VALLEY NATIONAL BANCORP
10-Q, 1999-11-12
NATIONAL COMMERCIAL BANKS
Previous: INFORMATION RESOURCES INC, 10-Q, 1999-11-12
Next: INTERNATIONAL LEASE FINANCE CORP, 10-Q, 1999-11-12







                                UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

   [X]            Quarterly  Report  Pursuant  to  Section  13 or 15  (d) of the
                  Securities Exchange Act of 1934 For the Quarterly Period Ended
                  September 30, 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 60,427,069  shares were outstanding as of
November 9, 1999.
<PAGE>



                                TABLE OF CONTENTS


                                                                    Page Number

PART I      FINANCIAL INFORMATION

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

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

            Consolidated Statements of Cash Flows (Unaudited)
                  Nine Months Ended September 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>

                                                    September 30,  December 31,
                                                        1999          1998
<S>                                                    <C>            <C>

Assets
Cash and due from banks                             $ 161,686      $  185,921
Federal funds sold                                         --         108,100
Investment securities held to maturity,
 fair value of $327,967 and $288,312 in 1999
 and 1998, respectively                               354,610         286,890
Investment securities available for sale            1,050,549       1,023,188
Trading account securities                                 --           1,592
Loans                                               4,387,267       4,124,194
Loans held for sale                                     9,141          23,455
Less: Allowance for possible loan losses              (54,746)        (54,641)
Net loans                                           4,341,662       4,093,008
Premises and equipment                                 82,381          82,808
Accrued interest receivable                            36,829          32,197
Other assets                                           82,081          65,265
     Total assets                                 $ 6,109,798     $ 5,878,969

Liabilities
Deposits:
     Non-interest bearing deposits                $   921,497     $   924,217
     Interest bearing:
          Savings                                   1,977,994       2,037,200
          Time                                      2,062,116       2,008,732
              Total deposits                        4,961,607       4,970,149
Federal funds purchased and securities sold under
     repurchase agreements                             69,313          34,950
Treasury tax and loan account and other short-term
     borrowings                                        46,345          22,667
Other borrowings                                      414,899         212,949
Accrued expenses and other liabilities                 49,351          48,445
     Total liabilities                              5,541,515       5,289,160

Shareholders' Equity
Common stock, no par value, authorized 103,359,375
   shares, issued 60,624,940 shares in 1999 and
   58,951,595 in 1998                                  25,959          26,079
Surplus                                               326,061         331,337
Retained earnings                                     233,478         235,879
Unallocated common stock held by Employee
   Benefit Plan                                        (1,097)         (1,331)
Accumulated other comprehensive (loss) income         (10,475)          4,031
                                                      573,926         595,995
Treasury stock, at cost (200,700 shares in 1999
   and 236,735 shares in 1998)                         (5,643)         (6,186)
     Total shareholders' equity                       568,283         589,809
     Total liabilities and shareholders' equity   $ 6,109,798     $ 5,878,969


</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>

VALLEY NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

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


                                          Nine Months Ended  Three Months Ended
                                            September 30,       September 30,
                                          1999        1998    1999        1998

<S>                                        <C>         <C>       <C>       <C>
Interest Income
Interest and fees on loans              $ 250,977  $ 248,143 $ 85,839 $  83,561
Interest and dividends on  investment
 securities:
     Taxable                               55,626     47,984   18,903    15,306
     Tax-exempt                             5,506      6,440    1,920     2,003
     Dividends                              1,782      1,462      608       478
Interest on federal funds sold and other
 short-term investments                     2,954      4,883      636     2,323
     Total interest income                316,845    308,912  107,906   103,671
Interest Expense
Interest on deposits:
     Savings deposits                      30,401     35,252   10,298    11,842
     Time deposits                         75,864     82,473   25,410    27,438
Interest on federal funds purchased and
     securities sold under repurchase
     agreement                                867        900      337       339
Interest on other short-term borrowings     1,140      1,221      424       442
Interest on other borrowings               15,260      6,609    5,965     2,158
     Total interest expense               123,532    126,455   42,434    42,219
Net Interest Income                       193,313    182,457   65,472    61,452
Provision for possible loan losses          6,095      9,250    2,320     3,145
Net Interest Income after Provision for
  Possible Loan Losses                    187,218    173,207   63,152    58,307
Non-Interest Income
Trust income                                1,632      1,364      535       424
Service charges on deposit accounts        10,691     10,330    3,599     3,608
Gains on securities transactions, net       2,570      1,154      140       114
Fees from loan servicing                    5,990      5,540    2,137     1,964
Credit card fee income                      6,497      7,762    2,299     2,564
Gains on sales of loans, net                1,890      3,935      442     1,293
Other                                       6,583      3,873    2,179     1,398
     Total non-interest income             35,853     33,958   11,331    11,365
Non-Interest Expense
Salary expense                             43,186     41,825   14,721    14,256
Employee benefit expense                    9,978      9,433    3,667     3,349
FDIC insurance premiums                       927        950      303       309
Occupancy and equipment expense            14,937     16,617    5,141     5,928
Credit card expense                         3,932      7,317    1,286     1,804
Amortization of intangible assets           3,647      4,443    1,505     2,193
Merger-related charges                      3,005         --       --        --
Other                                      21,812     23,085    7,300     8,360
     Total non-interest expense           101,424    103,670   33,923    36,199
Income Before Income Taxes                121,647    103,495   40,560    33,473
Income tax expense                         42,482     27,249   13,281     7,578
Net Income                              $  79,165  $  76,246 $ 27,279  $ 25,895
Earnings Per Share:
     Basic                              $    1.30  $    1.24 $   0.45  $   0.42
     Diluted                            $    1.29  $    1.23 $   0.45  $   0.42
Weighted Average Number of Shares Outstanding:
     Basic                           60,862,712 61,365,056 60,229,700 61,353,791
     Diluted                         61,480,737 62,212,398 60,864,460 62,179,568
See accompanying notes to consolidated financial statements.

