company.

                         REGULATORY      COMPANY
                           CAPITAL       CAPITAL
                         GUIDELINES      RATIOS
- --------------------------------------------------
Tier 1 Leverage Ratio      3 - 5%         5.71%
Tier 1 Risk-Based
   Capital Ratio             4%           8.55%
Total Risk-Based Capital     8%          14.08%

At December 31, 1996, 1995, and 1994 the Company exceeded all regulatory capital
guidelines including those for a well capitalized institution. In January, 1995,
the Company issued a 3-for-2 stock split and prior to that a 10% stock dividend
was declared on June 1, 1993. Following the January stock split, the $.15 per
quarter cash dividend was retained which effectively resulted in a 50% increase
in the cash dividend. On November 15, 1996, the Company paid a 3% stock dividend
and increased its regular quarterly cash dividend from $.17 to $.19 per common
share, effecting a 15% dividend increase. The dividend payout ratio 

- --------------------------------------------------------------------------------
                                                                              15
<PAGE>


was 72% for 1996 compared with 42% in 1995 and 35% in 1994. The increase in the
1996 ratio is due to the lower net income resulting from the special charges.
Excluding the special charges the payout ratio was 43%.

In 1994, the Company issued $19.1 million in convertible preferred stock in
connection with the Washington acquisition. Based on the terms the stock became
convertible in 1995. Approximately $2 million in preferred stock which was not
converted by the holders as of June 30, was redeemed for cash. Pursuant to the
November 1993 Board authorization to repurchase up to 10% of the shares
outstanding each year, the Company acquired approximately 1.16 million shares of
common stock in 1995 which were then utilized for the 1.2 million shares issued
in the conversion of the preferred stock. During 1996, the Company's treasury
stock was reissued for the 3% stock dividend and for acquisitions. At December
31, 1996, there were no common or preferred shares held in treasury. 

In September , 1996, the Company sold $75 million of subordinated debt in a
private placement which was subsequently registered with the SEC. The
subordinated debentures bear interest at 8.20% per annum payable semi-annually
and mature in 2006. Proceeds of the issuance were used for general corporate
purposes including the funding of the subsidiary banks' securities portfolios.
The debt has been structured to comply with the Federal Reserve Bank rules
regarding debt qualifying as Tier 2 capital. 

At the end of the reporting period, there were no known uncertainties that will
have or that are reasonably likely to have a material effect on the Company's
liquidity, capital resources or operations; nor is the Company aware of any
current regulatory pronouncements which, if implemented, would have such an
effect.

LIQUIDITY AND INTEREST RATE SENSITIVITY MANAGEMENT.

The primary objectives of asset/liability management are to provide for the
safety of depositor and investor funds, assure adequate liquidity and maintain
an appropriate balance between interest sensitive earning assets and
interest-sensitive liabilities. Liquidity management involves the ability to
meet the cash flow requirements of customers who may be either depositors
wanting to withdraw funds or borrowers with credit needs. Interest rate
sensitivity management seeks to avoid widely fluctuating net interest margins
and to ensure consistent net interest income through periods of changing
economic conditions.

Given the above, liquidity for HUBCO is defined as the ability to raise cash
quickly at a reasonable cost without principal loss. The Company uses several
measurements of liquidity in monitoring its liquidity position. In addition, the
Company has a number of borrowing facilities with other banks and with the
Federal Home Loan Bank that are or can be used as sources of liquidity without
having to sell assets to raise cash. At December 31, 1996, the Company's
liquidity ratios exceeded all minimum standards set forth by internal policies.

The Company's Asset and Liability Committee is responsible for monitoring and
managing the Company's exposure to changes in market interest rates. The
Committee attempts to maintain a stable net interest margin by repricing and
reallocating assets and liabilities within the competitive banking environment.

Interest rate risk is determined by the relative sensitivities of earning assets
and interest-bearing liabilities to changes in interest rates. Overnight Federal
Funds on which rates change daily and loans which are tied to the prime rate
differ considerably from long-term securities and fixed rate loans. Similarly,
time deposits and money market deposit accounts are much more rate sensitive
than NOW and Savings accounts. 

The Company uses a number of tools in evaluating its risk from changes in
interest rates. Critical to any analysis are the assumptions used to evaluate
the interest sensitivity of noninterest-bearing deposit accounts, NOW and
Savings accounts, and other core deposits. What core deposit customers do in
changing interest rate environments depends on the overall rate environment, the
Company's strategy in adjusting interest rates, and adjustments in interest
rates by competitive financial institutions. 

The Company is asset sensitive with respect to assets versus liabilities that
reprice immediately when interest rates change. Approximately 36% of assets
reprice immediately versus 23% of liabilities. The 90-day gap is $411 million.
The Company has managed its overall asset/liability sensitivity through balance
sheet pricing strategies. The following table indicates that the Company would
have a short term negative impact on net interest income in a declining rate
environment and a positive impact in a rising rate environment.

- --------------------------------------------------------------------------------
16
<PAGE>


The following table shows the gap position of the Company at December 31, 1996:
GAP  ANALYSIS

<TABLE>
<CAPTION>
                                                             December 31, 1996

                                                     DUE BETWEEN
                                        DUE WITHIN     91 DAYS      DUE AFTER   NON-INTEREST
(In Thousands)                            90 DAYS   AND ONE YEAR    ONE YEAR       BEARING       TOTAL   
- ---------------------------------------------------------------------------------------------------------
<S>                                   <C>            <C>            <C>           <C>         <C>        
ASSETS
Federal Funds Sold                    $    24,200    $    --        $    --       $   --      $   024,200
Securities                                145,592       27,358        763,456         --          936,406
Total Loans                               953,075      237,996        693,284         --        1,884,355
Non-Interest Bearing
    Assets                                   --           --           --           270,726       270,726
                                      -------------------------------------------------------------------
Total Assets                          $ 1,122,867    $ 265,354    $ 1,456,740     $ 270,726   $ 3,115,687
Percent of
    Total Assets                            36.04%        8.52%         46.75%         8.69%       100.00%
=========================================================================================================
SOURCE OF FUNDS
Interest-Bearing
    Deposits                          $   523,595    $ 322,214    $ 1,123,564    $    --      $ 1,969,373
Short-Term Borrowings                     187,979         --            --            --          187,979
Long-Term Debt                               --           --          100,000         --          100,000
Non-Interest Bearing
    Deposits                                                                        622,719       622,719
Other Liabilities                            --           --            --           29,283        29,283
Stockholders' Equity                         --           --            --          206,333       206,333
                                      -------------------------------------------------------------------
Total Source of Funds                 $   711,574    $ 322,214    $ 1,223,564    $  858,335   $ 3,115,687
Percent of Total Source of Funds            22.84%       10.34%         39.27%        27.55%       100.00%
=========================================================================================================
Interest Rate Sensitivity Gap         $   411,293    $ (56,860)   $   233,176    $ (587,609)
- ---------------------------------------------------------------------------------------------------------
Cumulative Interest
    Rate Sensitivity Gap              $   411,293    $ 354,433    $   587,609
- ---------------------------------------------------------------------------------------------------------
</TABLE>



- --------------------------------------------------------------------------------
                                                                              17

<PAGE>

HUBCO, INC. AND SUBSIDIARIES
============================

                 Consolidated
                 Balance Sheets
<TABLE>
<CAPTION>

December 31, (in thousands, except share data)                                          1996             1995
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>              <C>        
ASSETS
Cash and due from banks                                                              $   128,868      $   156,891
Federal funds sold                                                                        24,200           64,200
                                                 TOTAL CASH AND CASH EQUIVALENTS         153,068          221,091
Securities available for sale, at market value                                           655,492          502,381
Securities held to maturity, at cost (market value of $279,610
   and $297,585 for 1996 and 1995, respectively)                                         280,914          294,057
Loans:
   Real estate mortgage                                                                1,085,720          974,872
   Commercial and financial                                                              499,004          435,060
   Consumer credit                                                                       237,872          184,175
   Credit card                                                                            61,759           57,915
                                                                                      ---------------------------
                                                                     TOTAL LOANS       1,884,355        1,652,022
   Less: Allowance for possible loan losses                                              (35,153)         (30,105)
                                                                                      ---------------------------
                                                                       NET LOANS       1,849,202        1,621,917
Premises and equipment, net                                                               43,510           42,160
Other real estate owned                                                                    5,651           11,564
Intangibles, net of amortization                                                          29,225            7,572
Other assets                                                                              98,625           77,674
                                                                                      ---------------------------
                                                                    TOTAL ASSETS      $3,115,687       $2,778,416
                                                                                      ===========================
LIABILITIES AND STOCKHOLDERSO EQUITY
Deposits:
   Noninterest bearing                                                                $  622,719       $  555,928
   Interest bearing                                                                    1,969,373        1,890,345
                                                                                      ---------------------------
                                                                  TOTAL DEPOSITS       2,592,092        2,446,273
Short-term borrowings                                                                    187,979           62,982
Other liabilities                                                                         29,283           27,365
                                                                                      ---------------------------
                                                               TOTAL LIABILITIES       2,809,354        2,536,620
                                                                                      ---------------------------
Subordinated debt                                                                        100,000           25,000
                                                                                      ---------------------------
Commitments and contingencies
StockholdersO Equity:

   Convertible Preferred stock--Series B, no par value; authorized
      10,300,000 shares; 39,600 shares issued and outstanding
      in 1996; 41,850 shares issued and outstanding in 1995                                3,960            4,185
   Common stock, no par value; authorized 51,500,000
      shares; 21,624,468 shares issued  and outstanding
      in 1996 and issued 22,117,443 and outstanding 22,072,589 shares in 1995             38,448           38,265
   Additional paid-in capital                                                            104,233          110,229
   Retained earnings                                                                      56,968           63,173
   Treasury stock, at cost, 44,854 common
      shares in 1995                                                                        --               (647)
   Restricted stock award                                                                   (279)            (688)
   Unrealized gain  on securities available
      for sale, net of income taxes                                                        3,003            2,279
                                                                                      ---------------------------
                                                      TOTAL STOCKHOLDERSO EQUITY         206,333          216,796
                                                                                      ---------------------------
                                      TOTAL LIABILITIES AND STOCKHOLDERSO EQUITY      $3,115,687       $2,778,416
                                                                                      ===========================
</TABLE>
See Notes to Consolidated Financial Statements.
- --------------------------------------------------------------------------------
18
<PAGE>

