HUBCO INC
8-K/A, 1998-07-06
STATE COMMERCIAL BANKS
Previous: PENN SERIES FUNDS INC, 497, 1998-07-06
Next: MCDERMOTT INTERNATIONAL INC, DEF 14A, 1998-07-06





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


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 8-K/A

                                 CURRENT REPORT


                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

       Date of Report (Date of earliest event reported) October 22, 1997


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


                                   New Jersey
                 (State or other jurisdiction of incorporation)

               1-10699                              22-2405746
       ------------------------        ---------------------------------
       (Commission File Number)        (IRS Employer Identification No.)

                            1000 MacArthur Boulevard
                            Mahwah, New Jersey 07430
                    (Address of principal executive offices)

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


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

<PAGE>


         This Form  8-K/A  amends  the  following  Form  8-K/As  of HUBCO,  Inc.
("HUBCO")  previously  filed with the  Securities and Exchange  Commission  (the
"Commission")  to provide pro forma  financial  information  with respect to its
recent acquisitions of Poughkeepsie Financial Corp ("PFC") and MSB Bancorp, Inc.
("MSB"):  the Current  Report on Form 8-K of HUBCO  dated  October 22, 1997 (the
"Original  Form 8-K"),  the Current  Report on Form 8-K/A of HUBCO dated May 15,
1998 (the "May 15, 1998 Form 8-K/A"),  the Current Report on Form 8-K dated June
2, 1998 (the "June 2, 1998 Form 8-K") the Current  Report on Form 8-K dated June
11,  1998 (the "June 11,  1998 Form 8-K") and the  Current  Report on Form 8-K/A
dated June 29, 1998 (the "June 29, 1998 Form 8-K/A").  The Original Form 8-K was
filed to report the announcement of the (then proposed)  acquisition by HUBCO of
PFC and the Bank of the Hudson  ("BTH"),  a federal savings bank wholly owned by
PFC.  The May 15,  1998 Form 8-K/A was filed to amend the  Original  Form 8-K to
identify  it as an Item 2 filing.  The June 29, 1998 Form 8-K was filed to amend
the  Original  Form 8-K and the May 15, 1998 Form 8-K to provide  the  financial
statements  regarding  PFC.  The  June  2 Form  8-K  was  filed  to  report  the
consummation  of the acquisition by HUBCO of MSB. The June 11, 1998 Form 8-K was
filed to amend the June 2, 1998 Form 8-K to  provide  the  financial  statements
regarding MSB.


Item 2.    Acquisition or Disposition of Assets.

         On April 24, 1998, HUBCO completed its previously announced acquisition
of PFC and BTH by merging PFC into HUBCO  pursuant  to the Amended and  Restated
Agreement and Plan of Merger dated as of October 22, 1997 among HUBCO,  PFC, and
BTH. As a result,  BTH became HUBCO's New  York-based  bank  subsidiary.  In the
merger,  each share of PFC common stock was converted  into .300 shares of HUBCO
Common  Stock.  As of March  31, 1998,  PFC had total assets of $849  million,
total deposits of $623 million and  stockholders'  equity of  approximately  $72
million.

         On May 19, 1998, HUBCO completed its previously  announced  acquisition
of MSB and MSB's wholly owned banking  subsidiary,  by merging MSB with and into
HUBCO and MSB Bank with and into Bank of the Hudson,  HUBCO's  New York  banking
subsidiary,  pursuant to the  Agreement  and Plan of Merger dated as of December
15, 1997 among HUBCO, MSB, and MSB Bank. In the merger, each share of MSB common
stock was converted into 1.0209 shares of HUBCO Commmon  Stock.  As of March 31,
1998,  MSB had total assets of $753.7  million,  total deposits of $661 milllion
and stockholdders' equity of approximately $74.3 million.