</TABLE>

<PAGE>


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

                                                             Nine Months Ended
                                                               September 30,
                                                             1999          1998
<S>                                                              <C>       <C>

Cash flows from operating activities:
     Net income                                             $  79,165  $ 76,246
     Adjustments to reconcile net income to net cash
        provided by operating activities:
     Depreciation and amortization                              9,217    10,476
     Amortization of compensation costs pursuant to long
        term stock incentive plan                                 654     1,236
     Provision for possible loan losses                         6,095     9,250
     Net amortization of premiums and accretion of discounts    3,307     2,481
     Net gains on securities transactions                      (2,570)   (1,154)
     Proceeds from sales of loans                              67,489    78,669
     Gain on sales of loans                                    (1,890)   (3,935)
     Proceeds from recoveries on previously charged-off loans   2,800     2,014
     Net increase in accrued interest receivable and other
        assets                                                (16,414)   (1,436)
     Net increase in accrued expenses and other liabilities    10,696       175
     Net cash provided by operating activities                158,549   174,022
Cash flows from investing activities:
     Proceeds from maturing investment securities held
        to maturity                                            46,271    56,749
     Purchases of investment securities held to maturity     (157,123)  (28,244)
     Proceeds from sales of investment securities available
        for sale                                               26,774    79,528
     Proceeds from maturing investment securities available
        for sale                                              360,067   312,661
     Purchases of investment securities available for sale   (396,211) (294,890)
     Proceeds from sales of trading account securities          1,415        --
     Purchases of mortgage servicing rights                    (8,005)   (9,339)
     Net decrease (increase) in federal funds sold and
        other short-term investments                          108,100   (19,875)
     Net increase in loans made to customers                 (323,148) (200,027)
     Purchases of premises and equipment, net of sales         (5,117)   (7,767)
     Net cash used in investing activities                   (346,977) (111,204)
 Cash flows from financing activities:
     Net decrease in deposits                                  (8,542)  (17,157)
     Net increase in federal funds purchased and other
        short-term borrowings                                  58,041    12,153
     Advances of other borrowings                             283,000        --
     Repayments of other borrowings                           (81,050)  (33,046)
     Dividends paid to common shareholders                    (44,301)  (37,564)
     Purchase of treasury stock                               (46,036)   (6,926)
     Common stock issued, net of cancellations                  3,081       440
     Net cash provided by (used in) financing activities      164,193   (82,100)
Net decrease in cash and due from banks                       (24,235)  (19,282)
Cash and due from banks at January 1                          185,921   161,170
Cash and due from banks at September 30                      $161,686  $141,888
Supplemental cash flow disclosures:
     Cash paid for interest on deposits and other borrowings $121,888  $127,394
     Cash paid for federal and state income taxes              40,329    24,341
     Transfer of Ramapo securities from held to maturity
        to available for sale                                  42,387        --
See accompanying notes to consolidated financial statements.

</TABLE>
<PAGE>


                             VALLEY NATIONAL BANCORP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.       Consolidated Financial Statements

The Consolidated  Statements of Financial Condition as of September 30,
1999 and December 31, 1998, the  Consolidated  Statements of Income for the nine
and three month periods ended  September 30, 1999 and 1998 and the  Consolidated
Statements of Cash Flows for the nine month periods ended September 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 September 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
Financial Corporation ("Ramapo")for all periods presented.

2.       Earnings Per Share

For Valley,  the numerator of both the Basic and Diluted EPS is equivalent to
net  income.  The  weighted  average  number of shares  outstanding  used in the
denominator for Diluted EPS is increased over the denominator used for Basic EPS
by the effect of common stock options  outstanding  utilizing the treasury stock
method.

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 89.6 percent were paid through  September 30, 1999. It
is expected that the remaining liability will be fully utilized in 1999.

