VALLEY NATIONAL BANCORP
10-Q/A, 1999-08-18
NATIONAL COMMERCIAL BANKS
Previous: COOPER COMPANIES INC, 8-K, 1999-08-18
Next: FIRST FINANCIAL CORP /IN/, 8-K/A, 1999-08-18




                                UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                               -----------------
                                  FORM 10-Q

(Mark One)
   [X]   Quarterly Report Pursuant to Section 13 or 15 (d) of the
                  Securities Exchange Act of 1934
                  For the Quarterly Period Ended June 30, 1999

   [   ] Transition Report Pursuant to Section 13 or 15 (d) of the
                  Securities Exchange Act of 1934
                  For the transition period from __________ to __________

                   Commission File Number 0-11179

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

                           VALLEY NATIONAL BANCORP
          (Exact name of registrant as specified in its charter)


                                 New Jersey
                       (State or other Jurisdiction of
                        incorporation or organization)


                                  22-2477875
                     (I.R.S. Employer Identification No.)


                  1455 Valley Road, Wayne, New Jersey 07474-0558
                    (Address of principal executive offices)


                                    973-305-8800
                (Registrant's telephone number, including area code)


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

                               Yes X     No

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

Common Stock (No par value), of which  60,404,825 shares were outstanding as of
August 9, 1999.



                               TABLE OF CONTENTS


                                                                   Page Number

PART I      FINANCIAL INFORMATION

Item 1.  Financial Statements
         Consolidated Statements of Financial Condition (Unaudited)
                June 30, 1999 and December 31, 1998                     3

         Consolidated Statements of Income (Unaudited)
                Six and Three Months Ended June 30, 1999 and 1998       4

         Consolidated Statements of Cash Flows (Unaudited)
                Six Months Ended June 30, 1999 and 1998                 5

         Notes to Consolidated Financial Statements (Unaudited)         6

Item 2.  Management's Discussion and Analysis of
                Financial Condition and Results of Operations           7

Item 3.  Quantitative and Qualitative Disclosures
                About Market Risk                                       23

PART II  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K                               24


         SIGNATURES                                                     25


<PAGE>

                                PART I

Item 1.  Financial Statements

VALLEY NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)
(in thousands)

<TABLE>
<CAPTION>

                                                       June 30,   December 31,
                                                        1999          1998
<S>                                                      <C>          <C>
Assets
Cash and due from banks                               $ 176,720     $ 185,921
Federal Funds sold                                           --       108,100
Investment securities held to maturity, fair value
     of $316,960 and $288,312 in 1999 and 1998,
     respectively                                       335,157       286,890
Investment securities available for sale              1,152,431     1,023,188
Trading account securities                                   --         1,592
Loans                                                 4,298,824     4,124,194
Loans held for sale                                       9,902        23,455
Less: Allowance for possible loan losses                (54,894)      (54,641)
Net loans                                             4,253,832     4,093,008
Premises and equipment                                   82,170        82,808
Accrued interest receivable                              34,946        32,197
Other assets                                             74,848        65,265
     Total assets                                    $6,110,104    $5,878,969

Liabilities
Deposits:
     Non-interest bearing deposits                   $  925,109    $  924,217
     Interest bearing:
          Savings                                     2,057,977     2,130,125
          Time                                        2,062,389     1,915,807
            Total deposits                            5,045,475     4,970,149

Federal funds purchased and securities sold under
     repurchase agreements                               41,839        34,950
Treasury tax and loan account and other short-term
     borrowings                                          49,332        22,667
Other borrowings                                        364,916       212,949
Accrued expenses and other liabilities                   45,332        48,445

     Total liabilities                                5,546,894     5,289,160

Shareholders' Equity
Common stock, no par value, authorized 103,359,375
   shares, issued 60,623,939 shares in 1999 and
   58,951,595 in 1998                                    25,988        26,079
Surplus                                                 325,492       331,337
Retained earnings                                       222,350       235,879
Unallocated common stock held by Employee
    Benefit Plan                                         (1,229)       (1,331)
Accumulated other comprehensive (loss) income            (2,809)        4,031
                                                        569,792       595,995
Treasury stock, at cost (234,081 shares in 1999
   and 236,735 shares in 1998)                           (6,582)       (6,186)

       Total shareholders' equity                       563,210       589,809

       Total liabilities and shareholders' equity   $ 6,110,104   $ 5,878,969

</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>

VALLEY NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
<TABLE>

(in thousands, except per share data)
<CAPTION>

                                           Six Months Ended  Three Months Ended
                                                 June 30,          June 30,
                                         1999        1998       1999      1998

<S>                                         <C>       <C>        <C>      <C>
Interest Income
Interest and fees on loans              $ 165,138  $ 164,582 $  83,316  $82,773
Interest and dividends on  investment
 securities:
     Taxable                               36,722     32,677    18,626   16,102
     Tax-exempt                             3,587      4,437     1,843    2,163
     Dividends                              1,174        985       580      483
Interest on federal funds sold and other
 short-term investments                     2,318      2,560     1,429    1,307
     Total interest income                208,939    205,241   105,794  102,828
Interest Expense
Interest on deposits:
     Savings deposits                      20,103    23,410     10,097   11,810
     Time deposits                         50,454    55,035     25,538   27,235
Interest on federal funds purchased and
     securities sold under repurchase
     agreements                               529       561       277       346
Interest on other short-term borrowings       717       779       390       455
Interest on other borrowings                9,295     4,451     5,235     2,197
     Total interest expense                81,098    84,236    41,537    42,043
Net Interest Income                       127,841   121,005    64,257    60,785
Provision for possible loan losses          3,775     6,105     1,775     3,460
Net Interest Income after Provision for
  Possible Loan Losses                    124,066   114,900    62,482    57,325
Non-Interest Income
Trust income                                1,096       940       554       492
Service charges on deposit accounts         7,091     6,722     3,572     3,495
Gains on securities transactions, net       2,431     1,040       456       128
Fees from loan servicing                    3,853     3,576     1,921     2,001
Credit card fee income                      4,199     5,198     2,208     2,675
Gains on sales of loans, net                1,448     2,642       785     1,578
Other                                       4,404     2,476     2,303     1,250
     Total non-interest income             24,522    22,594    11,799    11,619
Non-Interest Expense
Salary expense                             28,465    27,569    14,047    13,768
Employee benefit expense                    6,311     6,084     3,171     3,053
FDIC insurance premiums                       624       641       311       314
Occupancy and equipment expense             9,796    10,689     5,054     5,584
Credit card expense                         2,646     5,514     1,332     2,369
Amortization of intangible assets           2,142     2,250       818     1,261
Merger-related charges                      3,005        --     3,005        --
Other                                      14,512    14,725     7,498     7,412
     Total non-interest expense            67,501    67,472    35,236    33,761
Income Before Income Taxes                 81,087    70,022    39,045    35,183
Income tax expense                         29,201    19,671    13,648     9,313
Net Income                               $ 51,886  $ 50,351  $ 25,397  $ 25,870
Earnings Per Share:
     Basic                               $   0.85  $   0.82  $   0.42  $   0.42
     Diluted                             $   0.84  $   0.81  $   0.41  $   0.42
Weighted Average Number of Shares Outstanding:
     Basic                           61,184,464 61,370,668 60,885,740 61,341,156
     Diluted                         61,814,801 62,228,962 61,558,760 62,218,153

</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>

VALLEY NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in thousands)
<TABLE>
<CAPTION>