HUBCO, INC. AND SUBSIDIARIES
============================

                 Consolidated Statements
                 of Income
<TABLE>
<CAPTION>

Year ended December 31, (in thousands, except per share data)               1996            1995         1994
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>           <C>            <C>     
INTEREST AND FEE INCOME:
Loans--taxable                                                             $149,331      $146,801       $116,200
Loans--tax-exempt                                                               217           286            393
Securities--taxable                                                          53,141        53,801         50,837
Securities--tax-exempt                                                          440         1,128          1,651
Other                                                                         1,053         1,635          1,848
                                                                           -------------------------------------
                                       TOTAL INTEREST AND FEE INCOME        204,182       203,651        170,929
                                                                           -------------------------------------
INTEREST EXPENSE:
Deposits                                                                     62,704        61,677         47,853
Short-term borrowings                                                         6,219         6,610          3,031
Subordinated and other debt                                                   3,905         2,153          2,242
                                                                           -------------------------------------
                                              TOTAL INTEREST EXPENSE         72,828        70,440         53,126
                                                                           -------------------------------------
                                                 NET INTEREST INCOME        131,354       133,211        117,803
PROVISION FOR POSSIBLE LOAN LOSSES                                           12,295         9,515          9,309
                                                                           -------------------------------------
                                 NET INTEREST INCOME AFTER PROVISION
                                            FOR POSSIBLE LOAN LOSSES        119,059       123,696        108,494
                                                                           -------------------------------------
NONINTEREST INCOME:
Trust department income                                                       3,151         3,579          3,662
Service charges on deposit accounts                                          13,999        13,661         13,957
Securities gains (losses)                                                       987           986           (417)
Other income                                                                 12,139         9,999          5,218
                                                                           -------------------------------------
                                            TOTAL NONINTEREST INCOME         30,276        28,225         22,420
                                                                           -------------------------------------
NONINTEREST EXPENSE:
Salaries                                                                     34,857        37,888         34,378
Pension and other employee benefits                                           9,874        12,708         10,816
Occupancy expense                                                            10,089        10,985         10,391
Equipment expense                                                             5,285         5,784          5,685
Deposit and other insurance                                                   2,173         4,899          7,202
Special SAIF assessment                                                         825          --             --  
Outside services                                                             11,912        10,159          8,798
Other real estate owned expense                                               3,189         1,879          3,188
Amortization of intangibles                                                   3,358         2,181          1,299
Merger related and restructuring costs                                       22,005         2,907            824
Other                                                                        12,672        13,452         12,350
                                                                           -------------------------------------
                                           TOTAL NONINTEREST EXPENSE        116,239       102,842         94,931
                                                                           -------------------------------------
                                          INCOME BEFORE INCOME TAXES         33,096        49,079         35,983
PROVISION FOR INCOME TAXES                                                   11,599        14,514         12,595
                                                                           -------------------------------------
                                                          NET INCOME       $ 21,497      $ 34,565       $ 23,388
                                                                           =====================================
INCOME PER COMMON SHARE:
Primary                                                                        $.93         $1.45          $1.03
Fully diluted                                                                  $.93         $1.44          $1.02

WEIGHTED AVERAGE SHARES OUTSTANDING:
Primary                                                                      23,225        23,608         22,343
Fully diluted                                                                23,225        24,116         22,945
</TABLE>


See Notes to Consolidated Financial Statements.
- --------------------------------------------------------------------------------
                                                                              19
<PAGE>

HUBCO, INC. AND SUBSIDIARIES
============================

      Consolidated Statements of Changes in
      StockholdersO Equity For the Years Ended December 31, 1996, 1995, and 1994

<TABLE>
<CAPTION>
                                                                               
                                                                               
                                      CONVERTIBLE                              
                                     PREFERRED STOCK          COMMON STOCK     
                                    ------------------   --------------------  
(in thousands, except share data)   SHARES      AMOUNT     SHARES      AMOUNT  
- -------------------------------------------------------------------------------
<S>                                  <C>        <C>       <C>         <C>      
Balance at December 31, 1993         113,585    $ 4,564   15,716,611  $ 27,944 
                                     ==========================================
Net income -- 1994                      --         --           --        --   
Cash dividends -- common                --         --           --        --   
Cash dividends -- preferred             --         --           --        --   
Stock dividend of acquired company      --         --         53,029        94 
Issuance of common stock for -
   Stock options exercised              --         --          5,813        10 
   Warrants exercised                   --         --          4,152         8 
   Dividend reinvestment and
     stock purchase plan and
     rights offerings                   --         --      4,579,124     8,142 
   Preferred stock  conversion       (69,635)      (169)     308,374       548 
Issuance of preferred stock          797,811     19,147         --        --   
Issuance and retirement of
   treasury stock                       --         --           --        --   
Purchase of treasury stock:
   Preferred                            --         --           --        --   
Sale of treasury stock                  --         --           --        --   
Restricted stock transactions           --         --           --        --   
Effect of compensation plans            --         --           --        --   
Other equity transactions               --         --           --        --   
Change in unrealized holding gains
   (losses) on securities available
   for sale                             --         --           --        --   
                                     ------------------------------------------
Balance at December 31, 1994         841,761     23,542   20,667,103    36,746 
                                     ==========================================
Net income -- 1995                      --         --           --        --   
Cash dividends -- common                --         --           --        --   
Cash dividends -- preferred             --         --           --        --   
Stock dividend of acquired company      --         --         55,655        99 
Issuance of common stock for -
   Stock options exercised              --         --         63,825       114 
   Warrants exercised                                        663,353     1,179 
   Dividend reinvestment and
     stock purchase plan                --         --          1,715         3 
Conversion of preferred stock         (2,100)      (210)      69,757       124 
Redemption of preferred stock and
   conversion of preferred stock
   to  common stock                 (797,811)   (19,147)        --        --   
Purchase of treasury stock:
   Preferred                            --         --           --        --   
   Common                               --         --           --        --   
Restricted stock transactions           --         --           --        --   
Effect of compensation plans            --         --           --        --   
Regulatory approved transfer of
   acquired subsidiary                  --         --           --        --   
Change in unrealized holding gains
   (losses) on securities 
   available for sale                   --         --           --        --   
                                     ------------------------------------------
Balance at December 31, 1995          41,850      4,185   21,521,408    38,265 
                                     ==========================================

<CAPTION>
                                                                              UNREALIZED
                                                                             HOLDING GAIN
                                                                              (LOSS) ON
                                     ADDITIONAL                    RESTRICTED SECURITIES
                                      PAID-IN  RETAINED   TREASURY    STOCK    AVAILABLE
(in thousands, except share data)     CAPITAL  EARNINGS    STOCK      AWARD    FOR SALE    TOTAL
- ------------------------------------------------------------------------------------------------
<S>                                   <C>       <C>      <C>         <C>       <C>        <C>
Balance at December 31, 1993          $ 96,392  $ 7,130  $ (4,571)   $ (946)   $ 4,525$   135,038
                                    =============================================================
Net income -- 1994                        --     23,388      --        --         --       23,388
Cash dividends -- common                  --     (3,512)     --        --         --       (3,512)
Cash dividends -- preferred               --       (447)     --        --         --         (447)
Stock dividend of acquired company         521     (615)     --        --         --         --  
Issuance of common stock for -
   Stock options exercised                  25     --        --        --         --           35
   Warrants exercised                        2     --        --        --         --           10
   Dividend reinvestment and
     stock purchase plan and
     rights offerings                   24,175     --        --        --         --       32,317
   Preferred stock  conversion            (379)    --        --        --         --         --  
Issuance of preferred stock               --       --        --        --         --       19,147
Issuance and retirement of
   treasury stock                           (2)      (1)     --        --         --           (3)
Purchase of treasury stock:
   Preferred                              --       --      (7,855)     --         --       (7,855)
Sale of treasury stock                       5     --          59      --         --           64
Restricted stock transactions             --          6       703      (320)      --          389
Effect of compensation plans               130     --        --        --         --          130
Other equity transactions                   (3)    --        (100)     --         --         (103)
Change in unrealized holding gains
   (losses) on securities available
   for sale                               --       --        --        --      (11,293)   (11,293)
                                    -------------------------------------------------------------
Balance at December 31, 1994           120,866   25,949   (11,764)   (1,266)    (6,768)   187,305
                                    =============================================================
Net income -- 1995                        --     34,565      --        --         --       34,565
Cash dividends -- common                  --     (8,545)     --        --         --       (8,545)
Cash dividends -- preferred               --       (901)     --        --         --         (901)
Stock dividend of acquired company         824     (923)     --        --         --         --  
Issuance of common stock for -
   Stock options exercised                 503     --        --        --         --          617
   Warrants exercised                      319     --        --        --         --        1,498
   Dividend reinvestment and
     stock purchase plan                    23     --        --        --         --           26
Conversion of preferred stock               86     --        --        --         --         --  
Redemption of preferred stock and
   conversion of preferred stock
   to  common stock                        452     --      16,214      --         --       (2,481)
Purchase of treasury stock:
   Preferred                              --       --         (71)     --         --          (71)
   Common                                 --       --      (4,885)     --         --       (4,885)
Restricted stock transactions             --       --        (141)      578       --          437
Effect of compensation plans               184     --        --        --         --          184
Regulatory approved transfer of
   acquired subsidiary                 (13,028)  13,028      --        --         --         --  
Change in unrealized holding gains
   (losses) on securities 
   available for sale                     --       --        --        --        9,047      9,047
                                    -------------------------------------------------------------
Balance at December 31, 1995           110,229   63,173      (647)     (688)     2,279    216,796
                                    =============================================================
</TABLE>

See Notes to Consolidated Financial Statements.
- --------------------------------------------------------------------------------
20
<PAGE>

HUBCO, INC. AND SUBSIDIARIES
============================

          Consolidated Statements of Changes in Stockholders' Equity (Continued)
          For the Years Ended December 31, 1996, 1995, and 1994
<TABLE>
<CAPTION>

                                                                                          
                                                                                          
                                       CONVERTIBLE                                        
                                     PREFERRED STOCK          COMMON STOCK     ADDITIONAL 
                                    ------------------     ------------------    PAID-IN  
(in thousands, except share data)   SHARES      AMOUNT     SHARES      AMOUNT    CAPITAL  
- ------------------------------------------------------------------------------------------
<S>                                  <C>      <C>         <C>        <C>       <C>        
Net income -- 1996                      --    $    --           --   $    --   $    --    
Cash dividends -- common                --         --           --        --        --    
Cash dividends -- preferred             --         --           --        --        --    
3% stock dividend                       --         --         15,269        27       680  
Issuance of common stock for -

   Stock options exercised              --         --        256,608       455      (873) 
   Warrants exercised                   --         --        143,836       255       207  
   Dividend reinvestment  and
     stock purchase plan                --         --            371         1         6  
   Preferred stock conversion         (2,250)      (225)      74,739       133        92  
Issuance and retirement of

   treasury stock                       --         --       (387,763)     (688)   (7,218) 
Purchase of treasury stock:
   Common                               --         --           --        --        --    
Restricted stock transactions           --         --           --        --        --    
Effect of compensation plans            --         --           --        --         116  
Tax effect of exercise of
   nonqualifying stock options          --         --           --        --         994  
Change in unrealized holding gains
   (losses) on securities available
   for sale                             --         --           --        --        --    
                                      ----------------------------------------------------
Balance at December 31, 1996          39,600    $ 3,960   21,624,468  $ 38,448 $ 104,233  
                                      ====================================================