During the second quarter of 1999, 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.   Other Comprehensive (Loss) Income

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

                                       Nine Months Ended     Nine Months Ended
                                       September 30, 1999    September 30, 1998
                                                    (in thousands)
<TABLE>
<CAPTION>

<S>                                          <C>       <C>       <C>       <C>
Net income                                         $79,165              $76,246

Other comprehensive
 (loss) income, net of tax:
  Foreign currency translation adjustments             285                 (476)
  Unrealized (losses)gains on securities:
     Unrealized holding losses arising
        during period                      $(16,422)           $ 1,365
     Less: reclassification adjustment for
        gains realized in net income          1,631                657
     Net unrealized (losses) gains                 (14,791)               2,022
Other comprehensive (loss) income                  (14,506)               1,546
Total comprehensive income                        $ 64,659              $77,792


                                      Three Months Ended    Three Months Ended
                                      September 30, 1999    September 30, 1998
                                                    (in thousands)

Net income                                       $27,279               $25,895

Other comprehensive (loss)
     income, net of tax:
  Foreign currency translation adjustments           (63)                (293)
  Unrealized (losses)gains on securities:
     Unrealized holding (losses)gains
        arising during period            $(7,690)           $ 1,253
     Less: reclassification adjustment
        for gains realized in net income      87                 33
     Net unrealized (losses) gains                (7,603)               1,286
Other comprehensive (loss) income                 (7,666)                 993
Total comprehensive income                       $19,613              $26,888


</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 nine months ended  September 30, 1999 was $79.2  million,  or
$1.29 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 $76.2
million,  or $1.23 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 1.76 percent from 1.80 percent,
while the annualized  return on average  equity  decreased to 18.14 percent from
18.19  percent,  for  the  nine  months  ended  September  30,  1999  and  1998,
respectively.  The decreases were due to the merger-related charges that were
incurred.

Net income  was $27.3  million or $0.45 per  diluted  share for the three  month
period  ended  September  30,  1999,  compared  with $25.9  million or $0.42 per
diluted share for the same period in 1998.  The annualized return on average
assets decreased to 1.80 percent from 1.82 percent, while the annualized return
on average equity increased to 19.25 percent from 18.33 percent, for the three
months ended September 30, 1999 and 1998, respectively.

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

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 $196.6  million from
$186.3  million for the nine months ended  September 30, 1999 as compared to the
nine months ended September 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 nine months ended
September 30, 1999 compared with 4.63 percent for the same period in 1998.


Average interest earning assets increased $377.0 million, or 7.0 percent for the
first nine months of 1999 over the comparable  1998 amount.  This was mainly the
result of the  increase  in average  balance  of loans of $238.8  million or 6.0
percent and the  increase in average  balance of taxable  investments  of $200.4
million, or 18.7 percent.  Included in taxable investments is Valley's portfolio
of trust preferred  securities of $249.9 million,  at September 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  nine  months of 1999
increased  $286.4  million or 6.8 percent from the same period in 1998.  Average
demand  deposits  increased by $66.4 million or 8.2 percent over the  comparable
1998 amount. Average savings deposits increased $58.5 million or 3.0 percent and
average time deposits, mostly municipal deposits,  remained relatively unchanged
from 1998. Average other borrowings,  which include primarily Federal Home Loans
Bank advances, increased $210.6 million, or 148.6 percent.

Average interest rates, in all categories of interest  earning assets,  declined
during the nine months ended  September  30, 1999 compared to the same period in
1998.  The average  interest  rate for loans,  declined 38 basis  points to 7.93
percent.  Average  interest rates on total interest  earning assets  declined 34
basis  points to 7.43  percent.  Average  interest rates also declined on total
interest  bearing  liabilities  by 34 basis  points  to 3.65  percent  from 3.99
percent.  Average interest rates on deposits declined by 44 basis points to 3.46
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 $66.6 million from
$62.7 million for the three months ended September 30, 1999 as compared with the
same period in 1998.  This can be  attributed  to a $404.6  million  increase in
average  interest  earning  assets  offset by an  increase  in average  interest
bearing liabilities of $334.1 million. The net interest margin decreased to 4.58
percent for the three months ended September 30, 1999 compared with 4.62 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 nine months ended September 30, 1999 and 1998.


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

      Nine Months Ended September 30, 1999  Nine Months Ended September 30, 1998

<TABLE>
<CAPTION>

                      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)         $4,224,704 $ 251,337  7.93%  $ 3,985,923 $248,544  8.31%
Taxable
  investments (3)     1,275,208    57,408  6.00     1,074,761   49,446  6.13
Tax-exempt
  investments(1)(3)     166,374     8,471  6.79       188,747    9,908  7.00
Federal funds sold
  and other short-term
  investments            80,392     2,954  4.90       120,222    4,883  5.42
Total interest earning
  assets              5,746,678 $ 320,170  7.43     5,369,653 $312,781  7.77
Allowance for possible
  loan losses           (55,068)                      (53,636)
Cash and due from banks 148,100                       141,529
Other assets            171,848                       175,220
Unrealized gain  on
  securities available
  for sale               (1,774)                        7,499
Total assets        $ 6,009,784                    $5,640,265
Liabilities and
  Shareholders' Equity
Interest bearing liabilities
Savings deposits    $ 2,035,833 $ 30,401  1.99%   $ 1,977,303 $ 35,252  2.38%
Time deposits         2,062,319   75,864  4.90      2,050,750   82,473  5.36
Total interest
  bearing deposits    4,098,152  106,265  3.46      4,028,053  117,725  3.90
Federal funds
  purchased and other
  short-term borrowings  64,185    2,007  4.17         58,484    2,121  4.84
Other borrowings        352,345   15,260  5.77        141,754    6,609  6.22
Total interest bearing
  liabilities         4,514,682  123,532  3.65      4,228,291  126,455  3.99
Demand deposits         879,576                       813,189
Other liabilities        33,624                        39,938
Shareholders' equity    581,902                       558,847
Total liabilities and
  shareholders'
  equity            $ 6,009,784                    $5,640,265
Net interest income
  (tax equivalent basis)        196,638                       186,326
Tax equivalent adjustment        (3,325)                       (3,869)
Net interest income           $ 193,313                      $182,457
Net interest rate differential            3.78%                        3.78%
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 September 30, 1999 and 1998.