                                                               Six Months Ended
                                                                    June 30,
                                                               1999       1998
<S>                                                              <C>       <C>
Cash flows from operating activities:
     Net income                                              $ 51,886  $ 50,351
     Adjustments to reconcile net income to net cash
        provided by operating activities:
     Depreciation and amortization                              5,838     6,655
     Amortization of compensation costs pursuant to long
        term stock incentive plan                                 440       792
     Provision for possible loan losses                         3,775     6,105
     Net amortization of premiums and accretion of discounts    2,253     1,418
     Net gains on securities transactions                      (2,431)   (1,040)
     Proceeds from sales of loans                              57,675    78,669
     Gain on sales of loans                                    (1,448)   (2,642)
     Proceeds from recoveries on previously charged-off loans   1,884     1,392
     Net increase in accrued interest receivable and other
       assets                                                  (9,914)   (1,264)
     Net increase (decrease) in accrued expenses and other
       liabilities                                                405      (178)
     Net cash provided by operating activities                110,363   140,258
Cash flows from investing activities:
     Proceeds from maturing investment securities held
        to maturity                                            27,764    28,654
     Purchases of investment securities held to maturity     (119,055)  (24,771)
     Proceeds from sales of investment securities available
       for sale                                                 8,497    40,348
     Proceeds from maturing investment securities available
       for sale                                               235,416   208,921
     Purchases of investment securities available for sale   (341,697) (181,313)
     Proceeds from sales of trading account securities          1,415        --
     Purchases of mortgage servicing rights                    (4,212)   (9,564)
     Net decrease (increase) in federal funds sold and
        other short-term investments                          108,100   (40,325)
     Net increase in loans made to customers                 (222,710) (148,686)
     Purchases of premises and equipment, net of sales         (3,058)   (5,265)
     Net cash used in investing activities                   (309,540) (132,001)

Cash flows from financing activities:
     Net increase in deposits                                  75,326    10,186
     Net increase in federal funds purchased and other
        short-term borrowings                                  33,554    23,052
     Advances of other borrowings                             183,000        --
     Repayments of other borrowings                           (31,033)   (8,030)
     Dividends paid to common shareholders                    (29,276)  (23,943)
     Addition of common shares to treasury                    (46,036)   (6,674)
     Common stock issued, net of cancellations                  4,441       347
     Net cash provided by (used in) financing activities      189,976    (5,062)
Net (decrease) increase in cash and due from banks             (9,201)    3,195
Cash and due from banks at January 1                          185,921   161,170
Cash and due from banks at June 30                         $  176,720 $ 164,365
Supplemental cash flow disclosures:
     Cash paid for interest on deposits and other
        borrowings                                         $   80,585 $  84,959
     Cash paid for federal and state income taxes              28,179    15,949
     Transfer of Ramapo securities from held to maturity
      to available for sale                                    42,387        --

</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>

                               VALLEY NATIONAL BANCORP
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                     (Unaudited)

1.       Consolidated Financial Statements

         The  Consolidated  Statements of Financial  Condition as of June 30,
1999 and December 31, 1998, the  Consolidated Statements of Income for the six
and three month periods  ended June 30, 1999 and 1998 and the  Consolidated
Statements of Cash  Flows  for the six  month  periods  ended  June 30,  1999
and 1998 have been  prepared  by  Valley  National  Bancorp ("Valley")  without
audit.  In  the  opinion  of  management,  all  adjustments  (which  included
only  normal  recurring adjustments)  necessary to present fairly Valley's
financial  position,  results of operations,  and cash flows at June 30,
1999 and for all periods presented have been made.

Certain  information  and footnote  disclosures normally  included in financial
statements  prepared in  accordance  with generally  accepted  accounting
principles have been omitted.  These consolidated  financial  statements are to
be read in conjunction  with the  financial  statements  and notes  thereto
included in Valley's  December 31, 1998 Annual  Report to Shareholders. Certain
prior  period  amounts  have been  reclassified  to conform to 1999  financial
presentations.  The consolidated financial statements of Valley have been
restated to include Ramapo for all periods presented.

2.       Earnings Per Share

         Earnings per share amounts and weighted  average  shares  outstanding
have been restated to reflect the 5 percent stock dividend declared
April 7, 1999 to Shareholders of record on May 7, 1999 and  issued May 18, 1999.

3.       Recent Developments

         On  June  11,  1999,  Valley  acquired  Ramapo  Financial  Corporation
("Ramapo"),  parent  of  The  Ramapo  Bank headquartered  in Wayne, New Jersey.
At the date of  acquisition,  Ramapo had total assets of $344.0 million and
deposits of $299.5  million,  with 8 branch  offices.  The  transaction  was
accounted for using the pooling of interests  method of accounting and resulted
in the issuance of  approximately  4.0 million shares of Valley common stock.
Each share of common stock of Ramapo was exchanged for 0.44625 shares of Valley
common stock.  The consolidated  financial  statements of Valley have been
restated to include Ramapo for all periods presented.

         During  the  second  quarter of 1999, Valley  recorded  merger-related
charges  of $3.0  million  related to the acquisition  of Ramapo.  On an after
tax basis,  these  charges  totaled  $2.2  million or $0.04 per diluted  share.
These charges include only identified  direct and incremental costs associated
with this  acquisition.  Items included in these charges include the following:
personnel expenses which include severance payments and benefits for terminated
employees, principally,  senior executives of Ramapo; real estate expenses
related to the closing of a duplicate branch;  professional fees which include
investment  banking,  accounting and legal fees;  and other expenses which
include data  processing and the  write-off of supplies and other  assets not
considered  useful in the  operation  of the combined  entity.  The major
components of merger-related  charges,  consisting of real estate  dispositions,
professional fees, personnel expenses and other  expenses  totaled  $300
thousand,  $1.1  million,  $1.1  million  and $500  thousand,  respectively.
Of the total merger-related  charges $2.6  million,  or 87.4 percent were paid
through June 30, 1999.  It is expected that the remaining liability will be
fully utilized in 1999.

         During the second quarter,  Valley National Bank received approval and
a license from the New Jersey Department of Banking and Insurance to sell title
insurance  through a separate  subsidiary,  known as Wayne Title,  Inc. After
the close of the second  quarter,  Valley acquired the assets of an agency
office of  Commonwealth  Land Title Insurance  Company and began to sell both
commercial and residential title insurance policies.

         On July 30, 1999, Valley acquired New Century Asset Management Company
("New Century"),  a NJ-based money manager with $120  million of assets  under
management.  New Century was  purchased  on an earn-out basis and will continue
its operation as a wholly owned subsidiary of Valley National Bank.

<PAGE>

4.       Accumulated Other Comprehensive (Loss) Income

Valley's accumulated other comprehensive  income consists of foreign currency
translation  adjustments and unrealized gains (losses)  on  securities.  The
following  table  shows the related tax  effects on each  component  of
accumulated other comprehensive income for the six and three months ended
June 30, 1999 and 1998.

<TABLE>
<CAPTION>

                                             Six Months Ended  Six Months Ended
                                              June 30, 1999      June 30, 1998

<S>                                                    <C>                <C>
Net income                                             $51,886          $50,351

Accumulated other comprehensive (loss) income,
      net of tax:
  Foreign currency translation adjustments                 349             (184)
  Unrealized gains(losses) on securities:
     Unrealized holding losses arising during
        period                               $(8,733)            $(280)
     Less: reclassification adjustment for
        gains realized in net income           1,544               624
     Net unrealized (losses) gains                     (7,189)              344
Other comprehensive (loss) income                      (6,840)              160
Accumulated other comprehensive income                $45,046           $50,511


</TABLE>

<TABLE>
<CAPTION>

                                          Three Months Ended Three Months Ended
                                             June 30, 1999      June 30, 1998

<S>                                                    <C>               <C>
Net income                                            $25,397           $25,870

Accumulated other comprehensive (loss) income,
      net of tax:
  Foreign currency translation adjustments                205              (234)
  Unrealized gains(losses) on securities:
     Unrealized holding losses arising
         during period                     $(4,836)            $(791)
     Less: reclassification adjustment
         for gains realized in net income      290                30
     Net unrealized losses                            (4,546)              (761)
Other comprehensive loss                              (4,341)              (995)
Accumulated other comprehensive income               $21,056            $24,875

</TABLE>


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

Cautionary Statement Concerning Forward-Looking Statements

This Form 10-Q, both in the MD & A and elsewhere,  contains  forward-looking
statements  within the meaning of the Private Securities  Litigation  Reform
Act of 1995.  Such  statements  are not  historical  facts and  include
expressions  about management's  confidence  and  strategies  and  management's
expectations  about new and existing  programs and  products, relationships,
opportunities,  technology and market  conditions.  These statements may be
identified by an "asterisk" (*) or such  forward-looking  terminology as
"expect," "look,"  "believe,"  "anticipate,"  "may," "will," or similar
statements or variations of such terms.  Such  forward-looking  statements
involve  certain risks and  uncertainties.  These include, but are not limited
to, the  direction  of interest  rates,  continued  levels of loan  quality and
origination  volume, continued  relationships with major customers including
sources for loans,  successful  completion of the implementation of Year 2000
technology  changes,  as well as the  effects of  economic conditions and legal
and  regulatory  barriers  and structure.  Actual results may differ materially
from such  forward-looking  statements.  Valley assumes no obligation for
updating any such forward-looking statement at any time.