<PAGE>

Item 7(b).  Financial Statements, Pro Forma Financial Information and Exhibits

                         PRO FORMA FINANCIAL INFORMATION

                                  INTRODUCTION


         The  following  pro forma  information  takes into  account  all of the
acquisitions  of HUBCO,  Inc.  ("HUBCO")  during 1998 which have closed prior to
July 6, 1998 (the date of this  filing)  and which  have been  accounted  for as
pooling of  interests  transactions.  On January  8, 1998  HUBCO  completed  its
acquisition of The Bank of Southington,  a state bank and trust company ("BOS").
The BOS  acquisition  was accounted  for as a pooling of interests  transaction.
HUBCO's  reported  financial  results for the first quarter of 1998 included the
results of the BOS acquisition  and HUBCO's  financial  statements  reported for
that period were restated to include the effects of the BOS merger. On April 24,
1998 HUBCO completed its acquisition of  Poughkeepsie  Financial Corp.  ("PFC"),
the parent company of a New York State based federally  chartered  savings bank.
The PFC acquisition was accounted for as a pooling of interests transaction.  On
May 29, 1998, HUBCO completed its acquisition of MSB Bancorp,  Inc. ("MSB"), the
parent company of another New York based federally  chartered  savings bank. The
MSB acquisition was accounted for as a pooling of interests transaction as well.
The following pro forma  financial  information  presents the combined pro forma
information  for  the  PFC,  MSB  and  BOS  transactions,  except  no pro  forma
information  is  presented  for BOS with respect to the three months ended March
31, 1998 or the quarter  then ended  because  HUBCO's  reported  results for the
three month period ended March 31, 1998 and the quarter then ended  included the
results for the BOS acquisition

         HUBCO has pending three other  acquisitions  which it anticipates  will
close in the third quarter of 1998. It has entered into merger  agreements  with
IBS Financial  Corp.  ("IBSF"),  Dime Financial  Corp.  ("Dime"),  and Community
Financial  Holding  Corporation  ("CFHC").  On June 24, 1998 HUBCO completed the
purchase of 21 branches of First Union  National  Bank located in New Jersey and
Connecticut  (the  "Completed  Branch  Purchase").  It  still  has  pending  the
acquisition of two additional branches from First Union National Bank located in
New York  (the  pending  acquisitions  of IBSF,  Dime and  CFHC,  as well as the
pending acquisition of the two First Union branches are referred to in this Form
8-K as the "Pending  Acquisitions").  On June 19, 1998, HUBCO issued $50,000,000
aggregate  principal  amount of 7.65% Trust Preferred  Securities (the "Recently
Completed Trust Preferred Issuance"),  which are essentially junior subordinated
debt.  None of the  transactions  referred to in this paragraph are reflected in
the pro forma information.

              Pro Forma Unaudited Combined Condensed Balance Sheet
                    of HUBCO, PFC, and MSB for March 31,1998


         The  following pro forma  unaudited  combined  condensed  balance sheet
combines the historical consolidated balance sheets of HUBCO, PFC and MSB giving
effect to the acquisitions  which were accounted for as a  pooling-of-interests,
as if the  acquisitions  had been  effective on March 31, 1998 and the pro forma
adjustments described in the notes to the pro forma financial  information.  The
historical  financial  information for HUBCO in the condensed  balance sheet for
March 31,  1998  already  includes  the effects of the merger with BOS which was
consummated  on  January  12,  1998 and has been  accounted  for as a pooling of
interests.  The information  set forth below should be read in conjunction  with
the  historical  consolidated  financial  statements  of  HUBCO,  PFC  and  MSB,
including their respective  notes thereto,  which are contained in the Form 8-Ks
to which this Form 8-K is amendatory.  Anticipated  cost savings net of expected
acquisition-related  expenses and  restructuring  charges are not expected to be
material to the acquisitions and therefore the pro forma financial data does not
give effect to these items. The information for the three months ended March 31,
1998 is based on the respective  historical  unaudited  financial  statements of
HUBCO, PFC and MSB. The pro forma financial statements of HUBCO included in this
Form 8-K do not reflect the Completed Branch Purchase or the Recently  Completed
Trust  Preferred  Offering  and do not  reflect the  Pending  Acquisitions.  The
historical amounts presented in future financial statements of HUBCO for periods
reported  in this  Form  8-K will  differ  and in  certain  cases,  will  differ
materially  as  a  result  of  the  effects  of   accounting   for  the  Pending
Acquisitions,   when  consummated,  as  pooling  of  interests.  The  pro  forma
information  is not  necessarily  indicative of the results of operations  which
would  have  been  achieved  had the  acquisitions  been  consummated  as of the
beginning  of the  periods for which such data are  presented  and should not be
construed as being representative of future periods.  The financial  information
also does not reflect  one-time merger related and  restructuring  charges which
will be incurred in  connection  with the PFC and MSB  acquisitions  and Pending
Acquisitions.