      Three Months Ended September 30, 1999 Three Months Ended September 30,1999

                         Average           Average  Average            Average
                         Balance  Interest Rate     Balance  Interest  Rate
                                         (in thousands)

<TABLE>
<CAPTION>
<S>                      <C>       <C>     <C>      <C>          <C>    <C>
Assets
Interest earning assets
Loans (1)(2)          $4,307,991 $ 85,980 7.98%   $4,028,204 $ 83,686  8.31%
Taxable
  investments (3)      1,287,618   19,511 6.06     1,049,591   15,784  6.02
Tax-exempt
  investments(1)(3)      173,840    2,953 6.79       175,981    3,080  7.00
Federal funds sold and
  other short-term
  investments             54,963      636 4.63       166,009    2,323  5.60
Total interest
  earning assets       5,824,412 $109,080 7.49     5,419,785 $104,873  7.74
Allowance for possible
  loan losses            (55,343)                    (53,985)
Cash and due from banks  146,913                     141,911
Other assets             167,278                     166,722
Unrealized (loss)gain
  on securities
  available for sale     (10,360)                      7,835
Total assets         $ 6,072,900                  $5,682,268
Liabilities and
  Shareholders' Equity
Interest bearing liabilities
Savings deposits     $ 2,042,929 $ 10,298  2.02%  $2,007,684  $ 11,842  2.36%
Time deposits          2,070,230   25,410  4.91    2,044,830    27,438  5.37
Total interest
  bearing deposits     4,113,159   35,708  3.47    4,052,514    39,280  3.88
Federal funds
  purchased and other
  short-term borrowings   71,041      761  4.28       63,480       781  4.92
Other borrowings         402,876    5,965  5.92      137,025     2,158  6.30
Total interest
  bearing liabilities  4,587,076   42,434  3.70    4,253,019    42,219  3.97
Demand deposits          899,247                     829,954
Other liabilities         19,695                      34,133
Shareholders' equity     566,882                     565,162
Total liabilities and
 shareholders' equity $6,072,900                  $5,682,268
Net interest income
  (tax equivalent basis)           66,646                      62,654
Tax equivalent adjustment          (1,174)                     (1,202)
Net interest income              $ 65,472                    $ 61,452
Net interest rate differential             3.79%                        3.77%
Net interest margin (4)                    4.58%                        4.62%

</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 tables  demonstrate  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

                                        Nine Months Ended September 30,
                                             1999 Compared to 1998
                                             Increase(Decrease)(2)
                                         Interest       Volume         Rate
                                                    (in thousands)
<TABLE>
<CAPTION>
<S>                                          <C>           <C>          <C>
Interest income:
  Loans (1)                               $  2,793      $ 14,502    $ (11,709)
  Taxable investments                        7,962         9,044       (1,082)
  Tax-exempt investments (1)                (1,437)       (1,146)        (291)
  Federal funds sold and
    other short-term investments            (1,929)       (1,498)        (431)
                                             7,389        20,902      (13,513)

Interest expense:
  Savings deposits                          (4,851)        1,017       (5,868)
  Time deposits                             (6,609)          463       (7,072)
  Federal funds purchased and
     other short-term borrowings              (114)          195         (309)
  Other borrowings                           8,651         9,153         (502)
                                            (2,923)       10,828      (13,751)

Net interest income
  (tax equivalent basis)                   $10,312      $ 10,074      $   238

</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>


                                     Three Months Ended September 30,
                                         1999 Compared to 1998
                                          Increase(Decrease)(2)
                                       Interest       Volume         Rate
                                                 (in thousands)

<TABLE>
<CAPTION>
<S>                                     <C>              <C>           <C>
Interest income:
  Loans (1)                             $  2,294      $  5,667     $ (3,373)
  Taxable investments                      3,727         3,606          121
  Tax-exempt investments (1)                (127)          (37)         (90)
  Federal funds sold and
     other short-term investments         (1,687)       (1,340)        (347)
                                           4,207         7,896       (3,689)

Interest expense:
  Savings deposits                        (1,544)          205       (1,749)
  Time deposits                           (2,028)          337       (2,365)
  Federal funds purchased and
     other short-term borrowings             (20)           87         (107)
  Other borrowings                         3,807         3,944         (137)
                                             215         4,573       (4,358)

Net interest income
  (tax equivalent basis)                $  3,992       $ 3,323       $  669

</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 nine
and three months ended September 30, 1999 and 1998.