Earnings Summary

Net income for the six months  ended  June 30,  1999 was $51.9  million,  or
$0.84 per diluted  share  including  a merger related  charge of $2.2  million,
net of tax or $0.04 per  diluted  share.  These  results  compare to net income
of $50.4 million,  or $0.81 per diluted  share for the same  period in 1998
(all data has been  restated  for the Ramapo  merger and earnings per share
amounts have been  restated to give effect to a 5 percent  stock  dividend
issued May 18, 1999).  The annualized  return on average assets  decreased to
1.74 percent from 1.79 percent,  while the annualized  return on average
equity decreased to 17.60 percent from 18.37 percent, for the six months ended
June 30, 1999 and 1998, respectively.

Net income was $25.4  million or $0.41 per diluted  share for the three month
period ended June 30,  1999,  compared  with $25.9 million or $0.42 per diluted
share for the same period in 1998.

Net income for both the six and three month  periods  ended June 30,  1999
reflect  higher net  interest  income,  a lower provision for possible loan
losses, offset by higher non-interest expenses including merger-related charges
and a higher provision for income taxes.

Net Interest Income

Net interest  income is the largest source of Valley's  operating  income.  Net
interest  income on a tax equivalent  basis increased  to $130.0  million  from
$123.7  million  for the six months  ended June 30, 1999 as compared to the six
months ended June 30, 1998.  The increase in net  interest  income is due to
higher  average  balances of total  interest  earning assets,  primarily  loans
and taxable  investments,  partially  offset by lower average  interest  rates
for these interest earning  assets.  Also  contributing to the increase was a
decline in average  interest rates on average  balances of total interest
bearing  liabilities.  The net interest  margin was 4.56 percent for the six
months ended June 30, 1999  compared with 4.63 percent for the same period in
1998.

Average  interest  earning  assets  increased  $361.0  million,  or 6.2  percent
for the first six months of 1999 over the comparable  1998 amount.  This was
mainly the result of the increase in average  balance of loans of $217.6
million or 5.5 percent and the  increase  in average  balance of taxable
investments  of $180.0  million,  or 16.5  percent.  Included in taxable
investments  is Valley's  portfolio of trust  preferred  securities of $220.1
million,  at June 30, 1999.  Valley began  purchasing  these  securities in the
latter  part of the fourth  quarter of 1998 as part of a leverage  strategy to
increase  interest-earning  assets and net interest  income.  These  securities
are funded by borrowings  from the Federal Home Loan Bank ("FHLB") which are
included in other borrowings.

Average  interest-bearing  liabilities  for the first six months of 1999
increased  $260.5 million or 6.2 percent from the same period in 1998.  Average
demand  deposits  increased by $64.9 million or 8.1 percent over the comparable
1998 balance.  Average  savings  deposits  increased  $70.3  million or 3.6
percent  and  average  time  deposits,  mostly rate  sensitive municipal
deposits,  remained relatively  unchanged from 1998. Average other borrowings,
which include Federal Home Loans Bank advances,  increased $183.5 million, or
128.2 percent.

Average  interest rates, in all categories of interest  earning assets,
declined during the six months ended June 30, 1999 compared to the same period
in 1998.  The  largest  decline in average  rates was for loans,  which
decreased  by 41 basis points  to 7.91  percent.  Average  interest  rates on
total  interest  earning  assets  declined  38 basis  points to 7.40 percent.
Average  interest  rates also  declined on all interest  bearing  liabilities
by 37 basis points to 3.62 percent from 3.99 percent.  Average interest rates
on deposits  declined by 45 basis points to 3.45 percent.  Overall,  the decline
in average  interest  rates  coupled  with the growth in interest  earning
assets,  as  compared  to 1998,  caused the net interest margin to decline to
4.56 percent from 4.63 percent.

Net interest  income on a tax  equivalent  basis  increased to $65.4  million
from $62.1 million for the three months ended June 30, 1999 as compared  with
the same period in 1998.  This can be attributed  to a $436.5  million increase
in average interest  earning  assets  offset by an  increase  in average
interest  bearing  liabilities  of $344.8  million.  The net interest  margin
decreased to 4.51 percent for the three  months  ended June 30, 1999  compared
with 4.63 percent for the same period in 1998 as a result of increased  average
earning assets in conjunction  with the decline in average  interest rates.

<PAGE>

The  following  table  reflects the  components  of net interest  income for
each of the six months ended June 30, 1999 and 1998.


          ANALYSIS OF AVERAGE ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY AND
                     NET INTEREST EARNINGS ON A TAX EQUIVALENT BASIS

<TABLE>
<CAPTION>

                  Six Months Ended June 30, 1999    Six Months Ended June, 1998
                  Average                Average   Average              Average
                  Balance     Interest   Rate      Balance   Interest   Rate
                                         (in thousands)
<S>                 <C>       <C>       <C>         <C>          <C>       <C>
Assets
Interest earning
  assets
Loans (1)(2)    $4,182,369  $ 165,358    7.91%    $3,964,793 $ 164,858    8.32%
Taxable
 investments(3)  1,268,900     37,896    5.97      1,088,915    33,662    6.18
Tax-exempt
 investments(1)(3) 162,580      5,518    6.79        195,145     6,826    7.00
Federal funds sold
 and other short-
 term investments   93,317      2,318    4.97         97,335     2,560    5.26
Total interest
 earning assets  5,707,166 $  211,090    7.40      5,346,188 $ 207,906    7.78
Allowance for
 possible loan
 losses            (54,929)                          (53,464)
Cash and due
 from banks        148,703                           141,336
Other assets       174,173                           173,199
Unrealized gain
  on securities
  available for
  sale               2,590                             6,973
Total assets    $5,977,703                      $  5,614,232
Liabilities and
  Shareholders' Equity
Interest bearing liabilities
Savings
  deposits      $2,032,227  $   20,103   1.98%  $  1,961,951  $  23,410   2.39%
Time deposits    2,058,298      50,454   4.90      2,056,333     55,035   5.35
Total interest
 bearing
 deposits        4,090,525      70,557   3.45      4,018,284     78,445   3.90
Federal funds
 purchased and
 other short-term
 borrowings         60,700       1,246   4.11         55,957      1,340   4.79
Other borrowings   326,661       9,295   5.69        143,161      4,451   6.22
Total interest
 bearing
 liabilities     4,477,886      81,098   3.62      4,217,402     84,236   3.99
Demand deposits    869,578                           804,725
Other liabilities   40,703                            43,838
Shareholders'
 equity            589,536                           548,267
Total liabilities
  and shareholders'
  equity        $5,977,703                      $  5,614,232
Net interest income
  (tax equivalent
    basis)                     129,992                         123,670
Tax equivalent adjustment       (2,151)                         (2,665)
Net interest income          $ 127,841                      $  121,005
Net interest rate differential           3.78%                            3.79%
Net interest margin (4)                  4.56%                            4.63%

</TABLE>

(1)  Interest income is presented on a tax equivalent basis using a 35 percent
     tax rate.
(2)  Loans are stated net of unearned income and include non-accrual loans.
(3)  The yield for  securities  that are  classified as available  for sale is
     based on the average  historical amortized cost.
(4)  Net interest income on a tax equivalent basis as a percentage of earning
     assets.

<PAGE>


The following  table  reflects the  components  of net interest  income for
each of the three months ended June 30, 1999 and 1998.