<PAGE>

<TABLE>
<CAPTION>

Pro forma Unaudited Combined Condensed Balance Sheet
As of March 31, 1998
($ in thousands, except per share data)

                                                                            Pro forma                  Pro forma        Pro forma
Assets                                   HUBCO             PFC             Adjustments       MSB       Adjustments       Combined
- ------                                   ------------------------------------------------------------------------------------------
<S>                                         <C>             <C>            <C>            <C>          <C>               <C>       
Cash and due from banks                     $  147,640      $     9,952    $      -       $   14,549   $       -          $ 172,141
Federal funds sold                              76,958                -                       56,655                        133,613
Securities                                     864,529          149,463     (12,604) (1)     230,490     (24,614) (4)     1,207,264
Loans                                        1,836,360          666,641                      400,000                      2,903,001
Less: Allowance for loan losses                (40,337)         (12,123)                      (3,468)                       (55,928)
                                            ----------      -----------    -------------   ---------   --------------   ------------
    Total loans                              1,796,023          654,518           -          396,532           -          2,847,073
                                            ----------      -----------    -------------   ---------   --------------   ------------
Other assets                                   137,541           34,911                       27,191       4,284 (5)        203,927
Intangibles, net of amortization                28,276                -                       28,250                         56,526
                                            ----------      -----------    -------------   ---------   --------------   ------------
     Total Assets                           $3,050,967       $  848,844    $(12,604)       $ 753,667   $ (20,330)        $4,620,544
                                            ==========      ===========    =============   =========   ==============   ============

Liabilities and Stockholders' Equity
Deposits:
     Noninterest bearing                    $  623,023      $    22,674    $      -        $  53,263   $       -         $  698,960
     Interest bearing                        1,824,993          603,706                      609,758                      3,038,457
                                            ----------      -----------    -------------   ---------   --------------   ------------
          Total deposits                     2,448,016          626,380                      663,021                      3,737,417
                                            ----------      -----------    -------------   ---------   --------------   ------------
Borrowings                                     216,915          143,137                          474                        360,526
Other liabilities                               35,767            7,582           -           15,857           -             59,206
                                            ----------      -----------    -------------   ---------   --------------   ------------
     Total Liabilities                       2,700,698          777,099           -          679,352           -          4,157,149
Subordinated debt                              100,000                -                            -                        100,000
Capital Trust Securities                        50,000                -                            -                         50,000
Stockholders' Equity:
     Preferred stock                                50                -           -                6          (6)  (6)           50
     Common stock                               40,305              128       6,059  (2)          30       5,034   (7)       51,556
     Additional paid in capital                 75,974           67,541     (18,663) (3)      48,069     (19,154)  (8)      153,767
     Retained earnings                          75,200            6,149           -           31,414           -            112,763
     Treasury stock                                  -           (1,937)           -          (3,941)           -            (5,878)
     Employee stock awards and
      unallocated shares held 
      by ESOP, at cost.                           (708)               -           -             (224)          -               (932)

     Unrealized gain (loss)on 
        securities available for sale            9,448            (136)           -           (1,039)     (6,204)  (9)        2,069

                                            ----------     ------------    -------------   ---------   -----------------  ---------
          Total Stockholders' Equity           200,269           71,745     (12,604)          74,315     (20,330)           313,395
                                            ----------     ------------    -------------   ---------   -----------------  ---------
     Total Liabilities and 
       Stockholders' Equity
                                            $3,050,967       $  848,844    $(12,604)       $ 753,667    $(20,330)        $4,620,544
                                            ==========     ============    =============   =========   =================  =========


Common shares outstanding 
  (in thousands)                                22,669           12,776                        2,844                         28,997

Book value per common share                 $     8.83        $    5.62                    $   21.75                      $  10.81

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

Notes to pro forma  unaudited  combined  condensed  balance  sheet  (dollars  in
thousands):


<S>                                                                                    <C>
(1) Eliminate  1,177,500  shares owned by HUBCO of PFC Common Stock at a cost of
    $12,604.