<CAPTION>
                                                                      UNREALIZED
                                                                     HOLDING GAIN
                                                                      (LOSS) ON
                                                         RESTRICTED   SECURITIES
                                     RETAINED  TREASURY     STOCK      AVAILABLE
(in thousands, except share data)    EARNINGS    STOCK      AWARD      FOR SALE       TOTAL
- ---------------------------------------------------------------------------------------------
<S>                                  <C>        <C>       <C>           <C>          <C>
Net income -- 1996                   $ 21,497   $    --   $    --       $    --      $ 21,497
Cash dividends -- common              (14,600)       --        --            --       (14,600)
Cash dividends -- preferred              (825)       --        --            --          (825)
3% stock dividend                     (12,398)     11,657      --            --           (34)
Issuance of common stock for -

   Stock options exercised               --           782      --            --           364
   Warrants exercised                    --            74      --            --           536
   Dividend reinvestment  and
     stock purchase plan                 --          --        --            --             7
   Preferred stock conversion            --          --        --            --  
Issuance and retirement of

   treasury stock                        --         7,906      --            --          --  
Purchase of treasury stock:
   Common                                --       (19,770)     --            --       (19,770)
Restricted stock transactions              17          (2)      409          --           424
Effect of compensation plans              104        --        --            --           220
Tax effect of exercise of
   nonqualifying stock options           --          --        --            --           994
Change in unrealized holding gains
   (losses) on securities available
   for sale                              --          --        --             724         724
                                    ---------------------------------------------------------
Balance at December 31, 1996         $ 56,968     $  --   $    (279)      $ 3,003    $206,333
                                    =========================================================
</TABLE>

See Notes to Consolidated Financial Statements.
- --------------------------------------------------------------------------------
                                                                              21

<PAGE>

HUBCO, INC. AND SUBSIDIARIES
============================

                Consolidated Statements
                of Cash Flows
<TABLE>
<CAPTION>

For the Years Ended December 31, 1996, 1995, and 1994 (in thousands)        1996           1995           1994
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>           <C>            <C>      
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                $  21,497     $  34,565      $  23,388
Adjustments to reconcile net income to net cash
   provided by (used in) operating activities:

      Provision for possible loan losses                                     12,295         9,515          9,309
      Provision for depreciation and amortization                            10,495         7,695          6,996
      Amortization of securities premiums, net                                2,436           393          3,023
      Securities (gains) losses                                                (987)         (986)           417
      Gain on sale of loans                                                    (153)         (595)          (856)
      Gain on sale of interest in subsidiary                                   --            (817)          --  
      Deferred income tax provision (benefit)                                (2,818)        6,539          4,495
      Net change in loans originated for sale                                  --          (1,079)         8,939
      Decrease (increase) in  other assets                                   17,013       (17,386)       (11,722)
      Increase (decrease) in other liabilities                                2,538         3,895        (46,336)
                                                                          --------------------------------------
                                     NET CASH PROVIDED BY (USED IN)
                                                OPERATING ACTIVITIES         62,316        41,739         (2,347)
                                                                          --------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sales of securities available for sale                        103,767       158,446         89,965
Proceeds from repayments and maturities of securities:
   Available for sale                                                       122,192        42,289         88,326
   Held to maturity                                                          54,677       121,074        124,024
Purchases of securities:
   Available for sale                                                      (347,257)      (91,452)       (50,706)
   Held to maturity                                                         (47,929)      (87,709)      (325,675)
Net cash acquired through acquisitions                                       78,747          --           91,113
Net increase in loans                                                       (82,070)     (108,876)       (50,415)
Loans purchased                                                                --          (8,257)        (2,462)
Loans sold                                                                    9,450        21,357         14,381
Proceeds from sales of premises and equipment                                 1,233          --               26
Purchases of premises and equipment                                          (4,949)       (3,322)       (13,540)
Decrease in other real estate owned                                           6,151         4,361          3,953
                                                                          --------------------------------------
                                      NET CASH (USED IN) PROVIDED BY
                                                INVESTING ACTIVITIES       (105,988)       47,911        (31,010)
                                                                          --------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net decrease in demand deposits, NOW accounts
   and savings accounts                                                     (91,630)      (55,127)       (20,311)
Net (decrease) increase in  certificates of deposit                         (80,466)       86,401        (14,972)
Net increase (decrease) in short-term borrowings                            108,295       (57,113)        38,456
Proceeds from the issuance of subordinated debt                              73,738          --           24,683
Proceeds from the issuance of common stock                                      907         2,141         32,362
Redemption of convertible preferred stock                                      --          (2,481)          --  
Cash dividends paid                                                         (15,425)       (9,446)        (3,959)
Proceeds from the sale of treasury stock                                       --            --               64
Purchase of treasury stock                                                  (19,770)       (4,956)        (7,855)
Proceeds from sale of interest in subsidiary                                   --           4,215           --  
                                                                          --------------------------------------
                                      NET CASH (USED IN) PROVIDED BY
                                                FINANCING ACTIVITIES        (24,351)      (36,366)        48,468
                                                                          --------------------------------------
                                    (DECREASE) INCREASE  IN CASH AND
                                                    CASH EQUIVALENTS        (68,023)       53,284         15,111
                                        CASH AND CASH EQUIVALENTS AT
                                                   BEGINNING OF YEAR        221,091       167,807        152,696
                                                                          --------------------------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                   $153,068      $221,091       $167,807
                                                                           =====================================
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
INFORMATION:
Cash paid during the year for-
   Interest                                                                $ 71,874      $ 68,706       $ 51,274
   Income taxes                                                              15,286        10,887          8,151
                                                                           =====================================
Liabilities assumed in purchase business                                                                
   combinations and branch acquisitions                                    $347,104          --         $389,233
</TABLE>

See Notes to Consolidated Financial Statements.
- --------------------------------------------------------------------------------
22

<PAGE>

HUBCO, INC. AND SUBSIDIARIES
============================
                Notes To Consolidated Financial Statements

DECEMBER 31, 1996 (in thousands, except share data)

(1)   SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES

HUBCO, Inc. (the Company) provides a full range of banking services to
individual and corporate customers through its two banking subsidiaries, Hudson
United Bank and Lafayette American Bank and Trust Company (Lafayette), with
branch locations in New Jersey and Connecticut. The Company is subject to the
regulations of certain Federal and state banking agencies and undergoes periodic
examinations by those agencies.

BASIS OF PRESENTATION AND CONSOLIDATION 

The consolidated financial statements include the accounts of HUBCO, Inc. and
its subsidiaries, all of which are wholly owned. The financial statements of
institutions acquired which have been accounted for by the pooling of interests
method are included herein for all periods presented. 

In preparing the consolidated financial statements, management is required to
make estimates and assumptions that affect the reported amounts of assets and
liabilities, and disclosure of contingent liabilities, as of the date of the
financial statements and revenues and expenses for the period. Actual results
could differ significantly from those estimates. 

All significant intercompany accounts and transactions are eliminated in
consolidation.

SECURITIES 

The Company classifies its securities as held to maturity, available for sale
and held for trading purposes. Securities for which the Company has the ability
and intent to hold until maturity are classified as held to maturity. These
securities are carried at cost adjusted for amortization of premiums and
accretion of discounts on a straight-line basis which is not materially
different from the interest method. Management reviews its intent to hold
securities to maturity as a result of changes in circumstances, including major
business combinations. Sales or transfers of held to maturity securities may be
necessary to maintain the Company's existing interest rate risk position or
credit risk policy. 

Securities which are held for indefinite periods of time which management
intends to use as part of its asset/liability strategy, or that may be sold in
response to changes in interest rates, changes in prepayment risk, increases in
capital requirements or other similar factors, are classified as available for
sale and are carried at fair value. Differences between available for sale
securities' amortized cost and fair value are charged/credited directly to
stockholders' equity, net of income taxes. The cost of securities sold is
determined on a specific identification basis. 

The Company has no securities held for trading purposes at December 31, 1996 and
1995. 

LOANS 

Loans are recorded at their principal amounts outstanding. Interest income on
loans not made on a discounted basis is credited to income based on principal
amounts outstanding at applicable interest rates. Interest income on consumer
credit loans is recorded primarily using the simple interest method.

Recognition of interest on the accrual method is discontinued when, based on
contractual delinquency, timely payment is not expected. A nonaccrual loan is
not returned to an accrual status until interest is received on a current basis
and other factors indicate collection ability is no longer doubtful.

The net amount of all loan origination fees, direct loan origination costs and
loan commitment fees are deferred and recognized over the estimated life of the
related loans as an adjustment of yield. 

ALLOWANCE FOR POSSIBLE LOAN LOSSES 

The allowance is maintained at a level believed adequate by management to absorb
potential losses in the loan portfolio. Management's determination of the
adequacy of the allowance is based on an evaluation of the portfolio, past loan
loss experience, current economic conditions, volume, growth and composition of
the loan portfolio and other relevant factors. The allowance is increased by
provisions charged to expense and reduced by net charge-offs. 

While management uses available information to recognize potential losses on
loans, future additions to the allowance may be necessary based on changes in
economic conditions, particularly in its market areas. In addition, various
regulatory agencies, as an integral part of their examination processes,
periodically review the allowance for possible loan losses of subsidiary banks.
Such agencies may require additions to the allowance based on their judgments of
information available to them at the time of their examinations. 

PREMISES AND EQUIPMENT

Land, buildings and furniture, fixtures and equipment are carried at
cost. Depreciation on substantially all buildings and furniture, fixtures and
equipment is provided using the straight-line method based on estimated useful
lives ranging from 3-25 years. Maintenance and repairs are expensed as incurred
and additions and improvements are capitalized. 

OTHER REAL ESTATE OWNED 

Other real estate owned (OREO) includes loan collateral that has been formally
repossessed. These assets are transferred to OREO and recorded at the lower of
carrying cost or fair value of the properties. Subsequent provisions that result
from ongoing periodic evaluations of these OREO properties are charged to
expense in the period in which they are identified. OREO is carried at the lower
of cost or fair value, less estimated costs to sell. Carrying costs, such as
maintenance and property taxes, are charged to expense as incurred. 

INVESTMENT IN JOINT VENTURE

The Company owns 50% of the common stock of United Financial
Services, a third-party data processing service provider. The investment is
being accounted for by the equity method. 

INTANGIBLES 

Intangible assets resulting from acquisitions under the purchase method of
accounting consist of goodwill and core deposit intangibles. Goodwill is being
amortized on a straight-line basis over periods ranging from five to ten years.
Core deposit intangibles are being amortized, on a straight-line basis, over the
estimated average remaining lives of such intangible assets (primarily five
years). 

PURCHASED MORTGAGE SERVICING RIGHTS 

Purchased mortgage servicing rights are carried at the lower of amortized cost
or the discounted value of the related estimated future net cash flow stream.
The cost of purchased mortgage servicing rights is amortized over the estimated
period of net servicing revenues.

- --------------------------------------------------------------------------------
                                                                              23
<PAGE>
NOTES--(continued)
- --------------------------------------------------------------------------------

FEDERAL INCOME TAXES

The Company uses the liability method of accounting for income taxes. Certain
income and expense items are recorded differently for financial reporting
purposes than for Federal income tax purposes and provisions for deferred taxes
are made in recognition of these temporary differences. A deferred tax valuation
allowance is established if it is more likely than not that all or a portion of
the Company's deferred tax asset will not be realized. Changes in the deferred
tax valuation allowance are reported through charges or credits to the income
tax provision. 