<TABLE>
<CAPTION>

                           Three Months Ended            Three Months Ended
                              June 30, 1999                June 30, 1998
                          Average            Average   Average          Average
                          Balance   Interest   Rate    Balance  Interest  Rate

                                              (in thousands)
<S>                           <C>       <C>     <C>       <C>       <C>    <C>
Assets
Interest earning assets
Loans (1)(2)             $4,225,243  $ 83,425  7.90%  $3,986,440 $ 82,909 8.32%
Taxable investments (3)   1,290,515    19,206  5.95    1,083,203   16,585 6.12
Tax-exempt
 investments(1)(3)          168,279     2,841  6.75      189,993    3,328 7.01
Federal funds sold and
  other short-term
  investments               111,196     1,429  5.14       99,072    1,307 5.28
Total interest earning
  assets                  5,795,233  $106,901  7.38    5,358,708 $104,129 7.77
Allowance for possible
  loan losses               (54,323)                     (53,092)
Cash and due from banks     147,557                      140,378
Other assets                171,528                      177,625
Unrealized gain(loss)on
  securities
  available for sale           (541)                       7,497
Total assets            $ 6,059,454                   $5,631,116
Liabilities and
  Shareholders' Equity
Interest bearing liabilities
Savings deposits        $ 2,036,849  $ 10,097 1.98%   $1,975,309 $ 11,810 2.39%
Time deposits             2,093,593    25,538 4.88     2,032,860   27,235 5.36
Total interest bearing
  deposits                4,130,442    35,635 3.45     4,008,169   39,045 3.90
Federal funds purchased
  and other short-term
  borrowings                 64,321       667 4.15        65,956      801 4.86
Other borrowings            366,437     5,235 5.71       142,274    2,197 6.18
Total interest bearing
  liabilities             4,561,200    41,537 3.64     4,216,399   42,043 3.99
Demand deposits             876,182                      819,073
Other liabilities            37,802                       41,977
Shareholders' equity        584,270                      553,667
Total liabilities and
  shareholders' equity  $ 6,059,454                 $  5,631,116
Net interest income
  (tax equivalent basis)               65,364                      62,086
Tax equivalent adjustment              (1,107)                     (1,301)
Net interest income                   $64,257                     $60,785
Net interest rate differential               3.74%                        3.78%
Net interest margin (4)                      4.51%                        4.63%


</TABLE>

(1) Interest income is presented on a tax equivalent basis using a 35 percent
    tax rate.
(2) Loans are stated net of unearned income and include non-accrual loans.
(3) The yield for  securities  that are  classified as available for sale is
    based on the average  historical amortized cost.
(4) Net interest income on a tax equivalent basis as a percentage of earning
    assets.

<PAGE>


The  following table demonstrates  the relative  impact on net interest income
of changes in volume of interest earning assets and interest bearing liabilities
and changes in rates earned and paid by Valley on such assets and liabilities.

           CHANGE IN INTEREST INCOME AND EXPENSE ON A TAX EQUIVALENT BASIS

<TABLE>
<CAPTION>

                                                 Six Months Ended June 30,
                                                  1999 Compared to 1998
                                                   Increase(Decrease)(2)
                                            Interest       Volume         Rate
                                                      (in thousands)
<S>                                          <C>            <C>            <C>
Interest income:
  Loans (1)                                $  500         $ 8,812   $   (8,312)
  Taxable investments                       4,234           5,407       (1,173)
  Tax-exempt investments (1)               (1,308)         (1,110)        (198)
  Federal funds sold and
     other short-term investments            (242)           (103)        (139)
                                            3,184          13,006       (9,822)
Interest expense:
  Savings deposits                         (3,307)            814       (4,121)
  Time deposits                            (4,581)             53       (4,634)
  Federal funds purchased and
     other short-term borrowings              (94)            107         (201)
  Other borrowings                          4,844           5,251         (407)
                                           (3,138)          6,225       (9,363)

Net interest income (tax equivalent basis)$ 6,322         $ 6,781    $    (459)

</TABLE>


(1)  Interest income is adjusted to a tax equivalent basis using a 35 percent
     tax rate.
(2)  Variances  resulting  from a combination of changes in volume and rates
     are allocated to the categories in proportion to the absolute dollar
     amounts of the change in each category.

<PAGE>

<TABLE>
<CAPTION>

                                                 Three Months Ended June 30,
                                                     1999 Compared to 1998
                                                     Increase(Decrease)(2)
                                               Interest     Volume       Rate
                                                       (in thousands)
<S>                                          <C>            <C>           <C>
Interest income:
  Loans (1)                                   $  516       $ 4,830    $ (4,314)
  Taxable investments                          2,621         3,097        (476)
  Tax-exempt investments (1)                    (487)         (370)       (117)
  Federal funds sold and
     other short-term investments                122           157         (35)
                                               2,772         7,714      (4,942)
Interest expense:
  Savings deposits                            (1,713)           358     (2,071)
  Time deposits                               (1,697)           795     (2,492)
  Federal funds purchased and
     other short-term borrowings                (134)          (19)       (115)
  Other borrowings                             3,038         3,214        (176)
                                                (506)        4,348      (4,854)
Net interest income (tax equivalent basis)   $ 3,278       $ 3,366    $    (88)

</TABLE>


(1)  Interest income is adjusted to a tax equivalent basis using a 35 percent
     tax rate.
(2)  Variances resulting from a combination of changes in volume and rates are
     allocated to the categories in proportion to the absolute dollar amounts
     of the change in each category.

Non-Interest Income

The following  table  presents the components of  non-interest  income for the
six and three months ended June 30, 1999 and
1998.

<TABLE>
<CAPTION>

                                             NON-INTEREST INCOME

                                          Six Months Ended   Three Months Ended
                                               June 30,           June 30,
                                          1999        1998      1999       1998
                                                      (in thousands)

<S>                                       <C>          <C>       <C>       <C>
Trust income                            $ 1,096    $   940   $   554    $  492
Service charges on deposit accounts       7,091      6,722     3,572     3,495
Gains on securities transactions, net     2,431      1,040       456       128
Fees from loan servicing                  3,853      3,576     1,921     2,001
Credit card fee income                    4,199      5,198     2,208     2,675
Gains on sales of loans, net              1,448      2,642       785     1,578
Other                                     4,404      2,476     2,303     1,250
   Total                               $ 24,522    $22,594  $ 11,799   $11,619

</TABLE>

Non-interest  income  continues to represent a  considerable  source of income
for Valley.  Excluding  gains on securities transactions,  total  non-interest
income  amounted to $22.1 million for the six months ended June 30, 1999
compared with $21.6  million for the six months ended June 30,  1998.  For the
quarter  ended June 30, 1999 total non  interest  income, excluding  security
gains  transactions,  was $11.3 million or compared with $11.5 million for the
quarter ended June 30, 1998.

On July 30, 1999,  Valley  acquired New Century Asset  Management  Company
("New  Century"),  a NJ-based money manager with $120 million of assets under
management.  New Century was  purchased on an earn-out  basis and will continue
its operation as a wholly  owned  subsidiary  of Valley  National  Bank.  The
generation  of this  fee-based  business  is expected  to contribute additional
fee income to the operations of Valley beginning in the third quarter of  1999.*

Service  charges on deposit  accounts  increased  $369  thousand or 5.5 percent
from $6.7 million for the six months ended June 30, 1998 to $7.1  million for
the same period in 1999.  A majority of this  increase is due to the
implementation of new service fees and increased emphasis placed on collection
efforts.

Included in fees from loan  servicing  are fees for  servicing  residential
mortgage  loans and SBA loans.  Fees from loan servicing  increased  by 7.7
percent  from $3.6  million for the six months ended June 30, 1998 to $3.9
million for the six months ended June 30, 1999 due to an increase in the
servicing  portfolio.  The increase in the  servicing  portfolio was due to the
acquisition  of a portfolio,  the  origination  of new loans by VNB and their
subsequent  sale with  servicing retained, offset by principal paydowns and
prepayments.