                              NON-INTEREST INCOME

                                       Nine Months Ended     Three Months Ended
                                          September 30,         September 30,
                                         1999      1998        1999        1998
                                                      (in thousands)
<TABLE>
<CAPTION>
<S>                                     <C>        <C>          <C>        <C>

Trust income                          $ 1,632    $ 1,364      $  535     $  424
Service charges on deposit accounts    10,691     10,330       3,599      3,608
Gains on securities transactions, net   2,570      1,154         140        114
Fees from loan servicing                5,990      5,540       2,137      1,964
Credit card fee income                  6,497      7,762       2,299      2,564
Gains on sales of loans, net            1,890      3,935         442      1,293
Other                                   6,583      3,873       2,179      1,398
   Total non-interest income          $35,853    $33,958     $11,331    $11,365

</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 $33.3 million for the nine months ended  September 30, 1999 compared
with $32.8 million for the nine months ended September 30, 1998. For the quarter
ended September 30, 1999 total non- interest  income,  excluding  security gains
transactions,  was $11.2  million  compared  with $11.3  million for the quarter
ended September 30, 1998.


Service charges on deposit accounts  increased $361 thousand or 3.5 percent from
$10.3 million for the nine months ended  September 30, 1998 to $10.7 million for
the  same  period  in  1999.  A  majority  of  this   increase  is  due  to  the
implementation  of increased service fees through September 30, 1999 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 8.1 percent from $5.5
million for the nine months  ended  September  30, 1998 to $6.0  million for the
nine months  ended  September  30, 1999 and  increased  by 8.8 percent from $2.0
million for the quarter ended September 30, 1998 to $2.1 million for the quarter
ended  September  30, 1999 due to an increase in the  servicing  portfolio.  The
increase in the servicing portfolio was due to the acquisition of servicing on a
residential  mortgage  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 $265  thousand or 10.3  percent and by $1.3
million  or 16.3  percent  for the  three  month  and nine  month  periods ended
September 30, 1999,  respectively,  compared  with the same periods 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 and continues
to result 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 $442  thousand  and $1.9  million  for the
three and nine months ended September 30, 1999 compared to $1.3 million and $3.9
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 $2.0  million  and $851
thousand for the nine and three months ended  September 30, 1999,  respectively,
resulted from a decline in the volume of  residential  mortgage loans being sold
by Valley into the secondary market.

Other  non-interest  income  increased $2.7 million to $6.6 million for the
nine  months  ended  September  30, 1999 as compared to the same period in 1998.
This increase can be primarily  attributed to the gain on sale of OREO property,
and the earnings  resulting  from entering into an agreement  with a third party
vendor  whereby all the processing  related to official  checks and money orders
has been outsourced. This outsourcing began in the fourth quarter of 1998. Other
non-interest income increased $781 thousand to $2.2 million for the three months
ended  September 30, 1999 as compared to the same period in 1998.  This increase
is primarily the result of earnings from two new businesses started by Valley in
the second and third quarter of 1999.

During the second quarter of 1999 , 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.  Included in other  income for the
quarter and nine months ended September 30, 1999 was $452 thousand of commission
revenues from the sale of insurance policies.

On July 30, 1999,  Valley  acquired New Century Asset  Management  Company ("New
Century"),  a NJ-based money manager with  approximately  $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. New
Century  contributed  additional  fee income to the operations of Valley of $137
thousand in the third quarter of 1999 which is included in other income.


<PAGE>


Non-Interest Expense

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


                                             NON-INTEREST EXPENSE

                                 Nine Months Ended          Three Months Ended
                                    September 30,              September 30,
                                 1999         1998          1999          1998
                                                (in thousands)

<TABLE>
<CAPTION>
<S>                                <C>           <C>         <C>          <C>

Salary expense                $   43,186    $  41,825     $ 14,721     $ 14,256
Employee benefit expense           9,978        9,433        3,667        3,349
FDIC insurance premiums              927          950          303          309
Occupancy and equipment expense   14,937       16,617        5,141        5,928
Credit card expense                3,932        7,317        1,286        1,804
Amortization of intangible assets  3,647        4,443        1,505        2,193
Merger-related charges             3,005           --           --           --
Other                             21,812       23,085        7,300        8,360
  Total non-interest expense  $  101,424    $ 103,670     $ 33,923     $ 36,199

</TABLE>

Non-interest  expense totaled $33.9 million and $101.4 million for the three and
nine months ended September 30, 1999. Excluding the merger-related charges taken
in  conjunction  with the Ramapo  merger,  non-interest  expense  totaled  $98.4
million for the nine months ended September 30, 1999, a decrease of $5.3 million
for the comparable  nine months ended September 30, 1998.  Non-interest  expense
totaled $33.9 million for the three months ended  September 30, 1999, a decrease
of $2.3  million,  from the  comparable  period in 1998.  The reduction in these
expenses can be attributed to cost savings from recent mergers.