The Company and its subsidiaries file a consolidated Federal income tax return.
Under tax sharing agreements, each subsidiary provides for and settles income
taxes with the Company as if they would have filed on a separate return basis.


As discussed further in Note (2), the Company acquired all of the outstanding
shares of Lafayette on July 1, 1996, and all of the outstanding shares of
Westport Bancorp, Inc. (Westport) on December 13, 1996. Lafayette and Westport
established valuation allowances due to uncertainties surrounding their ability
to realize their deferred tax assets. Considering the combined operating results
of HUBCO, it is unlikely that the Company would have established this valuation
allowance with respect to its federal deferred tax assets had the companies
previously been combined. Accordingly, the accompanying financial statements
(including quarterly financial information in Note 18) have been restated to
reflect what the changes to the valuation allowance would have been had the
companies always been combined. 

TREASURY STOCK 

The Company determines the cost of treasury shares under the weighted average
cost method. 

LONG-LIVED ASSETS 

Effective January 1, 1996, the Company adopted SFAS No. 121, "Accounting for
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of."
This standard requires that long-lived assets and certain identifiable
intangibles held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable. The adoption of the standard did not have a material
impact on the Company's financial position or results of operations. 

STOCK-BASED COMPENSATION

Effective January 1, 1996, the Company adopted SFAS No. 123, "Accounting for
Stock-Based Compensation." This statement establishes financial accounting and
reporting standards for stock-based employee compensation plans and allows
companies to choose either 1) a fair value method of valuing stock-based
compensation plans which will affect reported net income, or 2) to continue
following the existing accounting rules for stock option accounting but disclose
what the impacts would have been had the new standard been adopted. The Company
elected the disclosure option of this standard. See Note 14. 

RECENT ACCOUNTING PRONOUNCEMENTS

Effective January 1, 1997, the Company adopted SFAS No. 125, "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities."
This statement provides accounting and reporting standards for transfers and
servicing of financial assets and extinguishments of liabilities. Those
standards are based on consistent application of a financial-components approach
that focuses on control. Under that approach, after a transfer of financial
assets, an entity recognizes the financial and servicing assets it controls and
the liabilities it has incurred, derecognizes financial assets when control has
been surrendered, and derecognizes liabilities when extinguished. This statement
provides consistent standards for distinguishing transfers of financial assets
that are sales from transfers that are secured borrowings. Management believes
that the adoption of the standard will not have a material impact on the
Company's financial position or results of operations.

PER SHARE AMOUNTS

Primary income per common share is computed by dividing net income, less
dividends on the convertible preferred stock, by the weighted average number of
common shares outstanding during the year. Fully diluted income per share is
computed by dividing net income by the weighted average number of common shares
plus the number of shares issuable on conversion of the preferred stock. Shares
issuable upon the exercise of options are not included in the calculation of
income per common share since their effect is not material. All per share
amounts have been retroactively adjusted for the three-for-two common stock
split on January 14, 1995 and for all stock dividends. 

CASH EQUIVALENTS 

Cash equivalents include amounts due from banks and Federal funds sold.

RECLASSIFICATIONS 

Certain reclassifications have been made to the 1995 and 1994 amounts in order
to conform with 1996 presentation. 

(2) BUSINESS COMBINATIONS 

The following business combinations have been accounted for using the pooling of
interests method-

On April 5, 1995, the Company acquired all of the outstanding shares of
Jefferson National Bank (Jefferson), based in Passaic, New Jersey. Each share of
Jefferson common stock outstanding was converted into 2.778 shares of the
Company's common stock, for a total of 628,137 shares. At the time of the
acquisition, Jefferson had approximately $90,000 in assets. 

On June 30, 1995, the Company acquired all of the outstanding shares of Urban
National Bank (Urban), based in Franklin Lakes, New Jersey. Each share of Urban
common stock outstanding was converted into 2.24 shares of the Company's common
stock, for a total of 2,199,230 shares. At the time of the acquisition, Urban
had approximately $230,000 in assets. 

On January 12, 1996, the Company acquired all of the outstanding shares of
Growth Financial Corp (Growth), based in Basking Ridge, New Jersey. Each share
of Growth common stock outstanding was converted into .71 shares of the
Company's common stock, for a total of 1,271,558 shares. At the time of the
acquisition, Growth had approximately $128,000 in assets. 


On July 1, 1996, the Company acquired all of the outstanding shares of Lafayette
American Bank and Trust Company (Lafayette), based in Bridgeport, Connecticut.
Each share of Lafayette common stock outstanding was converted into .606 shares
of the Company's common stock, for a total of 5,890,052 shares. At the time of
the acquisition, Lafayette had approximately $741,000 in assets. 

On December 13, 1996, the Company acquired all the outstanding shares of
Westport Bancorp, Inc., (Westport) based in Westport, Connecticut. Each share of
Westport common stock outstanding was converted into .332175 shares of the
Company's common stock for a total of 1,866,086 shares. Westport's convertible
preferred stock was converted into a new preferred issue with identical terms,
including equivalent dividend yield. At the time of the acquisition, Westport
had approximately $317,000 in assets.

- --------------------------------------------------------------------------------
24
<PAGE>

NOTES--(continued)
- --------------------------------------------------------------------------------

Under the pooling-of-interests method, the accompanying consolidated financial
statements include the accounts of these acquired institutions for all periods
presented. Separate results of the combining pooled entities for the period
prior to their acquisition are as follows-

                                             1995          1994
- ---------------------------------------------------------------
Net interest income-
     The Company, as
       previously reported                $81,102       $58,021
     Jefferson                               --           3,775
     Urban                                   --           9,300
     Growth                                 5,969         5,298
     Lafayette                             31,442        28,824
     Westport                              14,698        12,585
                                         ----------------------
                                         $133,211      $117,803
                                         ======================
Net income (loss)-
     The Company, as
       previously reported                $23,684       $16,931
     Jefferson                               --            (983
     Urban                                   --           1,484
     Growth                                   198         1,120
     Lafayette (1)                          6,715         2,474
     Westport (1)                           3,968         2,362
                                         ----------------------
                                          $34,565       $23,388
                                         ======================

(1)  Represents amounts previously reported by Lafayette and Westport as
     restated for certain changes in the timing of deferred tax asset valuation
     allowance changes (see Note 1 - Federal Income Taxes).

The following business combinations have been accounted for using the purchase
method-

On August 30, 1996, the Company acquired Hometown Bancorporation (Hometown), a
$194 million bank holding company with 2 branch locations in Fairfield County,
Connecticut, for an aggregate cash consideration of $31.6 million which was
$14.6 million in excess of the fair value of the net assets acquired. Hometown's
banking subsidiary, The Bank of Darien, was merged into Lafayette. Since this
transaction was accounted for as a purchase, Hometown's results of operations
have been included in the accompanying financial statements subsequent to August
30, 1996.

On November 29, 1996, Lafayette acquired UST Bank/Connecticut, a
subsidiary of UST Corp, for a cash purchase price of $13.7 million which was
$6.7 million in excess of the fair value of the net assets acquired. UST
Bank/Connecticut is a $111 million commercial bank with 4 branch locations in
Fairfield County, Connecticut. Since this transaction was also accounted for as
a purchase, UST Bank/Connecticut's results of operations have been included in
the accompanying financial statements subsequent to November 29, 1996. 

Pro forma results of operations have not been disclosed herein because the
Hometown and UST Bank/Connecticut business combinations were not deemed to be
significant. 

Merger related and restructuring charges include payouts on existing employment
contracts, branch and operations center closings, professional services related
to the business combinations and other expenses related to the integration of
the acquired companies.

In addition, during 1996, the Company purchased 4 branches with total deposits
of $70.3 million for an aggregate premium of $3.6 million. The resulting core
deposit intangible is being amortized to expense on a straight line basis over 5
years. The Company also sold 1 branch during the year with deposits of $9.7
million and recorded a gain of $622.

(3) CASH AND DUE FROM BANKS

Banks are required to maintain an average reserve balance with the Federal
Reserve Bank. The average 1996 amount of this reserve for the Company's
subsidiary banks was approximately $36,914.

(4) SECURITIES

The amortized cost and estimated market value of securities as of December 31,
are summarized as follows:

                                        1996
                       ------------------------------------------
                                   GROSS UNREALIZED     ESTIMATED
                       AMORTIZED   ----------------      MARKET
                         COST      GAINS    (LOSSES)     VALUE
- -----------------------------------------------------------------
AVAILABLE FOR SALE
U. S. Government      $  85,403   $   535    $    (51)  $ 85,887
U. S. Government
   agencies             496,370     3,118     (3,376)    496,112
States and political
   subdivisions          11,575         6         (2)     11,579
Other debt securities     4,344        53        (11)      4,386
Equity securities        52,730     5,088       (290)     57,528
                       ------------------------------------------
                       $650,422   $ 8,800    $(3,730)   $655,492
                       ==========================================
HELD TO MATURITY
U. S. Government       $ 76,837    $  326    $  (21)   $ 77,142
U. S. Government
   agencies             204,077     1,508     (3,117)    202,468
                       ------------------------------------------
                       $280,914   $ 1,834    $(3,138)   $279,610
                       ==========================================














                                        1995
                       ------------------------------------------
                                   GROSS UNREALIZED     ESTIMATED
                       AMORTIZED   -----------------     MARKET
                         COST      GAINS    (LOSSES)     VALUE
- -----------------------------------------------------------------
AVAILABLE FOR SALE
U. S. Government       $153,056   $ 1,662      $(408)   $154,310
U. S. Government
   agencies             313,446     1,333     (1,770)    313,009
States and political
   subdivisions          10,095        30        (10)     10,115
Other debt securities    16,481       198        (52)     16,627
Equity securities         5,666     2,935       (281)      8,320
                       ------------------------------------------
                       $498,744   $ 6,158    $(2,521)   $502,381
                       ==========================================
HELD TO MATURITY
U. S. Government        $95,521   $ 2,438    $   (18)    $97,941
U. S. Government
   agencies             198,536     2,300     (1,192)    199,644
                       ------------------------------------------
                       $294,057   $ 4,738    $(1,210)   $297,585
                       ==========================================

The amortized cost and estimated market value of debt securities at December 31,
1996, by contractual maturity, are shown below. Expected maturities will differ
from contractual maturities because borrowers may have the right to call or
prepay obligations with or without call or prepayment penalties.