Credit card fee income  declined by $999  thousand or 19.2 percent and by $467
thousand or 17.5 percent for the three month and six month  period  ended
June 30,  1999,  respectively,  compared  with the same period in 1998.  The
decrease can be attributed to a change in the co-branded  credit card program
during the fourth  quarter of 1997 which reduced  cardmember rebates, resulting
in a decline in  outstanding  credit card  balances.  The  decline in  balances
and usage of the card caused a reduction in the volume of co-branded credit
card transactions.

Gains on the sales of loans were $800  thousand and $1.4 million for the three
and six months ended June 30, 1999  compared to $1.6 million and $2.6 million
for the comparable  periods in 1998.  Gains are recorded  primarily from
mortgage banking activity  related to  residential  mortgage loans and the sale
of SBA loans in the secondary  market.  The decrease of $1.2 million and $800
thousand for the six and three months ended June 30, 1999,  respectively,
resulted from a decline in the volume of residential mortgage loans being sold
by Valley into the secondary market.

During the second quarter,  Valley National Bank received  approval and a
license from the New Jersey Department of Banking and Insurance to sell title
insurance  through a separate  subsidiary,  known as Wayne Title,  Inc. After
the close of the second quarter,  Valley acquired the assets of an agency
office of Commonwealth  Land Title Insurance  Company and began to sell both
commercial and residential title insurance  policies.  Valley expects gross
annual commissions  revenues from the sale of title insurance policies to be
approximately $1.7 million during the first year of operations.*

The largest  component of other  non-interest  income is safe deposit rental
income.  Other  non-interest  income increased $1.1  million  and $1.9  million
to $2.3  million  and $4.4  million  for the three and six months  ended
June 30,  1999 in comparison  to the same period in 1998.  The increase for the
six months can be  attributed  primarily to the $525  thousand  gain on sale of
OREO property and $560  thousand  for the  recovery  of  previously charged off
property.  The increase for the three months can be attributed primarily to the
$203 thousand gain on sale of OREO  property and $560 thusand for the recovery
of previously  charged off property.


<PAGE>

Non-Interest Expense

The following  table presents the components of  non-interest  expense for the
six and three months ended June 30, 1999 and 1998.

<TABLE>
<CAPTION>

                                           NON-INTEREST EXPENSE
                           Six Months Ended June 30  Three Months Ended June 30
                              1999          1998       1999             1998
                                             (in thousands)

<S>                                <C>       <C>         <C>             <C>
Salary expense                 $ 28,465   $ 27,569    $ 14,047        $ 3,768
Employee benefit expense          6,311      6,084       3,171          3,053
FDIC insurance premiums             624        641         311            314
Occupancy and equipment expense   9,796     10,689       5,054          5,584
Credit card expense               2,646      5,514       1,332          2,369
Amortization of intangible assets 2,142      2,250         818          1,261
Merger-related charges            3,005         --       3,005             --
Other                            14,512     14,725       7,498          7,412
   Total                       $ 67,501   $ 67,472    $ 35,236        $33,761

</TABLE>


Non-interest  expense  totaled $35.2 million and $67.5 million for the three
and six months ended June 30, 1999.  Excluding the  merger-related  charges
non-interest  expense  totaled  $32.2  million and $64.5 million for the three
and six months ended June 30, 1999, a decrease of $1.5 million and $3.0 million
for the  comparable  three and six months  ending June 30, 1998.  The largest
components  of  non-interest  expense are salaries and employee benefit expense
which  totaled $17.2 million and $34.8  million for the three and six months
ended June 30, 1999  compared to $16.8 million and $33.7 million in the
comparable  period of 1998.  At June 30, 1999,  full-time  equivalent staff was
1,813,  compared to 1,850 at June 30, 1998.

The efficiency ratio measures a bank's gross operating  expense as a percentage
of  fully-taxable  equivalent net interest income and other  non-interest income
without  taking  into  account  security  gains and losses and other
non-recurring items.  Valley's  efficiency  ratio for the six  months  ended
June 30,  1999 was 42.6  percent,  one of the lowest in the industry,  compared
with an efficiency  ratio of 46.7 percent for the year ended December 31, 1998
and 44.7 percent for the six months  ended June 30,  1998.  Valley  strives to
control its  efficiency  ratio and  expenses as a means of  producing increased
earnings for its shareholders.

Credit card  expense  includes  cardmember  rebates,  processing  expenses and
fraud  losses.  The decrease in credit card expenses of $1.0 million or 43.8
percent and $2.9 million or 52.0 percent for the three months and six months
ending June 30, 1999  respectively,  is directly  attributable  to an amendment
made to the  co-branded  credit card program during the fourth quarter of 1997,
which reduced the amount of cardmember rebates paid by Valley.

Amortization  of  intangible  assets  decreased  $443 and $108 thousand for the
three and six months ended June 30, 1999 to $818 thousand and $2.1 million. The
decrease is from reduced loan servicing  amortization  expense An impairment
analysis of loan  servicing  rights is completed  quarterly to determine  the
adequacy of the mortgage  servicing  asset  valuation allowance.

The  significant  components of other  non-interest  expense  include
advertising,  data  processing,  professional  fees, postage,  telephone and
stationery expense which totaled  approximately $3.2 million and $7.0 million
for the three and six months ended June 30, 1999.

Income Taxes

Income tax expense as a percentage  of pre-tax  income was 35.0 percent and
36.0 percent for the three and six months ended June 30, 1999,  respectively,
compared to 26.5 percent and 28.1 percent for the same periods in 1998.  The
increase in the effective  tax rate is  attributable  to tax  benefits realized
in 1998  that were no longer  available  in 1999.  Valley implemented  a tax
strategy  during the second  quarter of 1999 to minimize  state tax expense.
The  effective tax rate is expected to remain at current levels for the
remainder of 1999, compared to the lower effective tax rate for 1998.*


Business Segments

Valley has three major  business  segments it monitors and reports on to manage
its business  operations.  These  segments are  commercial  lending,  consumer
lending  and  investment  management.  Lines of  business  and  actual
structure  of operations  determine each segment.  Each is reviewed  routinely
for its asset growth,  contribution  to pretax net income and return on assets.
Expenses  related to the branch network,  all other  components of retail
banking,  along with the back office  departments of the bank are allocated to
each of the three  business  segments.  The financial  reporting for each
segment contains  allocations and reporting in line with Valley's  operations,
which may not necessarily be compared to any other financial  institution.  The
accounting for each segment includes  internal  accounting  policies designed to
measure consistent and reasonable financial reporting.

The following table  represents the financial data for the three business
segments for the six months ended June 30, 1999 and 1998.  No  material  change
has been made to the basis of  segmentation  or in the basis of  measurement of
segment profit or loss.

<TABLE>
<CAPTION>

                                             Six Months Ended June 30, 1999
                                                    (in thousands)

                                                           Corporate
                          Consumer  Commercial Investment   and other
                          Lending   Lending    Management   Adjustments  Total

<S>                           <C>       <C>       <C>         <C>        <C>
Average interest-earning
 assets                   $2,632,965 $1,658,465 $1,415,736  $    --  $5,707,166

Income before income taxes$   35,983 $   32,192 $   14,712  $ (1,800)$   81,087

Return on average
   interest-earning
   assets (pre-tax)            2.73%       3.88%      2.08%      - %      2.84%



                                              Six Months Ended June 30, 1998
                                                     (in thousands)

                                                              Corporate
                           Consumer   Commercial  Investment  and Other
                           Lending    Lending     Management  Adjustments Total

Average interest-earning
 assets                    $2,425,668  $1,546,963 $1,373,557 $    -- $5,346,188

Income before income taxes $   30,388      31,330     14,230  (5,926)    70,022

Return on average
   interest-earning
   assets (pre-tax)              2.51%       4.05%     2.07%      --%     2.62%

</TABLE>


Consumer Lending

The  consumer  lending  segment had a return on average  interest-earning
assets  before taxes of 2.73 percent for the six months  ended June 30, 1999
compared to 2.51  percent for the six months  ended June 30,  1998.  Average
interest-earning assets  increased  $207.3 million,  which is attributable  to
an increase in home equity and automobile  lending.  Interest rates on consumer
loans  declined by 48 basis  points.  This  decrease was offset by a decrease
in the cost of funds by 31 basis  points.  Income  before  income  taxes
increased  $5.6  million  primarily  as a result of an  increase  in average
interest-earning assets.