(2) Eliminate 12,775,963 shares of PFC common shares outstanding, $0.01 par value.     $   (128)
    Issuance of 3,479,539 shares of HUBCO Common Stock, $1.778 stated value               6,187
                                                                                        --------
                                                                                       $  6,059

(3)  Adjustment  to Common Stock                                                       $ (6,059)
     Eliminate  HUBCO's  investment in PFC of 1,177,500 shares of PFC Common Stock,  
     at cost                                                                           $(12,604)
                                                                                       ---------
                                                                                       $(18,663)

(4)  Eliminate  54,200  shares owned by HUBCO of MSB  Common  Stock at a cost of
     $1,166 and  unrealized  gain of $873 and  600,000  shares of MSB  Preferred
     Stock at a cost of $12,960 and an unrealized gain of $9,615.
                                                                              

(5)  Elimination of deferred tax assets  related to the  unrealized  gain of the
     MSB common shares and preferred shares owned by HUBCO.

(6)  Eliminate 600,000 shares of MSB Preferred Stock, $0.01 par value                  $     (6)

(7)  Eliminate 3,045,000 shares of MSB common shares outstanding, $0.01 par value.     $    (30)
     Issuance of 2,848,263 shares of HUBCO Common Stock, $1.778 stated value              5,064
                                                                                       ---------
                                                                                       $  5,034

(8)  Adjustment to Preferred Stock                                                     $      6
     Adjustment to Common Stock                                                        $ (5,034)
     Eliminate  HUBCO's investment in MSB of 54,200 shares of MSB Common  Stock,
     at cost and 600,000 shares of MSB Preferred Stock, at cost                         (14,126)
                                                                                       ---------
                                                                                       $(19,154)
(9)  Eliminate  Unrealized  gain on 54,200 shares of MSB Common Stock and 600,000
     shares of MSB Preferred Stock, net of tax.

</TABLE>

<PAGE>

         Pro Forma Unaudited Combined Condensed Statements of Income of
                             HUBCO, PFC, MSB and BOS

         The  following pro forma  unaudited  combined  condensed  statements of
income  combine  the  historical  consolidated  statements  of  income  of HUBCO
(restated  as  described  below),  PFC,  MSB,  and  BOS  giving  effect  to  the
acquisitions  which  are  accounted  for  as a  pooling-of-interests,  as if the
acquisitions had occurred on the first day of the applicable  periods  indicated
herein,  and the pro forma  adjustments  described in the notes to the pro forma
combined  financial  statements.  For the three months ended March 31, 1998, the
reported financial information for HUBCO included the effects of the merger with
BOS which was consummated on January 12, 1998 and,  therefore,  BOS is not shown
separately on the pro forma  information  for the quarter ending March 31, 1998.
The  information  set  forth  below  should  be read  in  conjunction  with  the
historical  consolidated  financial  statements  of HUBCO,  PFC and MSB, and the
related   notes   thereto.    Anticipated   cost   savings   net   of   expected
acquisition-related  expenses and  restructuring  charges are not expected to be
material to the acquisitions and therefore the pro forma financial data does not
give effect to these items. The pro forma financial statements of HUBCO included
in this Form 8-K are not restated to reflect the  Completed  Branch  Purchase or
the Recently  Completed Trust Preferred  Issuance and do not reflect the Pending
Acquisitions. The historical amounts presented in future financial statements of
HUBCO for periods  reported  in this Form 8-K will differ and in certain  cases,
will differ  materially as a result of the effects of accounting for the Pending
Acquisitions,   when  consummated,  as  pooling  of  interests.  The  pro  forma
information  is not  necessarily  indicative of the results of operations  which
would  have  been  achieved  had the  acquisitions  been  consummated  as of the
beginning  of the  periods for which such data are  presented  and should not be
construed as being representative of future periods.  The financial  information
also does not reflect  one-time merger related and  restructuring  charges which
will be incurred in  connection  with the PFC and MSB  acquisitions  and Pending
Acquisitions.