- --------------------------------------------------------------------------------
                                                                              25
<PAGE>
NOTES--(continued)
- --------------------------------------------------------------------------------


                                                      ESTIMATED
                                        AMORTIZED      MARKET
                                          COST          VALUE
- ----------------------------------------------------------------
AVAILABLE FOR SALE
Due in one year or less                  $ 55,976     $  56,211
Due after one year through five years     394,481       394,935
Due after five years through ten years     13,089        12,871
Due after ten years                        35,801        34,792
                                         -----------------------
                                          499,347       498,809
Mortgage-backed securities                 98,345        99,154
Equity securities                          52,730        57,529
                                         -----------------------
                                         $650,422      $655,492
                                         =======================
HELD TO MATURITY
Due in one year or less                  $ 39,996     $  40,107
Due after one year through five years     146,593       145,781
Due after five years through ten years     19,579        18,754
Due after ten years                        22,640        22,259
                                         -----------------------
                                          228,808       226,901
Mortgage-backed securities                 52,106        52,709
                                         -----------------------
                                         $280,914      $279,610
                                         =======================

Securities with an amortized cost basis of $36,489 and an estimated market value
of $36,143 previously held by Urban and Jefferson, and classified as
held-to-maturity were reclassified as available for sale upon consummation of
the acquisitions of Urban and Jefferson to maintain the Company's interest rate
risk positions. 

In December 1995, the Financial Accounting Standards Board issued a special
report- "A Guide to Implementation of Statement No. 115 on Accounting for
Certain Investments in Debt and Equity Securities". This special report allowed
the Company to make a one-time reclassification of securities within the
categories without tainting other securities held-to-maturity. In December 1995,
the Company reclassified securities with an amortized cost basis of $316,828 and
an estimated market value of $310,915 from held-to-maturity to available for
sale. Securities with an amortized cost of $24,998 and an estimated market
value of $24,749 were sold in December 1995, resulting in a realized loss of
$249. 

In July, 1994, the Company transferred securities with an amortized cost basis
of $117,393 and an estimated market value of $116,696 from available for sale to
held to maturity. The transfer resulted from the Company's review of its
interest rate risk position in connection with the acquisition of Washington
Bancorp, Inc. As of December 31, 1995 and 1994 these securities are included in
held to maturity at the estimated fair value at the transfer date, and the
unrealized loss is being accreted over the remaining life of the securities. 

In December 1994, the Company transferred securities with an amortized cost
basis of $99,721 and an estimated market value of $98,698 from held to maturity
to available for sale. Securities with an amortized cost of $50,295 and an
estimated market value of $49,996 were immediately sold resulting in a realized
loss of $299. The purpose of a portion of the transfer and sale was to fund the
purchase price and repay assumed debt related to the acquisition of Shoppers
Charge Accounts Co. (Shoppers). As a result of the Shoppers business
combination, the Company transferred securities with an amortized cost basis of
$48,210 and an estimated fair value of $47,486 from held to maturity to
available for sale. The purpose of the transfer was to maintain the Company's
interest rate risk position and to adjust for the credit risk associated with
the purchase of credit card receivables. Sales of securities for the year ended
December 31 are summarized as follows:

                                1996        1995         1994
- ---------------------------------------------------------------
   Proceeds from sales        $103,767     $158,476     $89,963
   Gross gains from sales        2,024        2,208          25
   Gross losses from sales      (1,037)      (1,222)       (442)

Securities with a book value of $122,562 and $107,740 at December 31, 1996 and
1995, respectively, are pledged to secure public funds, repurchase agreements
and for other purposes as required by law.

(5) LOANS AND THE ALLOWANCE FOR POSSIBLE LOAN LOSSES

The Company's loan portfolio is diversified with no industry comprising greater
than 10% of the total loans outstanding. Real estate loans are primarily made in
the local lending area of the subsidiary banks.

The allowance for possible loan losses is based on estimates, and ultimate
losses may vary from the current estimates. These estimates are reviewed
periodically and, as adjustments become necessary, they are reflected in
operations in the periods in which they become known. 

A summary of the activity in the allowance for possible loan losses is as
follows-

                                  1996       1995       1994
- ----------------------------------------------------------------
Balance at January 1             $30,105    $30,958     $33,463
Additions (deductions)-
   Provision charged to expense   12,295      9,515       9,309
   Allowance acquired through
     mergers or acquisitions       4,658        --         4,717
   Recoveries on loans
     previously charged off        2,316      2,711       2,643
   Loans charged off             (14,221)   (13,168)    (20,609)
   Transfers from assets
     held for sale or reserve for
     foreclosed property losses      --           89       1,435
                                 -------------------------------
Balance at December 31           $35,153    $30,105     $30,958
                                 ===============================












(6) NONPERFORMING ASSETS

The following table presents information related to loans which are on
nonaccrual, contractually past due ninety days or more as to interest or
principal payments and loans which have been restructured to provide a reduction
or deferral of interest or principal for reasons related to the debtors'
financial difficulties.

                                               DECEMBER 31,
                                          -----------------------
                                           1996         1995
- -----------------------------------------------------------------
Nonaccrual loans                          $29,029       $23,700
Renegotiated loans                          2,779         1,879
                                          -----------------------
     Total nonperforming loans            $31,808       $25,579
                                          =======================
90 days or more past due and
     still accruing                       $ 8,531       $ 6,221
                                          =======================

                                          YEAR ENDED DECEMBER 31,
                                          -----------------------
Gross interest income which
     would have been recorded
     under original terms                 $ 2,684       $ 2,519
                                          =======================
Gross interest income recorded
     during the year                      $   367       $   584
                                          =======================

In May 1993 and October 1994, the Financial Accounting Standards Board issued
SFAS 114, "Accounting by Creditors for Impairment of a Loan" and SFAS 118,"
Accounting by Creditors 

- --------------------------------------------------------------------------------
26
<PAGE>
NOTES--(continued)
- --------------------------------------------------------------------------------

for Impairment of a Loan - Income Recognition and Disclosure." As defined in
SFAS 114 and 118, a loan is impaired when, based on current information and
events, it is probable that a creditor will be unable to collect all amounts due
according to the contractual terms of the loan agreement. SFAS 114 and 118
require that the measurement of impairment of a loan be based on the present
value of expected future cash flows, net of estimated costs to sell, discounted
at the loan's effective interest rate. Impairment can also be measured based on
a loan's observable market price or the fair value of collateral, if the loan is
collateral dependent. If the measure of the impaired loan is less than the
recorded investment in the loan, the Bank will be required to establish a
valuation allowance, or adjust existing valuation allowances, with a
corresponding charge or credit to the provision for possible loan losses.

The Company adopted these standards as of January 1, 1994 with no material
effect on its results of operations. 

At December 31, 1996 and 1995 impaired loans, comprised principally of
nonaccruing loans, totaled $31,747 and $28,637, respectively. The allowance for
possible loan losses related to such impaired loans was $6,020 and $3,519 at
December 31, 1996 and 1995, respectively. 

Included in the consolidated balance sheets as of December 31, 1996 and 1995 is
$5,347 and $5,581, respectively, of net cash surrender value (net of insurance
premium loans in the amount of $1,521 and $585, respectively) pertaining to life
insurance policies issued by a company (affiliated with Confederation Life
Insurance Company of Canada) which was placed in rehabilitation during 1994.
Although uncertainties exist as a result of the rehabilitation process and
although the Company has ceased accruing interest on this asset, the information
available to the Company does not indicate that this asset (which is not
included in the preceding nonperforming asset table) is impaired. 

(7) LOANS TO RELATED PARTIES

In the ordinary course of business, subsidiary banks have extended credit to
various directors, officers and their associates.

The aggregate loans outstanding to related parties are summarized below for the
year ended December 31, 1996-

       Balance at January 1                             $14,969
       New loans issued                                   5,887
       Repayment of loans                                  (394)
       Loans to former directors                         (9,249)
                                                        --------
       Balance at December 31                           $11,213
                                                        ========
(8) PREMISES AND EQUIPMENT

The following is a summary of premises and equipment at December 31-

                                            1996          1995
- ----------------------------------------------------------------
Land                                      $ 8,959       $ 8,758
Premises                                   41,224        37,651
Furniture, fixtures and equipment          29,468        24,773
                                          ----------------------
                                           79,651        71,182
Less- Accumulated depreciation            (36,141)      (29,022)
                                          ----------------------
                                          $43,510       $42,160
                                          ======================

Depreciation and amortization expense for premises and equipment for 1996, 1995
and 1994 amounted to $5,135, $5,015 and $5,059, respectively.

(9) INCOME TAXES

The components of the provision (benefit) for income taxes for the year ended
December 31 are as follows-

                                  1996       1995         1994
- ---------------------------------------------------------------
Federal-
   Current                       $13,858    $ 6,088     $ 5,712
   Deferred                       (2,818)     6,539       4,495
State                                559      1,887       2,388
                                 ------------------------------
   Total provision for
   income taxes                  $11,599    $14,514     $12,595
                                 ==============================

A reconciliation of the provision for income taxes, as reported, with the
Federal income tax at the statutory rate of 35 percent for the year ended
December 31 is as follows:

                                  1996        1995        1994
- ----------------------------------------------------------------
Tax at statutory rate            $11,584    $17,155     $12,234
Increase (decrease) in taxes
     resulting from-
   Tax-exempt income                (424)      (495)       (715)
   State income taxes, net of
   Federal income tax benefit        363      1,226       1,552
   Reversal of reserves no
     longer deemed necessary         --       (2,076)        -- 
   Change in valuation allowance  (1,250)    (2,861)     (1,296)
   Other, net                      1,326      1,565         820
                                 -------------------------------
       Provision (benefit) for
       income taxes              $11,599    $14,514     $12,595
                                 ===============================

Significant components of deferred tax assets and liabilities are as follows:













                                          DECEMBER 31,
                                  -------------------------------
                                  1996        1995         1994
- -----------------------------------------------------------------
Deferred Tax Assets (Liabilities):
  Allowance for possible          
     loan losses                  $14,061    $10,605     $ 6,595
  Federal and state tax           
      operating loss              
      carryforwards                 6,349     11,288      15,711
  Director and officer            
    compensation plans              1,189      1,212       1,245
  Purchased mortgage              
    servicing rights                1,067      1,140       1,250
  Allowance for losses on         
    other real estate                 902        826       1,259
  Depreciation                      1,116        503         336
  Unrealized (gain) loss on       
    available for sale securities  (2,002)    (1,471)      1,684
  Acquisition expenses              2,692        --           --  
  Other                             2,319      1,659        (304)
                                  -------------------------------
                                   27,693     25,762      27,776
  Valuation Allowance                --       (1,250)     (4,726)
                                  -------------------------------
  Net Deferred Tax Asset          $27,693    $24,512     $23,050
                                  ===============================

Management periodically evaluates the realizability of its deferred tax asset
and will adjust the level of the valuation allowance if it is deemed more likely
than not that all or a portion of the asset is realizable. 

As of December 31, 1996, the Company had approximately $15,000 and $25,000 in
Federal and state carryforwards, respectfully, available for tax reporting
purposes resulting from the Lafayette business combination which are subject to
certain limitations as to the amount which may be utilized in any given year.

- --------------------------------------------------------------------------------
                                                                              27
<PAGE>
NOTES--(continued)
- --------------------------------------------------------------------------------

(10) PENSION PLANS AND POSTRETIREMENT BENEFITS

The Company and its acquired subsidiaries have certain pension plans which cover
eligible employees. The plans provide for payments to qualified employees based
on salary and years of service. The Company's funding policy for these plans is
to make the maximum annual contributions allowed by the applicable regulations.