Commercial Lending

The return on average  interest-earning  assets  before  taxes  declined 17
basis points to 3.88 percent for the six months ended June 30, 1999.  Average
interest-earning  assets  increased $111.5 million as a result of increased
volume of loans.  Interest rates on commercial  loans declined by 39 basis
points.  This decrease was partially  offset by a decrease in cost of funds by
31 basis  points.  Income  before  income taxes  increased  $862 thousand as a
result of an increase in average interest-earning assets.

Investment Management

The return on average  interest  earning  assets  before  taxes was 2.08
percent  for the six months  ended June 30,  1999 relatively  unchnaged from
the six months ended June 30, 1998. The yield on interest  earning assets
decreased by 35 basis points  to 6.26  percent,  and was  offset  by a  larger
decrease  of 69  basis  points  in the  cost  of  funds.  Average interest-
earning assets increased by $42.2 million and income before income taxes
remained relatively unchanged.

Corporate Segment

The  corporate  segment  represents  income and expense items not directly
attributable  to a specific  segment  including merger-related  charges,  gains
on sales of  securities,  service  charges on deposit  accounts,  and certain
revenues and expenses  recorded by acquired  banks that could not be allocated
to a line of  business.  The loss before taxes  decreased to $1.8 million for
the six months ended June 30, 1999.


<PAGE>

The following table represents the financial data for the three months ended
June 30, 1999 and 1998.

<TABLE>
<CAPTION>

                                           Three Months Ended June 30, 1999
                                                    (in thousands)
                                                              Corporate
                           Consumer   Commercial  Investment  and Other
                           Lending    Lending     Management  Adjustments Total

<S>                           <C>       <C>       <C>       <C>       <C>
Average interest-earning
 assets                  $2,662,965 $1,706,532  $1,425,736  $  --    $5,795,233

Income before income
 taxes                   $   19,327 $   17,796  $    7,385  $ (5,463)$   39,045

Return on average
 interest-earning
 assets (pre-tax)             2.90%      4.17%        2.07%   --  %        2.69%


                                             Three Months Ended June 30, 1998
                                                    (in thousands)

                                                              Corporate
                            Consumer  Commercial Investment   and Other
                            Lending   Lending    Management   Adjustments Total

Average interest-earning
  assets                    $2,434,188 $1,548,963 $1,375,557  $  --  $5,358,708

Income before income taxes  $   16,676 $   16,541 $    7,066  (5,100)$   35,183

Return on average interest-
   earning assets (pre-tax)       2.74 %    4.27 %      2.05 %   -- %     2.63%

</TABLE>


Consumer Lending
The consumer  lending  segment had a return on average  interest-earning assets
before taxes of 2.90 percent for the three
months ended June 30, 1999  compared to 2.74 percent for the three  months
ended June 30, 1998.  Average  interest-earning assets  increased  $228.8
million,  attributable to an increase in home equity and automobile  lending.
Interest rates on consumer  loans  declined by 57 basis  points.  This decrease
was offset by a decrease in cost of funds by 24 basis points.  Income before
income taxes increased $2.7 million primarily as a result of an increase in
average interest-earning assets.

Commercial  Lending
The return on average  interest-earning  assets before taxes  declined 10 basis
points to 4.17 percent for the three months ended June 30, 1999.  Average
interest-earning  assets  increased $157.6 million as a result of increased
volume of loans.  Interest rates on commercial  loans declined by 41 basis
points.  This decrease was partially  offset by a decrease in cost of funds by
33 basis points.  Income  before  income taxes  increased by $1.3 million as a
result of an increase in average interest-earning assets, offset by the decline
in the interest spread.



Investment Management
The return on average  interest  earning assets before taxes  increased to 2.07
percent for the three months ended June 30, 1999  compared to 2.05 percent for
the three months ended June 30, 1998.  The yield on interest  earning  assets
decreased by 36 basis points to 6.10 percent,  offset by a decrease in the cost
of funds. Average  interest-earning  assets increased by $50.2 million and
income before income taxes increased by $319 thousand.

Corporate Segment
The corporate  segment  represents  income and expense items not directly
attributable  to a specific  segment,  including merger-related  charges, gains
on sales of  securities,  service  charges on deposit  accounts,  and certain
revenues and expenses  recorded by acquired  banks that could not be  allocated
to a line of  business.  The loss before taxes was $5.5 million for the three
months ended June 30, 1999.

ASSET/LIABILITY MANAGEMENT

Interest Rate Sensitivity
Valley's  success is largely  dependent  upon its ability to manage  interest
rate risk.  Interest rate risk can be defined as the  exposure  of  Valley's
net  interest  income to the  movement in interest  rates.  Valley does not
currently  use derivatives  to manage market and interest rate risks.  Valley's
interest rate risk  management is the  responsibility  of the Asset/Liability
Management  Committee  ("ALCO"),  which reports to the Board of Directors. ALCO
establishes  policies that monitor and coordinate Valley's sources, uses and
pricing of funds.

Valley uses a simulation  model to analyze net interest income  sensitivity to
movements in interest rates.  The simulation model projects net interest income
based on various  interest rate scenarios over a twelve and  twenty-four  month
period.  The model is based on the actual  maturity and repricing
characteristics of rate sensitive  assets and  liabilities.  The model
incorporates  assumptions regarding the impact of changing interest rates on
the prepayment speeds of certain assets and  liabilities.  According  to the
model,  over a twelve month period,  an interest  rate  increase of 100 basis
points resulted in an increase in net interest  income of  approximately $267.0
thousand  while an interest rate decrease of 100 basis points resulted in a
decrease in net interest income of approximately  $2.3 million.*  Management
cannot provide any assurance about  the actual effect of changes in interest
rates on Valley's net interest income.

The total  negative gap repricing  within 1 year as of June 30, 1999 was $944.5
million,  representing a ratio of interest sensitive  assets to interest
sensitive  liabilities  of (0.63:1).  Management  does not view this amount
as presenting an unusually  high risk  potential,  although no  assurances
can be given that Valley is not at risk from rate  increases  or decreases.*

Liquidity

Liquidity  measures the ability to satisfy  current and future cash flow needs
as they become due.  Maintaining  a level of liquid funds  through
asset-liability  management  seeks to ensure that these needs are met at a
reasonable  cost.  On the asset  side,  liquid  funds  are  maintained  in the
form of cash and due  from  banks,  federal  funds  sold,  investments
securities held to maturity maturing within one year, securities  available for
sale, trading account securities and loans held for  sale.  Liquid  assets
amounted  to $1.4  billion  and $1.3  billion  at June 30,  1999 and  December
31,  1998, respectively.  This  represents  23.4  percent  and 24.2  percent of
interest  earning  assets,  and 22.2  percent and 22.9 percent of total assets
at June 30, 1999 and December 31, 1998, respectively.

On the liability side, the primary source of funds  available to meet liquidity
needs is Valley's core deposit base,  which generally  excludes  certificates
of deposit over $100 thousand.  Core deposits  averaged  approximately  $3.6
billion for both the six months ended June 30, 1999 and the year ended December
31, 1998,  respectively,  representing 62.3 percent and 66.8 percent of average
interest earning assets.  Short-term  borrowings  through Federal funds lines
and Federal Home Loan Bank  ("FHLB")  advances  and large  dollar  certificates
of  deposit,  generally  those over $100  thousand,  are used as supplemental
funding  sources.  During  the fourth  quarter of 1998,  Valley  began
borrowing  from the FHLB as part of a leveraging  strategy to increase interest
earning assets and net interest  income.  This strategy has continued to expand
in 1999 and as of June 30, 1999,  Valley had outstanding FHLB advances of
$364.5 million.  Additional  liquidity is derived from  scheduled  loan and
investment  payments of principal and interest,  as well as  prepayments
received.  For the six months ended June 30, 1999  proceeds  from the sales of
investment  securities  available  for sale were $8.5 million,  and proceeds of
$235.4  million were  generated  from  investment  maturities.  Purchases of
investment  securities for the six months ended June 30, 1999 were $460.8
million.  Short-term  borrowings  and  certificates  of deposit over $100
thousand amounted  to $593.9  million and $503.6  million,  on  average,  for
the six months  ended June 30, 1999 and the year ended December 31, 1998
respectively.