The largest components of non-interest expense are salaries and employee benefit
expense  which  totaled  $18.4  million and $53.2 million for the three and nine
months ended  September  30, 1999 compared to $17.6 million and $51.3 million in
the  comparable  periods of 1998.  At September 30, 1999,  full-time  equivalent
staff was 1,800, compared to 1,818 at September 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  merger-related  charges,  security gains and losses
and other  non-recurring  items.  Valley's  efficiency ratio for the nine months
ended  September 30, 1999 was 42.9  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 45.7 percent for the nine months ended  September 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 $518  thousand or 28.7 percent
and $3.4  million or 46.3  percent for the three  months and nine  months  ended
September 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 $688 thousand and $796 thousand for
the three and nine months  ended  September  30,  1999 to $1.5  million and $3.6
million. The decreases are 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.


Both occupancy and equipment expense and other non-interest expense decreased in
the nine and three month periods of 1999 in comparison to 1998. The  significant
components of other non-interest expense include  advertising,  data processing,
professional  fees,  postage,  telephone  and  stationery  expense which totaled
approximately $4.1 million and $12.1 million for the three and nine months ended
September 30, 1999.
The  reduction in these  expenses can be  attributed to cost savings from recent
mergers.

Income Taxes

Income tax expense as a percentage  of pre-tax  income was 32.7 percent and
34.9  percent  for  the  three  and  nine  months  ended   September  30,  1999,
respectively,  compared to 22.6 percent and 26.3 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
another tax strategy  during the second quarter of 1999 to minimize tax expense.
The  effective tax rate for 1999 is expected to remain higher than the 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  through an internal transfer
expenses 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.


<PAGE>

The  following  table  represents  the  financial  data for the  three  business
segments  for the nine months  ended  September  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.

                                 Nine Months Ended September 30, 1999
                                            (in thousands)

                                                            Corporate
                      Consumer    Commercial   Investment   and other
                      Lending     Lending      Management   Adjustments Total

<TABLE>
<CAPTION>
<S>                      <C>            <C>       <C>          <C>        <C>
Average interest-
  earning assets      $ 2,576,943  $ 1,689,029 $ 1,480,706  $    --   $5,746,678

Income before
  income taxes        $    52,960  $    48,856 $    21,998  $ (2,167) $  121,647

Return on average
  interest-earning
  assets (pre-tax)           2.74%        3.86%      1.98%       --%       2.82%


                                Nine Months Ended September 30, 1998
                                           (in thousands)

                                                             Corporate
                      Consumer     Commercial   Investment   and Other
                      Lending      Lending      Management   Adjustments  Total

Average interest-
  earning assets     $ 2,428,446  $ 1,565,735  $ 1,375,472  $   --   $5,369,653

Income before
  income taxes       $    45,477  $    46,198  $    21,477  $ (9,657)$  103,495

Return on average
  interest-earning
  assets (pre-tax)         2.50%         3.93%       2.08%       --%      2.57%



</TABLE>

Consumer Lending

The consumer  lending  segment had a return on average  interest-earning  assets
before  taxes of 2.74  percent  for the nine  months  ended  September  30, 1999
compared to 2.50 percent for the nine months ended  September 30, 1998.  Average
interest-earning  assets increased  $148.5 million,  which is attributable to an
increase in home equity and automobile lending. Interest rates on consumer loans
declined by 27 basis points.  This decrease was offset by a decrease in the cost
of funds by 28 basis points.  Income before income taxes  increased $7.5 million
primarily as a result of an increase in average  interest-earning  assets.  Also
contributing to the increase in income before taxes was a $2.9 million  decrease
in the  provision for loan losses and a decline in  non-interest  expense due to
the change in credit card rebates.

Commercial Lending
The return on average  interest-earning  assets  before  taxes  declined 7 basis
points to 3.86 percent for the nine months  ended  September  30, 1999.  Average
interest-earning assets increased $123.3 million as a result of increased volume
of loans.  Interest rates on commercial loans declined by 29 basis points.  This
decrease was partially offset by a decrease in cost of funds by 28 basis points.
Income before income taxes  increased $2.7 million as a result of an increase in
average  interest-earning  assets,  offset by a decline in fee income during the
period.

Investment Management
The return on average  interest earning assets before taxes was 1.98 percent for
the nine months  ended  September  30,  1999 10 basis  points less than the nine
months ended September 30, 1998. The yield on interest  earning assets decreased
by 49 basis points to 5.99 percent,  and was offset by a smaller  decrease of 28
basis points in the cost of funds. Average  interest-earning assets increased by
$105.2 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 $2.2 million for the nine months
ended September 30, 1999, mainly due to more non-interest income.