<TABLE>
<CAPTION>

Pro forma Unaudited Combined Condensed Statements of Income
For the Three Months Ended March 31, 1998
($ in thousands, except per share data)

                                                                                             Pro Forma           Pro Forma
                                                        HUBCO             PFC        MSB     Adjustments          Combined
                                                       ---------------------------------------------------------------------
<S>                                                    <C>          <C>          <C>          <C>             <C>           
Interest on loans                                      $  40,582    $  13,932    $  8,068     $     -         $  62,582
Interest on securities                                    12,586        2,524       3,074       (284)  (1)       17,900
Other interest income                                        561            7       1,096           -             1,664
                                                       ---------   -----------  ---------   --------------   -----------
     Total Interest Income                                53,729       16,463      12,238       (284)            82,146
                                                       ---------   -----------  ---------   --------------   -----------
Interest on deposits                                      13,421        7,080       6,210           -            26,711
Interest on borrowings                                     5,291        2,324           6           -             7,621
                                                       =========   ===========   ========   ==============   ===========
     Total Interest Expense                               18,712        9,404       6,216           -            34,332
                                                       ---------   -----------  ---------   --------------   -----------
Net Interest Income before
    provision for loan loss                               35,017        7,059       6,022       (284)            47,814
Provision for loan losses                                  1,939        2,850       1,324           -             6,113
                                                       ---------   -----------  ---------   --------------   -----------
Net Interest Income after
     provision for loan loss                              33,078        4,209       4,698       (284)            41,701
Noninterest income                                        10,948          264       1,283           -            12,495
Noninterest expense                                       27,404        5,664       4,872           -            37,940
                                                       ---------   -----------  ---------   --------------   -----------
Income (loss) before income
  taxes                                                   16,622       (1,191)      1,109       (284)            16,256
Income tax provision (benefit)                             5,652         (420)        439           -             5,671
                                                       ---------   -----------  ---------   --------------   -----------
     Net Income (loss)                                 $  10,970    $    (771)  $     670     $ (284)         $  10,585
                                                       =========   ===========  =========   ==============   ===========

Earnings per share:
  Basic                                                $    0.48    $  (0.06)   $    0.14                     $    0.37
  Diluted                                              $    0.48    $  (0.06)   $    0.13                     $    0.36

Weighted Average Common Shares:
     (in thousands)
  Basic                                                   22,644       12,712       2,840                        28,949
  Diluted                                                 22,952       13,474       2,881                        29,527

See notes to pro forma unaudited combined condensed statements of income.
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


Pro forma Unaudited Combined Condensed Statements of Income
For the Year Ended December 31, 1997
($ in thousands, except per share data)

                                                                                                        Pro Forma          Pro Forma
                                                HUBCO          BOS           PFC              MSB       Adjustments         Combined
                                           -----------------------------------------------------------------------------------------
<S>                                           <C>         <C>         <C>             <C>              <C>                <C>  
Interest on loans                             $  160,107  $   7,945   $     55,050    $     29,622     $        -         $  252,724
Interest on securities                            56,710      2,321         11,602          21,674        (1,134) (1)         91,173
Other interest income                              1,224        131             71           1,868              -              3,294
                                           -------------  ---------  -------------    ------------     ---------------    ----------
     Total Interest Income                       218,041     10,397         66,723          53,164        (1,134)            347,191
                                           -------------  ---------  -------------    ------------     ---------------    ----------
Interest on deposits                              53,855      3,613         28,211          28,653                -          114,332
Interest on borrowings                            23,942         51         11,064              27              -             35,084
                                           =============  =========  =============    ============     ===============    ==========
     Total Interest Expense                       77,797      3,664         39,275          28,680              -            149,416
                                           -------------  ---------  -------------    ------------     ---------------    ----------
Net Interest Income before
    provision for loan loss                      140,244      6,733         27,448          24,484        (1,134)            197,775
Provision for loan losses                          7,327      1,203          1,850           1,565              -             11,945
                                           -------------  ---------  -------------    ------------     ---------------    ----------
Net Interest Income after
     provision for loan loss                     132,917      5,530         25,598          22,919        (1,134)            185,830
Noninterest income                                41,107        543          3,574           4,738              -             49,962
Noninterest expense                               93,593      5,351         24,484          23,854              -            147,282
                                           -------------  ---------  -------------    ------------     ---------------    ----------
Income before income taxes                        80,431        722          4,688           3,803        (1,134)             88,510
Income tax provision                              31,117        395          2,259           1,522              -             35,293
                                           -------------  ---------  -------------    ------------     ---------------    ----------
     Net Income                             $     49,314  $     327  $       2,429    $      2,281      $ (1,134)          $  53,217
                                           =============  =========  =============    ============     ===============    ==========