Valley'  cash  requirements  consist  primarily of dividends to shareholders.
This cash need is routinely  satisfied by dividends  collected  from its
subsidiary  bank.  Projected cash flows from this source are expected to be
adequate to pay dividends, given the current capital levels and current
profitable operations of its subsidiary.

As of June 30, 1999,  Valley had $1.2 billion of securities  available for sale
compared with $1.0 billion at December 31, 1998.  Those  securities  are
recorded at their fair value on an aggregate  basis.  As of June 30,  1999, the
investment securities  available for sale had an unrealized  loss of $2.3
million,  net of deferred  taxes,  compared to an unrealized gain of $4.9
million,  net of deferred  taxes,  at December 31, 1998. This change was
primarily due to a decrease in prices resulting from an increase in interest
rates.  These securities are not considered  trading account  securities,
which may be sold on a continuous  basis,  but rather are  securities  which
may be sold to meet the various  liquidity  and interest rate requirements of
Valley.

<PAGE>

Loan Portfolio

As of June 30, 1999,  total loans were $4.3  billion,  compared to $4.1 billion
at December  31, 1998,  an increase of 3.8 percent. The following table reflects
the composition of the loan portfolio as of June 30, 1999 and December 31, 1998.

<TABLE>
<CAPTION>


                                                  LOAN PORTFOLIO
<S>                                          <C>                 <C>

                                           June 30,           December 31,
                                             1999                1998
Commercial                                $  466,722        $  477,231
  Total commercial loans                     466,722           477,231

Construction                                 121,717           112,819
Residential mortgage                       1,102,139         1,055,278
Commercial mortgage                        1,138,336         1,050,420
  Total mortgage loans                     2,362,192         2,218,517

Home equity                                  245,045           226,231
Credit card                                   95,426           108,180
Automobile                                 1,059,034         1,033,938
Other consumer                                80,307            83,552
  Total consumer loans                     1,479,812         1,451,901

Total loans                               $4,308,726       $ 4,147,649

As a percent of total loans:
Commercial loans                               10.8%             11.5%
Mortgage loans                                 54.8              53.5
Consumer loans                                 34.4              35.0
  Total                                       100.0%            100.0%

</TABLE>

Non-Performing Assets

Non-performing  assets  include  non-accrual  loans and other real estate owned
(OREO).  Non-performing  assets totaled  $9.8  million at June 30, 1999
compared  with $11.8  million at December 31, 1998, a decrease of $2.0
million  or 17.0  percent.  Non-performing  assets  at June  30,  1999 and
December  31,  1998,  respectively, amounted to 0.23 percent and 0.28 percent
of loans and OREO.

Loans past due in excess of 90 days and still  accruing,  and not  included in
the  non-performing  category,  totaled $7.7 million at June 30, 1999, compared
to $7.4 million at December 31, 1998.  These loans are primarily  residential
mortgage loans and commercial  mortgage loans which are generally  well-secured
and in the process of collection.  Also included are matured commercial
mortgage loans in the process of being renewed, which totaled $3.0 million at
June 30, 1999.

The following  table sets forth  non-performing  assets and accruing loans
which were 90 days or more past due as to principal or interest payments on the
dates indicated, in conjunction with asset quality ratios for Valley.

<TABLE>
<CAPTION>

                                                        LOAN QUALITY
                                                  June 30,        December 31,
                                                   1999              1998
                                                       (in thousands)
<S>                                               <C>                <C>
Loans past due in excess of
  90 days and still accruing                    $  7,744         $  7,418
Non-accrual loans                               $  8,439         $  7,507
Other real estate owned                            1,381            4,261
  Total non-performing assets                   $  9,820         $ 11,768
Troubled debt restructured loans                $  5,064         $  6,387
Non-performing loans as a % of loans                0.20%            0.18%
Non-performing assets as a % of
  Loans plus other real estate owned                0.23%            0.28%
Allowance as a % of loans                           1.27%            1.32%

</TABLE>

At June 30, 1999 the allowance for possible  loan losses  amounted to $54.9
million or 1.27 percent of loans,  as compared to $54.6 million or 1.32 percent
at year-end 1998.

The allowance is adjusted by provisions  charged against income and loans
charged-off,  net of recoveries.  Net loan  charge-offs  were $1.6 million and
$3.5 million for the three and six months ended June 30, 1999  compared with
$3.6 million and $6.3 million for the three and six months ended June 30, 1998.


Capital Adequacy

A  significant  measure of the strength of a financial  institution  is its
shareholders'  equity,  which should expand in close  proportion to asset
growth.  At June 30, 1999,  shareholders'  equity totaled $563.2 million or 9.2
percent of total assets,  compared with $589.8 million or 10.0 percent at
December 31, 1998.  Valley has achieved  steady  internal  capital generation
in excess of asset growth throughout the past five years.

Included in  shareholders'  equity as  components of  accumulated  other
comprehensive  income at June 30, 1999 was a $2.3 million unrealized loss on
investment  securities available for sale, net of tax, and a negative
translation  adjustment of $504 thousand related to the Canadian  subsidiary of
VNB,  compared to an unrealized gain of $4.9 million,  net of tax, and an $852
thousand negative translation adjustment at December 31, 1998.

On June 10, 1999  Valley's  Board of Directors  rescinded  its  previously
announced  stock  repurchase  program after 1.6 million  shares of Valley
common stock had been  repurchased.  Approximately  1.5 million  treasury
shares were issued in conjunction with the 5 percent stock dividend issued
May 18, 1999.

Valley's  capital  position at June 30, 1999 under  risk-based  capital
guidelines was $560.6 million,  or 12.0 percent of risk-weighted  assets,  for
Tier 1 capital  and  $615.5  million,  or 13.2  percent  for Total
risked-based  capital.  The comparable  ratios at  December  31,  1998 were
13.3  percent  for Tier 1 capital  and 14.5  percent  for Total  risk-based
capital.  At June 30, 1999 and December 31, 1998,  Valley was in compliance
with the leverage  requirement  having a Tier 1 leverage ratio of 9.3 and 10.0
percent,  respectively.  Valley's ratios at June 30, 1999 were above the "well
capitalized" requirements,  which  require Tier 1 capital of at least 6
percent,  total  risk-based  capital of 10 percent and a minimum leverage ratio
of 5 percent.

Book value per share amounted to $9.33 at June 30, 1999 compared with $9.57 per
share at December 31, 1998.

The primary source of capital is through retention
of earnings.  Valley's rate of earnings  retention,  derived by dividing
undistributed  earnings by net income,  was 46.6 percent for the six month
period  ended June 30,  1999,  compared to 51.9 percent for the six month
period  ended June 30,  1998.  Cash  dividends  declared  amounted to $0.50 per
share for the six months ended June 30, 1999  equivalent to a dividend  payout
ratio of 57.6  percent,  compared to 50.9 percent for the same period in 1998.
Valley  declared a five percent stock dividend on April 7, 1999 to shareholders
of record on May 7, 1999, and issued May 18, 1999.  The annual  dividend rate
was increased from $0.95 per share,  on an after stock dividend  basis,
to $1.04 per share.  Valley's  Board of Directors  continues to believe that
cash  dividends are an important  component of shareholder  value and that at
its current  level of  performance  and  capital,  Valley  expects to  continue
its current dividend policy of a quarterly distribution of earnings to its
shareholders.*

Year 2000

Most computer  programs have historically  been written using two digits rather
than four to define the applicable year.  These  programs were written  without
considering  the impact of the upcoming  change in the century and the programs
may experience  problems  handling  dates beyond the year 1999.  This could
cause computer  applications  to fail or to create erroneous  results  unless
corrective  measures are taken.  Incomplete  or untimely  resolution  of the
Year 2000 ("Y2K") issues could have a material adverse impact on Valley's
business, operations and financial condition in the future.