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

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

<TABLE>
<CAPTION>
<S>                     <C>          <C>          <C>       <C>         <C>
Average interest-
  earning assets   $ 2,611,801  $ 1,711,876  $ 1,500,735   $   --    $ 5,824,412

Income before
  income taxes     $    16,977  $    16,664  $     7,286   $  (367)  $  40,560

Return on average
  interest-earning
  assets (pre-tax)       2.60%        3.89%        1.94%        -- %     2.79%


                              Three Months Ended September 30, 1998
                                           (in thousands)

                                                             Corporate
                       Consumer     Commercial  Investment   and Other
                       Lending      Lending     Management   Adjustments  Total

Average interest-
  earning assets       $ 2,451,119  $1,580,352  $1,388,314  $     --  $5,419,785

Income before
  income taxes         $    15,089  $   14,868  $    7,247  $ (3,731) $   33,473

Return on average
 interest-earning
 assets (pre-tax)             2.46%       3.76%       2.09%      -- %     2.47%

</TABLE>

Consumer Lending
The consumer  lending  segment had a return on average  interest-earning  assets
before  taxes of 2.60  percent for the three  months  ended  September  30, 1999
compared to 2.46 percent for the three months ended September 30, 1998.  Average
interest-earning assets increased $160.7 million, attributable to an increase in
home equity and automobile lending. Interest rates on consumer loans declined by
23 basis  points.  This decrease was offset by a decrease in cost of funds by 23
basis points.  Income before income taxes increased $1.9 million  primarily as a
result of an  increase  in average  interest-earning  assets,  a decrease in the
provision, offset by an increase in the internal transfer expense representing
a refined method of allocating interest and expense items between the business
segments and the branch network, retail banking and back office departments.

Commercial  Lending
The return on average  interest-earning  assets before taxes  increased 13 basis
points to 3.89 percent for the three months ended  September  30, 1999.  Average
interest-earning assets increased $131.5 million as a result of increased volume
of loans.  Interest rates on commercial  loans declined by 5 basis points.  This
decrease  was offset by a decrease in cost of funds by 18 basis  points.  Income
before  income  taxes  increased  by $1.8  million as a result of an increase in
average  interest-earning  assets and increased  interest  spread,  offset by an
increase in internal transfer expense representing a refined method of
allocating interest and expense items between the business segments and the
branch network, retail banking and back office departments.

Investment Management
The return on average  interest  earning  assets before taxes  decreased to 1.94
percent for the three months ended  September  30, 1999 compared to 2.09 percent
for the three months ended  September  30, 1998.  The yield on interest  earning
assets decreased by 28 basis points to 5.97 percent, offset by a decrease in the
cost of funds. Average  interest-earning  assets increased by $112.4 million and
income before income taxes was 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 was $367  thousand  for the three months ended
September 30, 1999. This was less than the three months ended September 30, 1998
as there were merger-related charges incurred during 1998.

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  $382  thousand  while an interest  rate
decrease of 100 basis points  resulted in a decrease in net  interest  income of
approximately  $1.9 million.*  Management cannot provide any assurance about the
actual effect of changes in interest rates on Valley's net interest income.


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 $1.2 billion and $1.3 billion at September
30, 1999 and December 31, 1998,  respectively.  This represents 21.4 percent and
24.2 percent of interest  earning  assets,  and 20.3 percent and 22.9 percent of
total assets at September 30, 1999 and December 31, 1998, respectively.  The
bank has developed a plan addressing possible liquidity issues that may arise in
conjunction with the Year 2000.


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 nine months ended  September  30, 1999 and the year ended  December
31, 1998,  respectively,  representing  61.8 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
September 30, 1999,  Valley had  outstanding  FHLB  advances of $414.5  million.
Additional  liquidity is derived from scheduled loan and investment  payments of
principal and interest,  as well as  prepayments  received.  For the nine months
ended  September  30,  1999  proceeds  from the sales of  investment  securities
available  for sale were $26.8  million,  and  proceeds of $406.3  million  were
generated from investment maturities. Purchases of investment securities for the
nine months ended September 30, 1999 were $553.3 million.  Short-term borrowings
and  certificates  of deposit over $100 thousand  amounted to $611.9 million and
$503.6 million, on average, for the nine months ended September 30, 1999 and the
year ended December 31, 1998 respectively.

Valley's 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 September 30, 1999,  Valley had $1.1 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 September  30, 1999,
the  investment  securities  available for sale had an  unrealized  loss of $9.9
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  September  30,  1999,  total  loans were $4.4  billion,  compared to $4.1
billion at December 31, 1998, an increase of 6.0 percent.  The  following  table
reflects the  composition  of the loan  portfolio  as of September  30, 1999 and
December 31, 1998.

                                 LOAN PORTFOLIO

                                   September 30,        December 31,
                                       1999                1998
                                           (in thousands)
<TABLE>
<CAPTION>
<S>                                  <C>                   <C>

Commercial                        $ 489,244             $ 477,231
 Total commercial loans             489,244               477,231

Construction                        121,759               112,819
Residential mortgage              1,156,936             1,055,278
Commercial mortgage               1,141,769             1,050,420
  Total mortgage loans            2,420,464             2,218,517

Home equity                         260,706               226,231
Credit card                          88,968               108,180
Automobile                        1,054,704             1,033,938
Other consumer                       82,322                83,552
  Total consumer loans            1,486,700             1,451,901

Total loans                      $4,396,408            $4,147,649

As a percent of total loans:
Commercial loans                      11.1%                 11.5%
Mortgage loans                        55.1                  53.5
Consumer loans                        33.8                  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  $7.0  million at  September  30,  1999
compared  with $11.8 million at December 31, 1998, a decrease of $4.8 million or
40.7 percent. Non-performing assets at September 30, 1999 and December 31, 1998,
respectively, amounted to 0.16 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 $11.7 million at September 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.