Earnings per share:
  Basic                                     $       2.20  $    0.26  $        0.19   $        0.40                          $   1.80
  Diluted                                   $       2.10  $    0.26  $        0.18   $        0.40                          $   1.73

Weighted Average Common Shares:
     (in thousands)
  Basic                                           22,156      1,234         12,595            2,838                           29,164
  Diluted                                         23,443      1,234         13,239            2,870                           30,676

</TABLE>

See notes to pro forma unaudited combined condensed statements of income.

<PAGE>

<TABLE>
<CAPTION>

Pro forma Unaudited Combined Condensed Statement of Income
For the Year Ended December 31, 1996
($ in thousands, except per share data)

                                                                                                       Pro Forma          Pro Forma
                                           HUBCO           B0S            PFC               MSB       Adjustments          Combined
                                   -------------------------------------------------------------------------------------------------
<S>                                     <C>             <C>         <C>              <C>           <C>                    <C>
Interest on loans                       $ 149,548       $  7,224    $    51,907      $    24,636   $          -           $  233,315
Interest on securities                     53,581          1,914         11,566           28,437        (1,102)  (1)          94,396
Other interest income                       1,053            189            147            1,277              -                2,666
                                      -----------       --------    -----------     ------------   ------------------    -----------
     Total Interest Income                204,182          9,327         63,620           54,350        (1,102)              330,377
                                      -----------       --------    -----------     ------------   ------------------    -----------
Interest on deposits                       62,704          3,342         25,834           30,710              -              122,590
Interest on borrowings                     10,124              1         12,023               83              -               22,231
                                      ===========       ========    ===========     ============   ==================    ===========
     Total Interest Expense                72,828          3,343         37,857           30,793              -              144,821
                                      -----------       --------    -----------      -----------   ------------------    -----------
Net Interest Income before
     provision for loan losses            131,354          5,984         25,763           23,557        (1,102)              185,556
Provision for loan losses                  12,295            225            850            1,400              -               14,770
                                      -----------       --------    -----------      -----------   ------------------    -----------
Net Interest Income after
     provision for loan losses            119,059          5,759         24,913           22,157        (1,102)              170,786
Noninterest income                         30,276            535          1,462            4,027              -               36,300
Noninterest expense                       116,239          4,507         23,976           23,369              -              168,091
                                      -----------       --------    -----------     ------------   ------------------    -----------
Income before income taxes                 33,096          1,787          2,399            2,815        (1,102)               38,995
Income tax provision                       11,599            649            963            1,104              -               14,315
                                      -----------       --------    -----------     ------------   ------------------    -----------
     Net Income                       $    21,497       $  1,138    $     1,436     $      1,711      $ (1,102)          $    24,680
                                      ===========       ========    ===========     ============   ==================    ===========

 Earnings per share:
  Basic                               $      0.92     $     0.92    $      0.11     $       0.22                         $      0.81
  Diluted                             $      0.88     $     0.92    $      0.11     $       0.22                         $      0.79

Weighted Average Common Shares:
     (in thousands)
  Basic                                    22,508          1,230            12,547            2,780                           29,440
  Diluted                                  24,309          1,230            12,910            2,809                           31,380

</TABLE>

See notes to pro forma unaudited combined condensed statements of income.