Net pension cost includes the following-

                                   1996       1995         1994
- ----------------------------------------------------------------
Service cost -- benefits earned
   during the year                $1,055       $876        $728
Interest cost on projected
   benefit obligation              1,480      1,382         996
Actual return on plan assets      (2,816)    (3,977)       (719)
Net amortization and deferral      1,322      2,687        (351)
                                  ------------------------------
   Net periodic pension cost      $1,041       $968        $654
                                  ==============================

Assumptions used by HUBCO in the accounting for its plans in 1996, 1995 and 1994
were:

                                    1996          1995      1994
- ------------------------------------------------------------------
Weighted average
   discount rate                 7.0%-7.75%       7.0%        7.0%
Rate of increase in
   compensation                   4.0%-5.0%       4.0%        4.0%
Expected long-term rate of
   return on assets               8.0%-8.5%       8.0%        8.0%

The following table sets forth the funded status and amounts recognized in the
consolidated balance sheets at December 31 for the Company's plans:

                                             1996          1995
- ----------------------------------------------------------------
Actuarial present value of benefit
   obligations-
     Accumulated benefit
       obligation, including vested
       benefits of $18,894 and
       $18,145 for 1996 and
       1995, respectively                 $19,348       $18,679
                                          ======================
     Projected benefit obligation for
       service rendered to date           $22,553       $15,206
     Plan assets at fair value             22,806        16,035
                                          ----------------------
     Projected benefit obligation
       less than plan assets                  253           829
     Unrecognized portion as of
       December 31, of net asset
       existing at date of adoption of
       FASB Statement No. 87                 (377)         (100)
     Prior service cost not yet
       recognized in net periodic
       pension cost                         1,200           920
     Unrecognized net asset at
       December 31                           (479)         (735)
                                          ----------------------
     Prepaid pension costs included
       in other assets                       $597          $914
                                          ======================

The Company and its acquired subsidiaries have five 401(k) savings plans
covering substantially all of their employees. Under the Plans, the Company
matches varying percentages of the first 6% of the employee's contribution. The
Company's contributions under these Plans were approximately $654, $598 and $282
in 1996, 1995 and 1994, respectively. 

Except for the pension plans, the Company does not provide any significant
post-retirement benefits. 

(11) DEPOSITS 

The aggregate amount of short-term jumbo certificates of deposit, each with a
minimum denomination of $100, was approximately $112,943 and $61,772 in 1996 and
1995, respectively. 

The scheduled maturities of certificates of deposit are as follows at December
31, 1996-

                  1997                      $671,761
                  1998                       104,058
                  1999                        29,551
                  2000                        12,673
                  2001 and thereafter          8,363
                                            --------
                                            $826,406
                                            --------

(12) BORROWINGS

The following is a summary of borrowings at December 31-

                                             1996          1995
- ----------------------------------------------------------------
Federal Home Loan Bank advances          $110,000     $   8,315
Securities sold under agreements
   to repurchase                           56,911        34,542
Federal funds purchased                    17,500        11,316
Treasury, Tax and Loan note                   893         7,288
Other borrowings                            2,675         1,521
                                         -----------------------
   Total borrowings                      $187,979       $62,982
                                         =======================

Information concerning securities sold under agreements to repurchase is
summarized as follows at December 31-

                                             1996          1995
- ---------------------------------------------------------------
Average daily balance during the year     $58,734       $69,198
Average interest rate during
   the year                                 3.43%         4.64%
Maximum month-end balance during
   the year                                97,649       106,801

Mortgage-backed securities underlying the agreements at
December 31-

                                             1996          1995
- ---------------------------------------------------------------
Carrying value                            $57,470       $32,035
Estimated fair value                      $57,709       $32,496

(13) SUBORDINATED DEBT

In September, 1996, the Company sold $75,000 aggregate principal amount of
subordinated debentures. The debentures, which mature in 2006, bear interest at
8.20% per annum payable semiannually. In January, 1994, the Company sold $25,000
aggregate principal amount of subordinated debentures. The debentures, which
mature in 2004, bear interest at 7.75% per annum payable semi-annually. 

(14) STOCKHOLDERS' EQUITY

On October 13, 1994, the Company announced that its Board of Directors had
approved a 3-for-2 stock split effective January 14, 1995 to record holders of
HUBCO Common Stock on January 3, 1995. On November 15, 1996, the Company paid a
3% stock dividend to stockholders of record November 4, 1996. As a result, all
share data has been retroactively restated.

- --------------------------------------------------------------------------------
28
<PAGE>
NOTES--(continued)
- --------------------------------------------------------------------------------

In December, 1996, as part of the Westport acquisition, the Company converted
all outstanding preferred shares of Westport into a new class of preferred
stock. Holders of the preferred stock are entitled to dividends when and if
declared by the Company's Board of Directors. Each share of the preferred stock
is convertible at any time at the option of the holder thereof into 33.2175
shares of common stock, subject to certain adjustments. Each share is entitled
to 33.2175 votes. 

In December, 1994 the Board of Directors adopted the 1995 Stock Option Plan
which provides for the issuance of up to 750,000 stock options or restricted
stock grants to employees of the Company in addition to restricted stock awards
previously granted. The option or grant price cannot be less than the fair
market value of the common stock at the date of the grant and options are
granted by the Company's restricted stock committee.

Transactions under the plan are summarized as follows:

                                     NUMBER            OPTION PRICE
                                    OF SHARES            PER SHARE
- --------------------------------------------------------------------
Outstanding, December 31, 1994       463,500                 $12.46
Granted                               60,770            16.99-20.39
Cancelled                            (54,075)                 12.46
                                     -------------------------------
Outstanding, December 31, 1995       470,195            12.46-20.39
Granted                               19,570            20.04-20.87
Exercised                            (74,315)            4.14-12.83
Westport options converted           307,017             6.02-18.06
                                     -------------------------------
Outstanding, December 31, 1996       722,467           $6.02-$20.87
                                     -------------------------------

As of December 31, 1996, 656,292 shares are exercisable. In connection with the
Lafayette and Growth acquisitions, the Company issued HUBCO common shares to the
holders of options to purchase Lafayette or Growth common stock, the value of
which was based on the value of the options on the date of acquisition.

The Company applies APB Opinion 25 and related Interpretations in accounting for
its plan. Accordingly, no compensation cost has been recognized. Had
compensation cost been determined based on the fair value at the grant dates for
awards under those plans consistent with the method of SFAS No. 123, the
Company's net income and income per share would have been reduced to the
proforma amounts indicated below.

                                              1996       1995
- ---------------------------------------------------------------
Net income                 As reported       $21,497    $34,565
                           Pro forma          21,421     34,459
Primary earnings
   per share               As reported         $0.93      $1.45
                           Pro forma            0.92       1.44
Fully diluted earnings
   per share               As reported         $0.93      $1.44
                           Pro forma            0.92       1.43

The fair value of each option grant is estimated on the date of grant using the
Black-Scholes option-pricing model with the following assumptions used: dividend
yield of 4%; risk-free interest rates of 5.64% to 6.84%; and expected life of 7
years. 

The Company has a restricted stock plan in which 510,000 shares of the Company's
common stock may be granted to officers and key employees. During 1996 and 1995,
4,738 and 3,914 shares of common stock were awarded which vest between two to
five years from the date of grant. The value of shares issued that have not been
earned ($279) and ($688) has been recorded as a reduction of stockholders'
equity for 1996 and 1995, respectively. Amortization of restricted stock awards
charged to expense amounted to $423 , $455 and $389 in 1996, 1995 and 1994,
respectively. 

On November 8, 1993, the Company's Board of Directors authorized management to
repurchase up to 10 percent of its outstanding common stock each year. The
program may be discontinued or suspended at any time, and there is no assurance
that the Company will purchase the full amount authorized. The acquired shares
are to be held in treasury to be used for stock option and other employee
benefit plans, stock dividends, preferred stock conversion or in connection with
the issuance of common stock in pending or future acquisitions primarily
accounted for under the purchase method of accounting. During 1996, the Company
purchased 971,000 shares at an aggregate cost of $19.8 million. Of these
treasury shares, 578,000 were reissued in connection with the 3% stock dividend
payable November 15, 1996, and 383,000 were reissued in connection with
acquisitions during 1996.

Deferred compensation arrangements have been established for certain directors
and management members. These plans provide for certain annual payments upon
retirement. In conjunction with certain of these arrangements, Lafayette is the
beneficiary under life insurance policies that it has purchased on the
respective participants and other nonparticipating employees. These plans do not
hold any assets.

Deferred compensation expense related to the plans for 1996, 1995 and 1994 was
$241, $80 and $209, respectively.

(15) RESTRICTIONS ON BANK DIVIDENDS, LOANS OR ADVANCES 

Certain restrictions exist regarding the ability of Hudson United Bank and
Lafayette to transfer funds to the Company in the form of cash dividends, loans
or advances. New Jersey state banking regulations allow for the payment of
dividends in any amount provided that capital stock will be unimpaired and there
remains an additional amount of paid-in capital of not less than 50 percent of
the capital stock amount. Connecticut state banking regulations allow for the
declaration and payment of cash dividends only from the current year's and the
two prior year's retained net profits. As of December 31, 1996, $109,937 was
available for distribution to the Company from Hudson United Bank and $13,667
was available for distribution to the Company from Lafayette. 

Under Federal Reserve regulations, each of the Banks is limited as to the
amounts it may loan to its affiliates, including the Company. All such loans are
required to be collateralized by specific obligations. During 1994, the Company
obtained a loan from Hudson United Bank for $4,000 in order to finance the
purchase of its administrative facility. The loan has been collateralized by the
property. 

(16) LEASES 

Total rental expense for all leases amounted to approximately $5,203, $4,752
and, $4,638 in 1996, 1995 and 1994, respectively. At December 31, 1996, the
minimum total rental commitments under all noncancellable leases on bank
premises with initial or remaining terms of more than one year were as follows-

     1997                                  $4,100
     1998                                   3,807
     1999                                   3,592
     2000                                   3,198
     2001                                   2,480
Thereafter                                 11,680


- --------------------------------------------------------------------------------
                                                                              29
<PAGE>
NOTES--(continued)
- --------------------------------------------------------------------------------

It is expected that in the normal course of business, leases that expire will be
renewed or replaced by leases of other properties.

(17) COMMITMENTS AND CONTINGENT LIABILITIES

In 1994, the Company entered into an interest rate exchange agreement for the
purpose of hedging the interest rate related to the subordinated debt. The
agreement is a contractual agreement between the Company and its counterparty to
exchange fixed and floating rate interest obligations without exchange of the
underlying notional amount of $25,000. Such agreement involves interest rate
risk. If interest rates increase, the benefit resulting from the agreement will
be diminished. The notional principal amount is used to express the volume of
the transaction involved in this agreement; however this amount does not
represent exposure to credit loss. The counterparty to the agreement is the
fixed rate payor on the agreement and the Company is the floating rate payor on
the agreement. The floating rate is reset every three months. The term of this
agreement is three years. Management does not anticipate any material loss as a
result of this transaction. 