          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.



<PAGE>



                                    LOAN QUALITY
                                                 September 30,   December 31,
                                                     1999           1998

                                                        (in thousands)
<TABLE>
<CAPTION>
<S>                                                    <C>           <C>
Loans past due in excess of
  90 days and still accruing                       $ 11,653       $  7,418
Non-accrual loans                                  $  6,199       $  7,507
Other real estate owned                                 795          4,261
  Total non-performing assets                      $  6,994       $ 11,768
Troubled debt restructured loans                   $  6,195       $  6,387
Non-performing loans as a % of loans                   0.14%          0.18%
Non-performing assets as a % of
  loans plus other real estate owned                   0.16%          0.28%
Allowance as a % of loans                              1.25%          1.32%

</TABLE>

At September 30, 1999 the  allowance for possible loan losses  amounted to $54.7
million,  relatively  unchanged  from the $54.6  million 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 $2.5 million and $6.0
million for the three and nine months ended  September  30, 1999  compared  with
$2.2 million and $8.4 million for the three and nine months ended  September 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 September  30,  1999,  shareholders'  equity  totaled  $568.3  million or 9.3
percent  of total  assets,  compared  with  $589.8  million  or 10.0  percent at
December 31, 1998.

Included  in   shareholders'   equity  as   components  of   accumulated   other
comprehensive income at September 30, 1999 was a $9.9 million unrealized loss on
investment securities available for sale, net of tax, and a negative translation
adjustment of $567 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  September  30,  1999 under  risk-based  capital
guidelines was $573.7 million, or 12.1 percent of risk-weighted assets, for Tier
1 capital and $628.4 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  September  30,  1999 and
December 31, 1998, Valley was in compliance with the leverage requirement having
a Tier 1 leverage ratio of 9.5 and 10.0 percent,  respectively.  Valley's ratios
at  September  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 $9.40 at September 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 44.4 percent for the nine month period ended September 30, 1999, compared to
50.7 percent for the nine month period ended  September 30, 1998. Cash dividends
declared  amounted to $0.76 per share for the nine months  ended  September  30,
1999  equivalent to a dividend  payout ratio of 55.6  percent,  compared to 49.3
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

  Filed October 21, 1999 to report corrected amount of loans past due 90 days or
  more and still accruing at September 30, 1999 as $11.7  million.  $9.2 million
  was originally reported in Valley's third quarter earnings press release dated
  October 13, 1999.




<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: November 9, 1999                  PETER SOUTHWAY
                                           VICE CHAIRMAN




   Date: November 9, 1999                  ALAN D. ESKOW
                                           SENIOR VICE PRESIDENT AND CONTROLLER
                                           FINANCIAL ADMINISTRATION



<TABLE> <S> <C>


<ARTICLE>                                            9
<CIK>                                          0000714310
<NAME>                                         VALLEY NATIONAL BANCORP

<S>                             <C>
<PERIOD-TYPE>                                  3-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JUL-01-1999
<PERIOD-END>                                   SEP-30-1999
<CASH>                                         161,686
<INT-BEARING-DEPOSITS>                         0
<FED-FUNDS-SOLD>                               0
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>                    1,050,549
<INVESTMENTS-CARRYING>                         354,610
<INVESTMENTS-MARKET>                           327,967
<LOANS>                                        4,396,408
<ALLOWANCE>                                    54,746
<TOTAL-ASSETS>                                 6,109,798
<DEPOSITS>                                     4,961,607
<SHORT-TERM>                                   115,658
<LIABILITIES-OTHER>                            49,351
<LONG-TERM>                                    414,899
                          0
                                    0
<COMMON>                                       25,959
<OTHER-SE>                                     542,324
<TOTAL-LIABILITIES-AND-EQUITY>                 6,109,798
<INTEREST-LOAN>                                250,977
<INTEREST-INVEST>                              62,914
<INTEREST-OTHER>                               2,954
<INTEREST-TOTAL>                               316,845
<INTEREST-DEPOSIT>                             106,265
<INTEREST-EXPENSE>                             123,532
<INTEREST-INCOME-NET>                          193,313
<LOAN-LOSSES>                                  6,095
<SECURITIES-GAINS>                             2,570
<EXPENSE-OTHER>                                101,424
<INCOME-PRETAX>                                121,647
<INCOME-PRE-EXTRAORDINARY>                     121,647
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   79,165
<EPS-BASIC>                                  1.30
<EPS-DILUTED>                                  1.29
<YIELD-ACTUAL>                                 4.56
<LOANS-NON>                                    6,199
<LOANS-PAST>                                   11,653
<LOANS-TROUBLED>                               5,212
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               54,640
<CHARGE-OFFS>                                  8,789
<RECOVERIES>                                   2,800
<ALLOWANCE-CLOSE>                              54,746
<ALLOWANCE-DOMESTIC>                           40,878
<ALLOWANCE-FOREIGN>                            166
<ALLOWANCE-UNALLOCATED>                        13,702



</TABLE>


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