<PAGE>

<TABLE>
<CAPTION>

Pro forma Unaudited Combined Condensed Statement of Income
For the Year Ended December 31, 1995
($ in thousands, except per share data)

                                                                                                          Pro Forma       Pro Forma
                                                  HUBCO        B0S           PFC             MSB         Adjustments       Combined
                                            ----------------------------------------------------------------------------------------
<S>                                         <C>            <C>       <C>             <C>             <C>                <C>       
Interest on loans                           $   147,087    $  7,064  $     45,496    $     19,831    $       -          $   219,478
Interest on securities                           54,929       1,243        13,278           8,592            -               78,042
Other interest income                             1,635         300           185             728            -                2,848
                                            -----------    --------  ------------    ------------     --------------    ------------
     Total Interest Income                      203,651       8,607        58,959          29,151            -              300,368
                                            -----------    --------  ------------    ------------     --------------    ------------
Interest on deposits                             61,677       2,921        24,321          13,742            -              102,661
Interest on borrowings                            8,763          24        11,154           1,441            -               21,382
                                            ===========    ========  ============    ============     ==============    ============
     Total Interest Expense                      70,440       2,945        35,475          15,183            -              124,043
                                            -----------    --------  ------------    ------------     --------------    ------------
Net Interest Income before
      provision for loan losses                 133,211       5,662        23,484          13,968            -              176,325
Provision for loan losses                         9,515         759         1,525             483            -               12,282
                                            -----------    --------  ------------    ------------     --------------    ------------
Net Interest Income after
      provision for loan losses                 123,696       4,903        21,959          13,485            -              164,043
Noninterest income                               28,225         452        (5,914)          2,168            -               24,931
Noninterest expense                             102,842       3,742        18,269          11,670            -              136,523
                                            -----------    --------  ------------    ------------     --------------    ------------
Income (loss) before income
   taxes                                         49,079       1,613        (2,224)          3,983            -               52,451
Income tax provision
  (benefit)                                      14,514         570       (18,486)          1,622        17,847 (2)          16,067
                                            -----------    --------  ------------    ------------     --------------    ------------
     Net Income                             $    34,565    $  1,043  $     16,262    $      2,361      $(17,847)         $   36,384
                                            ===========    ========  ============    ============     ==============    ============

Earnings per share:
  Basic                                     $     1.52    $   0.86   $      1.30    $       1.46                        $     1.27
  Diluted                                   $     1.43    $   0.86   $      1.27    $       1.42                        $     1.21

Weighted Average Common Shares:
     (in thousands)
  Basic                                          22,127       1,216        12,483           1,616                            27,844
  Diluted                                        24,205       1,216        12,855           1,664                            30,082

</TABLE>

See notes to pro forma unaudited combined condensed statements of income.


<PAGE>

Notes to pro forma unaudited combined condensed statements of income (dollars in
thousands):

(1) Represents the elimination of preferred  stock dividends  previously paid by
MSB to HUBCO of $284 for the three  months  ended  March 31, 1998 and $1,134 and
$1,102 for the years ended December 31, 1997 and 1996, respectively.

(2) Reprsents the  restatement of PFC's  historical  1995 statement of income to
reflect the reversal of federal tax benefits  previously  recognized by PFC as a
result of PFC's reversal of its valuation  allowance on deferred tax assets. PFC
established a valuation  allowance on both federal and state deferred tax assets
upon adoption of SFAS #109 in 1993 due to uncertainties  regarding PFC's ability
to realize  its  deferred  tax  assets.  Subsequently,  as a result of  improved
profitability  in 1995,  the  valuation  allowance  was  reversed,  resulting in
significant  income tax benefits in 1995. The pro forma adjustment to income tax
provision  (benefit)  is a reversal of the federal  portion of the tax  benefits
described above.


                                   SIGNATURES

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

                                                     HUBCO, INC.

                                               JOSEPH F. HURLEY               
Dated: July 6, 1998                       By: _________________________________
                                               Joseph F. Hurley
                                               Chief Financial Officer




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