The Company and its subsidiaries, from time to time, may be defendants in legal
proceedings. In the opinion of management, based upon consultation with legal
counsel, the ultimate resolution of these legal proceedings will not have a
material effect on the consolidated financial statements. In the normal course
of business, the Company and its subsidiaries have various commitments and
contingent liabilities such as commitments to extend credit, letters of credit
and liability for assets held in trust which are not reflected in the
accompanying financial statements. Loan commitments, commitments to extend lines
of credit and standby letters of credit are made to customers in the ordinary
course of business. Both arrangements have credit risk essentially the same as
that involved in extending loans to customers and are subject to the Company's
normal credit policies. The Company's maximum exposure to credit loss for loan
commitments, primarily unused lines of credit and standby letters of credit
outstanding at December 31, 1996 was $315,925 and $17,675, respectively.
Commitments under commercial letters of credit used to facilitate customers
trade transactions were $1,485 at December 31, 1996.

(18) HUBCO, INC. (PARENT COMPANY ONLY) FINANCIAL INFORMATION

<TABLE>
<CAPTION>
                                                                                               DECEMBER 31
                                                                                       ---------------------------
BALANCE SHEETS                                                                            1996             1995
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>              <C>      
ASSETS:
Cash                                                                                    $  12,092        $   4,848
Securities-
   Available for sale                                                                      43,130           12,387
   Held to maturity                                                                         1,307              -- 
Investment in subsidiaries                                                                236,639          207,043
Accounts receivable                                                                           334            7,572
Premises and equipment, net                                                                 5,541            5,600
Other assets                                                                               15,400           10,183
                                                                                         -------------------------
                                                                        TOTAL ASSETS     $314,443         $247,633
                                                                                         =========================
LIABILITIES AND STOCKHOLDERS' EQUITY:
Accounts payable                                                                         $    251         $    768
Notes payable-subsidiary                                                                    3,194            3,566
Accrued taxes and other liabilities                                                         4,665            1,503
                                                                                         -------------------------
                                                                   TOTAL LIABILITIES        8,110            5,837
Subordinated debt                                                                         100,000           25,000
Stockholders' equity                                                                      206,333          216,796
                                                                                         -------------------------
                                          TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY     $314,443         $247,633
                                                                                         =========================
</TABLE>

<TABLE>
<CAPTION>
                                                                                            YEAR ENDED DECEMBER 31
                                                                                  ------------------------------------------
STATEMENTS OF INCOME                                                               1996              1995            1994
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                                               <C>               <C>            <C>     
INCOME:
   Cash dividends from bank subsidiaries                                          $49,041           $17,908        $ 14,261
   Interest                                                                         1,218               873           1,290
   Securities gains                                                                 1,063               813            --  
   Rental income                                                                    1,093             1,714             238
   Other                                                                             --                 748            --  
                                                                                  ------------------------------------------
                                                                                   52,415            22,056          15,789
EXPENSES:
   General and administrative                                                       3,482             1,729           1,781
   Interest                                                                         4,147             2,420           1,914
                                                                                  ------------------------------------------
                                                                                    7,629             4,149           3,695
                                                                                  ------------------------------------------
Income before income tax provision (benefit) and equity in
   undistributed net income (loss) of subsidiaries                                 44,786            17,907          12,094
Income tax provision (benefit)                                                     (1,453)               46            (742)
                                                                                  ------------------------------------------
                                                                                   46,239            17,861          12,836
Equity in undistributed net income (loss) of subsidiaries                         (24,742)           16,704          10,552
                                                                                  ------------------------------------------
                                                                  NET INCOME      $21,497           $34,565         $23,388
                                                                                  ==========================================
</TABLE>
- --------------------------------------------------------------------------------
30
<PAGE>
NOTES--(continued)
- --------------------------------------------------------------------------------


HUBCO, INC. (PARENT COMPANY ONLY) FINANCIAL INFORMATION
<TABLE>
<CAPTION>

                                                                                                    YEAR ENDED DECEMBER 31
STATEMENTS OF CASH FLOWS                                                                   1996              1995            1994
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>               <C>             <C>    
Operating activities:
   Net income                                                                             $21,497           $34,565         $23,388
   Adjustments to reconcile net income to
     net cash provided by (used in) operating activities-
       Provision for depreciation                                                             331               186             301
       Amortization of restricted stock                                                       424               455             389
       Securities gains                                                                    (1,063)             (813)           --  
       Gain on sale of interest in subsidiary                                                --                (817)           --  
       Increase in investment in subsidiaries                                             (30,601)          (22,380)         (6,880)
       Decrease (increase) in accounts receivable                                           7,238            (6,451)           (644)
       Increase in other assets                                                            (5,217)           (6,116)         (3,689)
       Decrease in notes payable                                                             (372)             (372)           --  
       Decrease (increase) in accounts payable                                               (517)              121          (1,847)
       Increase in accrued taxes
         and other liabilities                                                              2,576               245             956
                                                                                          ------------------------------------------
                                                      NET CASH PROVIDED BY (USED IN)
                                                                OPERATING ACTIVITIES       (5,704)           (1,377)         11,974
                                                                                          ------------------------------------------
Investing activities:
   Proceeds from sale of securities                                                        11,742            18,909            --  
   Proceeds from maturities of securities                                                   1,444               196             865
   Purchase of securities                                                                 (42,284)           (5,191)        (15,651)
   Net decrease (increase) in loans                                                           426                68            (494)
   Capital expenditures                                                                      (272)           (1,116)         (7,077)
                                                                                          ------------------------------------------
                                                      NET CASH PROVIDED BY (USED IN)
                                                                INVESTING ACTIVITIES      (28,944)           12,866         (22,357)
                                                                                          ------------------------------------------
Financing activities:
   Proceeds from sale of interest in subsidiary                                              --               4,215            --  
   Proceeds from issuance of common stock                                                     907             2,100              45
   Proceeds from issuance of subordinated debt                                             73,738              --            24,683
   Dividends paid                                                                         (15,425)           (9,446)         (3,959)
   Redemption of convertible preferred stock                                                 --              (2,481)           --  
   Purchase of treasury stock                                                             (19,770)           (4,956)         (7,855)
   Other                                                                                    2,442                41            --  
                                                                                          ------------------------------------------
                                                         NET CASH PROVIDED BY (USED
                                                            IN) FINANCING ACTIVITIES       41,892           (10,527)         12,914
                                                                                          ------------------------------------------
                                                                    INCREASE IN CASH        7,244               942           2,531
                                                           CASH AT BEGINNING OF YEAR        4,848             3,886           1,355
                                                                                          ------------------------------------------
                                                                 CASH AT END OF YEAR      $12,092           $ 4,848         $ 3,886
                                                                                          ==========================================
</TABLE>

- --------------------------------------------------------------------------------
                                                                              31
<PAGE>
NOTES--(continued)
- --------------------------------------------------------------------------------

(19)  SUMMARY OF QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The following quarterly financial information for the two years ended December
31, 1996 is unaudited. However, in the opinion of management, all adjustments,
which include only normal recurring adjustments necessary to present fairly the
results of operations for the periods are reflected. Results of operations for
the periods are not necessarily indicative of the results of the entire year or
any other interim period.

<TABLE>
<CAPTION>
                                                                                        THREE MONTHS ENDED
                                                               MARCH 31          JUNE 30      SEPTEMBER 30(a)     DECEMBER 31(a)
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>              <C>                   <C>               <C>    
1996
Net interest income                                             $32,318          $32,693               $32,431           $33,912
Provision for possible loan losses                                2,253            2,743                 1,679             5,620
Income before income taxes                                       13,512           12,658                 3,075             3,851
Net income                                                        8,317            7,732                 1,988             3,460
 Net income per share-primary                                       .35              .33                   .09               .16
Net income per share-fully diluted                                  .35              .33                   .09               .16

1995
Net interest income                                             $33,294          $33,142               $33,113           $33,662
Provision for possible loan losses                                2,600            2,390                 2,025             2,500
Income before income taxes                                       11,235           10,543                13,965            13,336
Net income                                                        7,455            9,399                 9,655             8,056
Net income per share - primary                                      .31              .40                   .40               .34
Net income per share - fully diluted                                .31              .39                   .40               .34
</TABLE>

(a)  Net income and related per share amounts for these periods in 1996 were
     significantly impacted by merger related and restructuring costs resulting
     from the acquisitions of Lafayette and Westport (see Note 2) that were
     completed in the third quarter and fourth quarter, respectively.

(20) ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

Financial instruments include cash, loan agreements, accounts receivable and
payable, debt securities, deposit liabilities, loan commitments, standby letters
of credit and financial guarantees, among others. The fair value of a financial
instrument is the amount at which the instrument could be exchanged in a current
transaction between willing parties, other than a forced or liquidation sale.

Estimated fair values have been determined by the Company using the best
available data and estimation methodology suitable for each category of
financial instruments. For those loans and deposits with floating rates, it is
presumed that estimated fair values generally approximate their recorded book
balances. The estimation methodologies used, the estimated fair values and
recorded book balances of the Company's financial instruments at December 31,
1996 and 1995 were as follows: 

Cash and cash equivalents include cash and due from bank balances and Federal
funds sold. For these instruments, the recorded book balance approximates their
fair value. 

For securities in the Company's portfolio, fair value was determined by
reference to quoted market prices. In the few instances where quoted market
prices were not available, prices for similar securities were used. Additional
detail is contained in Note 4 to these consolidated financial statements.

<TABLE>
<CAPTION>
                                                                   1996                                        1995
                                                     --------------------------------           ----------------------------------
                                                      ESTIMATED             RECORDED             ESTIMATED             RECORDED
                                                     FAIR VALUE            BOOK VALUE           FAIR VALUE            BOOK VALUE
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                    <C>                  <C>                   <C>      
Cash and cash equivalents                            $153,068               $153,068             $221,091              $221,091 
Securities                                            935,102                931,336              799,966               792,801 
</TABLE>

The Company aggregated loans into pools having similar characteristics when
comparing their terms, contractual rates, type of collateral, risk profile and
other pertinent loan characteristics. Since no active market exists for these
pools, fair values were estimated using the present value of future cash flows
expected to be received. Loan rates currently offered by the Bank were used in
determining the appropriate discount rate.

<TABLE>
<CAPTION>
                                                                   1996                                        1995
                                                     --------------------------------           --------------------------------
                                                      ESTIMATED             RECORDED             ESTIMATED             RECORDED
                                                     FAIR VALUE            BOOK VALUE           FAIR VALUE            BOOK VALUE
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                    <C>                  <C>                   <C>       
Loans, net of allowance                              $1,881,553             $1,849,202           $1,587,436            $1,621,917
</TABLE>

The fair value of demand deposits, savings deposits and certain money market
accounts approximate their recorded book balances. The fair value of fixed
maturity certificates of deposit was estimated using the present value of
discounted cash flows based on rates currently offered for deposits of similar
remaining maturities.