Valley has assessed the Y2K issue as it impacts its internal  Information
Technology  ("IT") systems  (computer  hardware and software  systems) and its
non-IT  systems  (facilities,  equipment and vendors) and has developed its
plan to address the Y2K issue.  Valley  operates its deposit,  loan and general
ledger systems on one software  system  licensed to Valley through a third
party  ("primary  software  vendor").  Valley  received the software from its
primary  software vendor and began  testing  during  September  1998 to verify
the  vendor's  representation  that the software is Y2K  compliant.  The
testing for the  deposit,  loan and  general ledger  systems has been completed
as of the end of 1998.  Additional  Y2K software systems have been purchased
from other vendors and Valley has  substantially  completed testing those
systems for Y2K  compliance.  Valley  believes  it has  identified  equipment
which  needs to be  upgraded  and is in the  process of remediation.*

Valley  currently  believes its Y2K compliance plan with respect to its
internal  hardware and software  systems will not have a material adverse
effect on Valley's financial  condition or results of operations.*  However, no
assurance can be given that the ultimate  costs to address the Y2K issue or the
impact of any failure to timely  achieve  substantial  Y2K compliance will not
have a material adverse effect on Valley's financial condition or results.*

Valley will  utilize both  internal  and  external  sources to execute its Y2K
plan.  Valley's  main  software  system is licensed  through its primary
software vendor for which Valley pays a normal annual  licensing fee. As noted
above,  the vendor has represented that this software system is Y2K compliant,
and Valley has completed  testing this system for Y2K compliance.  As a result,
Valley has been able to maintain a low level of expenditures to date.  Since
implementing the assessment of Y2K issues,  Valley's costs to external  sources
have been  approximately  $130 thousand.  Based on current information,  Valley
estimates all  expenditures  related to the  execution of its Y2K plan have
been incurred  totaling $130  thousand.*  These  estimates of  expenditures are
based on Valley's  presently  available  information  and may be updated as
information becomes available.

Valley has also communicated with its significant  suppliers,  vendors and
borrowing customers to determine the extent to which the  company is vulnerable
to the failure of these  third  parties to remedy any Y2K  issues.  Valley can
give no assurances  that failure to address Y2K issues by third  parties on
whom  Valley's  systems,  business  processes or loan payments  rely would not
have a material  adverse  effect on Valley's  operations  or  financial
condition.*  Valley has implemented  a customer  awareness  program on its
website,  in  brochures  in each of its  branches  and in messages on customer
statements to keep customers informed about Y2K as it relates to Valley.

Valley has established a contingency  plan for the applications critical to its
operations.  This plan includes trigger dates in which a  contingency  vendor
would be  contacted.  However,  Valley does not foresee  converting  any of
these applications to a contingency vendor at this time.*

Recent Accounting Pronouncement

Statement of Financial  Accounting  Standards No. 133,  "Accounting  for
Derivative  Instruments  and Hedging  Activities" ("SFAS No. 133"), was issued
by the Financial  Accounting  Standards Board ("FASB") in June 1998. SFAS No.
133 standardizes the accounting for derivative  instruments,  including certain
derivative  instruments  embedded in other contracts.  Under the standard,
entities are required to carry all  derivative  instruments  in the statement
of financial  position at fair value.  Valley  must adopt SFAS No.  133 by
January 1, 2000;  however,  early  adoption  is  permitted.  On  adoption,  the
provisions of SFAS No. 133 must be applied  prospectively.  Valley  anticipates
that the adoption of SFAS No. 133 will not have a material impact in the
financial statements.

In June of 1999,  the FASB issued  Statement  of  Financial  Accounting
Standards  No.  137,  "Accounting  for  Derivative Instruments and Hedging
Activities-Deferral  of the Effective Date of FASB Statement No. 133" which
amends SFAS No. 133 to be effective for all fiscal years beginning after
June 15, 2000.

Item 3.           Quantitative and Qualitative Disclosures About Market Risk

                  See page 18 for a discussion of interest rate sensitivity.

<PAGE>


                                 PART II

Item 6.  Exhibits and Reports on Form 8-K

a)  Exhibits

  (27)  Financial Data Schedule


b)  Reports on Form 8-K

  1)   Filed April 9, 1999 to report earnings for the quarter ended March 31,
       1999 and the declaration of the Company's 5 percent stock dividend on
       the Company's outstanding common stock issued May 18, 1999.
  2)   Filed April 30, 1999 to report the purchase up to 2,750,000 shares of
       it's outstanding common stock to be issued for its 5 percent stock
       dividend to be issued May 18, 1999.
  3)   Filed June 17, 1999 to report the completion of the acquisition of
       Ramapo Financial Corporation into Valley National Bancorp effective as
       of the close of business on June 11, 1999 and to report that the Board
       of Directors rescinded its previously announced treasury stock
       repurchase program.

<PAGE>

                                      SIGNATURES

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



                                           VALLEY NATIONAL BANCORP
                                           (Registrant)



   Date: August 12, 1999                   /s/ Peter Southway
                                           PETER SOUTHWAY
                                           VICE CHAIRMAN




   Date: August 12, 1999                   /s/ Alan D. Eskow
                                           ALAN D. ESKOW
                                           SENIOR VICE PRESIDENT AND
                                           CONTROLLER
                                           FINANCIAL ADMINISTRATION



WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<ARTICLE>                          9
<CIK>                              0000714310

<S>                                <C>
<PERIOD-TYPE>                      3-MOS
<FISCAL-YEAR-END>                  DEC-31-1999
<PERIOD-START>                     APR-01-1999
<PERIOD-END>                       JUN-30-1999
<CASH>                             176,720
<INT-BEARING-DEPOSITS>             0
<FED-FUNDS-SOLD>                   0
<TRADING-ASSETS>                   0
<INVESTMENTS-HELD-FOR-SALE>        1,152,431
<INVESTMENTS-CARRYING>             335,157
<INVESTMENTS-MARKET>               316,960
<LOANS>                            4,308,726
<ALLOWANCE>                        54,894
<TOTAL-ASSETS>                     6,110,104
<DEPOSITS>                         5,045,475
<SHORT-TERM>                       91,171
<LIABILITIES-OTHER>                45,332
<LONG-TERM>                        364,916
              0
                        0
<COMMON>                           25,988
<OTHER-SE>                         537,222
<TOTAL-LIABILITIES-AND-EQUITY>     6,110,104
<INTEREST-LOAN>                    165,138
<INTEREST-INVEST>                  41,483
<INTEREST-OTHER>                   2,318
<INTEREST-TOTAL>                   208,939
<INTEREST-DEPOSIT>                 70,557
<INTEREST-EXPENSE>                 81,098
<INTEREST-INCOME-NET>              127,841
<LOAN-LOSSES>                      3,775
<SECURITIES-GAINS>                 2,431
<EXPENSE-OTHER>                    67,501
<INCOME-PRETAX>                    81,087
<INCOME-PRE-EXTRAORDINARY>         81,087
<EXTRAORDINARY>                    0
<CHANGES>                          0
<NET-INCOME>                       51,886
<EPS-BASIC>                      0.85
<EPS-DILUTED>                      0.84
<YIELD-ACTUAL>                     4.56
<LOANS-NON>                        8,439
<LOANS-PAST>                       7,744
<LOANS-TROUBLED>                   5,064
<LOANS-PROBLEM>                    0
<ALLOWANCE-OPEN>                   54,641
<CHARGE-OFFS>                      5,406
<RECOVERIES>                       1,884
<ALLOWANCE-CLOSE>                  54,894
<ALLOWANCE-DOMESTIC>               40,542
<ALLOWANCE-FOREIGN>                170
<ALLOWANCE-UNALLOCATED>            14,182



</TABLE>


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