- --------------------------------------------------------------------------------
32
<PAGE>
NOTES--(continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                   1996                                        1995
                                                     --------------------------------          ---------------------------------
                                                      ESTIMATED             RECORDED             ESTIMATED             RECORDED
                                                     FAIR VALUE            BOOK VALUE           FAIR VALUE            BOOK VALUE
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                   <C>                  <C>                    <C>       
Deposits                                             $2,594,386            $2,592,092           $2,439,804             $2,446,273
</TABLE>

The fair value for accrued interest receivable, the cash surrender value of life
insurance policies and for the other borrowed funds approximates their
respective recorded book balance.

<TABLE>
<CAPTION>
                                                                   1996                                        1995
                                                     --------------------------------           --------------------------------
                                                      ESTIMATED             RECORDED             ESTIMATED             RECORDED
                                                     FAIR VALUE            BOOK VALUE           FAIR VALUE            BOOK VALUE
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                   <C>                   <C>                   <C>    
Accrued interest receivable                            $33,204               $33,204               $22,849               $22,849
Cash surrender value of life insurance                   5,072                 5,072                 5,347                 5,347
Short-term borrowings                                  187,979               187,979                62,982                62,982
</TABLE>

The fair value of the subordinated debt was determined by reference to quoted
market prices. 1996 1995

<TABLE>
<CAPTION>
                                                                   1996                                        1995
                                                     --------------------------------           --------------------------------
                                                      ESTIMATED             RECORDED             ESTIMATED             RECORDED
                                                     FAIR VALUE            BOOK VALUE           FAIR VALUE            BOOK VALUE
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                   <C>                   <C>                   <C>    
Subordinated debt                                     $103,475              $100,000              $24,621               $25,000
</TABLE>

The Company's remaining assets and liabilities, which are not considered
financial instruments, have not been valued differently than has been customary
with historical cost accounting. There is no material difference between the
notional amount and estimated fair value of off-balance sheet items which are
primarily comprised of unfunded loan commitments which are generally priced at
market at the time of funding. 

For certain homogeneous categories of loans, such as some residential mortgages,
fair value is estimated using the quoted market prices for securities backed by
similar loans, adjusted for differences in loan characteristics. The fair value
of other types of loans is estimated by discounting the future cash flows using
the current rates at which similar loans would be made to borrowers with similar
credit ratings and for the same remaining maturities. 

(21) REGULATORY MATTERS

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

Quantitative measures established by regulation to ensure capital adequacy
require each of the Banks to maintain minimum amounts and ratios (set forth in
the table on page 34) of total and Tier I capital (as defined in the
regulations) to risk-weighted assets (as defined), and of Tier I capital (as
defined) to average assets (as defined). Management believes, as of December 31,
1996, that the Company and its subsidiary banks meet all capital adequacy
requirements to which they are subject. 

As of December 31, 1996, the most recent notifications from applicable
regulatory authorities categorized the Company and Hudson United Bank as well
capitalized under the regulatory framework for prompt corrective action. To be
categorized as well capitalized, Banks must maintain minimum total risk-based,
Tier I risk-based, and Tier I leverage ratios as set forth in the table. There
are no conditions or events since that notification that management believes
have changed the institution's category. Lafayette has not had a regulatory
examination since its acquisition by Hubco, but expects to undergo an
examination early in 1997. 

- --------------------------------------------------------------------------------
                                                                              33

<PAGE>

NOTES--(continued)
- --------------------------------------------------------------------------------

The Bank's actual capital amounts and ratios at December 31, 1996 are presented
in the following table.

<TABLE>
<CAPTION>
                                                                                                                  TO BE WELL
                                                                                                               CAPITALIZED UNDER
                                                                                    FOR CAPITAL                PROMPT CORRECTIVE
                                                      ACTUAL                     ADEQUACY PURPOSES             ACTION PROVISIONS
                                               AMOUNT        RATIO              AMOUNT        RATIO            AMOUNT        RATIO
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>            <C>               <C>              <C>           <C>             <C>  
As of December 31, 1996:
   Total Capital to Risk Weighted Assets:
     HUBCO                                   $281,557       14.08%            $160,003        >8.0%          $200,004       >10.0%
     Hudson United Bank                       125,438       11.76%              85,362        >8.0%           106,703       >10.0%
     Lafayette American Bank                  102,933       11.31%              72,797        >8.0%            90,961       >10.0%

   Tier I Capital to Risk Weighted Assets:
     HUBCO                                    170,954        8.55%              80,002        >4.0%           120,002        >6.0%
     Hudson United Bank                       115,203       10.80%              42,681        >4.0%            64,022        >6.0%
     Lafayette American Bank                   91,478       10.05%              36,398        >4.0%            54,598        >6.0%

   Tier I Capital to Average Assets:
     HUBCO                                    170,954        5.71%             119,722        >4.0%           149,653        >5.0%
     Hudson United Bank                       115,203        6.79%              67,853        >4.0%            84,817        >5.0%
     Lafayette American Bank                   91,478        8.54%              42,826        >4.0%            53,532        >5.0%
</TABLE>

(22) SUBSEQUENT EVENT

On January 31, 1997, the Company issued $50,000 in capital securities offered by
HUBCO Capital Trust I pursuant to Rule 144A under the Securities Act of 1933.
The 8.98% capital securities will represent a preferred beneficial interest in
the assets of HUBCO Capital Trust I, a statutory business trust. The Trust
exists for the sole purpose of issuing the Trust Securities and investing the
proceeds in 8.98% Junior Subordinated Deferable Interest Debentures to be issued
by HUBCO which will mature on February 1, 2027. The capital securities will have
preference over the common securities under certain circumstances with respect
to cash distributions and amounts payable on liquidation. The $50,000 will be
included in Tier I capital for regulatory purposes, subject to certain
limitations, but will be classified as long-term debt for financial reporting
purposes.

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

                                               Report of Independent
                                                 Public Accountants

To the Stockholders and Board of Directors of HUBCO, Inc.:

We have audited the accompanying consolidated balance sheets of HUBCO, Inc. (a
New Jersey corporation) and subsidiaries as of December 31, 1996 and 1995, and
the related consolidated statements of income, changes in stockholders' equity
and cash flows for each of the three years in the period ended December 31,
1996. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.The summarized financial data for Growth
Financial Corporation are based on the financial statements of Growth Financial
Corporation for 1995 and 1994 which were audited by other auditors. Their report
has been furnished to us and our opinion, insofar as it relates to the data in
Note 2, concerning Growth Financial Corporation, is based solely on the report
of other auditors. 

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, based on our audit and the reports of the other auditors
relative to 1995 and 1994 summarized financial data, the financial statements
referred to above present fairly, in all material respects, the financial
position of HUBCO, Inc. and subsidiaries as of December 31, 1996 and 1995, and
the results of their operations and their cash flows for each of the three years
in the period ended December 31, 1996 in conformity with generally accepted
accounting principles.

Arthur Andersen LLP
Roseland, New Jersey
February 7, 1997

- --------------------------------------------------------------------------------
34
<PAGE>

HUBCO, INC. AND SUBSIDIARIES
============================

                  Market and Dividend Information

HUBCO, Inc. is traded on the Nasdaq National Market under the symbol of HUBC. At
year end, there were approximately 3,475 common stockholders of record. The
quarterly common stock and dividend information is as follows:

QUARTERLY COMMON STOCK AND DIVIDEND INFORMATION

(restated to give retroactive effect to stock dividends)

<TABLE>
<CAPTION>
                                  1996                              1995
                      ------------------------------   --------------------------------
                                             CASH                               CASH
QUARTER ENDING          HIGH      LOW      DIVIDENDS      HIGH       LOW      DIVIDENDS
- ----------------------------------------------------------------------------------------
<S>                   <C>       <C>        <C>          <C>       <C>         <C>    
March 31              $ 21.97   $ 18.87    $ 0.165      $ 16.87   $ 14.24     $ 0.145
June 30               $ 21.12   $ 17.84    $ 0.165      $ 17.48   $ 15.02     $ 0.145
September 30          $ 21.00   $ 19.17    $ 0.165      $ 20.51   $ 16.75     $ 0.145
December 31           $ 24.87   $ 20.15    $ 0.190      $ 21.48   $ 18.69     $ 0.145
</TABLE>

HUBCO, Inc. will provide, free of charge, to any stockholders, upon written
request, a copy of the Corporation's Annual Report on Form 10-K, including the
financial statements and schedules which have been filed with the Securities &
Exchange Commission. Requests should be addressed to D. Lynn Van Borkulo-Nuzzo,
Corporate Secretary, HUBCO, Inc., 1000 MacArthur Blvd., Mahwah, New Jersey,
07430. 

Duplicate accounts and mailings are costly and often unnecessary. We can
consolidate such accounts upon written request if you will notify either the
Corporate Secretary at the above address or Carolyn B. O'Neill, American Stock
Transfer and Trust Company, 40 Wall Street, New York, NY 10269. 

DIVIDEND REINVESTMENT PLAN

If you are not enrolled in the Corporation's Dividend Reinvestment Plan and
would like to join the plan, you may obtain information by writing to the
Corporate Secretary at the above address.

- --------------------------------------------------------------------------------
                                                                              35

<TABLE> <S> <C>

<ARTICLE>                                            9
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                         128,868
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                24,200
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    655,492
<INVESTMENTS-CARRYING>                         280,914
<INVESTMENTS-MARKET>                           279,610
<LOANS>                                      1,884,355
<ALLOWANCE>                                     35,153
<TOTAL-ASSETS>                               3,115,687
<DEPOSITS>                                   2,592,092
<SHORT-TERM>                                   187,979
<LIABILITIES-OTHER>                             29,283
<LONG-TERM>                                    100,000
                                0
                                      3,960
<COMMON>                                        38,448
<OTHER-SE>                                     163,925
<TOTAL-LIABILITIES-AND-EQUITY>               3,115,687
<INTEREST-LOAN>                                149,548
<INTEREST-INVEST>                               53,581
<INTEREST-OTHER>                                 1,053
<INTEREST-TOTAL>                               204,182
<INTEREST-DEPOSIT>                              62,704
<INTEREST-EXPENSE>                              72,828
<INTEREST-INCOME-NET>                          131,354
<LOAN-LOSSES>                                   12,295
<SECURITIES-GAINS>                                 987
<EXPENSE-OTHER>                                116,239
<INCOME-PRETAX>                                 33,096
<INCOME-PRE-EXTRAORDINARY>                      33,096
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    21,497
<EPS-PRIMARY>                                     0.93
<EPS-DILUTED>                                     0.93
<YIELD-ACTUAL>                                    5.05
<LOANS-NON>                                     29,029
<LOANS-PAST>                                     5,651
<LOANS-TROUBLED>                                 2,779
<LOANS-PROBLEM>                                 31,808
<ALLOWANCE-OPEN>                                30,105
<CHARGE-OFFS>                                   14,221
<RECOVERIES>                                     2,316
<ALLOWANCE-CLOSE>                               35,153
<ALLOWANCE-DOMESTIC>                            25,062
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                         10,091
        


</TABLE>


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