FIRST FINANCIAL CORP /WI/
10-Q, 1996-08-08
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: EUROTRONICS HOLDINGS INC, PRE 14C, 1996-08-08
Next: PETROLEUM HEAT & POWER CO INC, 10-Q, 1996-08-08




<PAGE>


                       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, 1996
                               --------------------------------

                                       OR

                [ ] 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 0-11889

                           FIRST FINANCIAL CORPORATION
                           ---------------------------
             (Exact name of registrant as specified in its charter)

         Wisconsin                                            39-1471963
         ---------                                            ----------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                             Identification No.)

                1305 Main Street, Stevens Point, Wisconsin 54481
                ------------------------------------------------
                     (Address of principal executive office)

                                 (715) 341-0400
                                 --------------
              (Registrant's telephone number, including area code)

   --------------------------------------------------------------------------
   (Former name, address and former fiscal year, if changed since last report)

        Indicate by check mark whether the  registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes  X    No
                                              --       --

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

   Common Stock, par value $1.00 per share              29,909,506 Shares
   ---------------------------------------           ----------------------
                  Class                            Outstanding at July 31, 1996


<PAGE>




                           FIRST FINANCIAL CORPORATION

                                 Form 10-Q Index


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



Part I -       Financial Information
               ----------------------

               Consolidated Balance Sheets as of June 30, 1996
                  (Unaudited) and December 31, 1995

               Unaudited Consolidated Statements of Income for
                  the Three Months and Six Months Ended June 30,
                  1996 and 1995

               Unaudited Consolidated Statement of Changes In
                  Stockholders' Equity for the Six Months Ended
                  June 30, 1996

               Unaudited Consolidated Statements of Cash Flows
                  for the Six Months Ended June 30, 1996 and
                  1995

               Notes to Unaudited Consolidated Financial Statements

               Management's Discussion and Analysis:
                  Comparison of the Consolidated Balance Sheets
                  at June 30, 1996 (Unaudited) and December 31,
                  1995

                  Comparison of the Unaudited Consolidated Statements
                  of Income for the Three Months and Six Months Ended
                  June 30, 1996 and 1995


Part II -      Other Information
               -----------------

               Item 6.  Exhibits and Reports on Form 8-K

Signatures
- ----------

Exhibits
- --------

                                       -1-

<PAGE>



                           FIRST FINANCIAL CORPORATION
                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS
<TABLE>
<CAPTION>

                                                                    June 30,
                                                                      1996               December 31,
                                                                   (Unaudited)               1995
                                                                   -----------               ----
                                                                             (In thousands)
<S>                                                               <C>                    <C>       
Cash                                                              $  125,883             $  123,379
Federal funds sold                                                     4,381                 34,929
Interest-earning deposits                                             29,244                 13,801
                                                                  ----------             ----------
     Cash and cash equivalents                                       159,508                172,109

Securities available for sale (at fair value):
     Investment securities                                           148,841                 80,999
     Mortgage-related securities                                     780,881                571,293
Securities held to maturity (at amortized cost):
     Investment securities (fair
       value of $ 93,512,000--1996
       and 119,063,000--1995)                                         94,702                119,426
     Mortgage-related securities
       (fair value of $653,442,000
       --1996 and $691,060,000--1995)                                659,947                699,468
Loans receivable:
     Held for sale                                                    15,617                 26,651
     Held for investment                                           3,486,927              3,590,149
Foreclosed properties and repossessed assets                           2,285                  3,379
Real estate held for investment or sale                                8,720                  8,289
Office properties and equipment, at cost                              51,131                 51,124
Intangible assets, less accumulated amortization                      18,952                 21,481
Other assets                                                         151,783                126,740
                                                                  ----------             ----------
                                                                  $5,579,294             $5,471,108
                                                                  ==========             ==========

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
     Checking                                                     $  460,559             $  473,203
     Money market accounts                                           366,969                310,545
     Passbook                                                        696,065                687,960
     Certificates of deposit                                       2,922,459              2,952,817
                                                                  ----------             ----------
       Total deposits                                              4,446,052              4,424,525

Borrowings                                                           640,911                570,508
Advance payments by borrowers
     for taxes and insurance                                          44,984                 13,206
Other liabilities                                                     39,442                 77,952
                                                                  ----------             ----------
        Total liabilities                                          5,171,389              5,086,191
                                                                  ----------             ----------

Stockholders' equity:
     Serial preferred stock, $1 par
       value, 3,000,000 shares
       authorized; none outstanding
     Common stock, $1 par value,
       75,000,000 shares authorized;
       shares issued and outstanding:
       29,905,406-June 30, 1996;
       29,676,365-December 31, 1995                                   29,905                 29,676
     Additional paid-in capital                                       50,860                 49,756
     Net unrealized loss on
       securities available for sale                                  (9,627)                (6,021)
     Common stock purchased by
       employee benefit plan                                            (271)                  (271)
     Retained earnings                                               337,038                311,777
                                                                  ----------             ----------
       Total stockholders' equity                                    407,905                384,917
                                                                  ----------             ----------
                                                                  $5,579,294             $5,471,108
                                                                  ==========             ==========
</TABLE>

See notes to unaudited consolidated financial statements.

                                       -2-

<PAGE>


<TABLE>
<CAPTION>

                                                     FIRST FINANCIAL CORPORATION
                                                  CONSOLIDATED STATEMENTS OF INCOME
                                                             (Unaudited)

                                                              Three Months Ended                     Six Months Ended
                                                                   June 30,                              June 30,
                                                             --------------------                  --------------
                                                               1996             1995                 1996             1995
                                                             ---------        ---------            ---------        ------
                                                                              (In thousands, except
                                                                                per share amounts)
<S>                                                          <C>              <C>                   <C>             <C>     
Interest income:
   Mortgage loans                                            $ 43,406         $ 45,927              $ 89,285        $ 91,450
   Other loans                                                 31,374           29,448                63,033          57,807
   Mortgage-related securities                                 20,658           25,636                42,487          51,116
   Investments                                                  6,501            3,723                10,756           7,163
                                                             --------         --------              --------        --------
     Total interest income                                    101,939          104,734               205,561         207,536
Interest expense:
   Deposits                                                    49,678           49,949               100,045          95,116
   Borrowings                                                   6,534            9,278                13,820          20,715
                                                             --------         --------              --------        --------
     Total interest expense                                    56,212           59,227               113,865         115,831
                                                             --------         --------              --------        --------
     Net interest income                                       45,727           45,507                91,696          91,705
Provision for losses on loans                                   2,180            2,073                 4,080           4,192
                                                             --------         --------              --------        --------
                                                               43,547           43,434                87,616          87,513
Non-interest income:
   Deposit account service fees                                 3,334            2,974                 6,476           5,594
   Loan fees and service charges                                3,020            2,801                 5,749           5,258
   Insurance and brokerage commissions                          1,779            1,734                 3,611           3,786
   Service fees on loans sold                                   1,564            1,787                 3,097           3,756
   Gain on disposition of loans and
     mortgage-related securities, net                             447              245                   708             282
   Gain on sale of investment
     securities available for sale                                391               --                   404              11
   Other                                                          843              828                 1,590           1,935
                                                             --------         --------              --------        --------
     Total non-interest income                                 11,378           10,369                21,635          20,622
                                                             --------         --------              --------        --------
     Operating income                                          54,925           53,803               109,251         108,135
Non-interest expense:
   Compensation, payroll taxes
     and benefits                                              11,183           10,960                23,266          24,137
   Federal deposit insurance premiums                           2,542            2,529                 5,103           5,058
   Occupancy                                                    2,374            2,180                 4,832           4,530
   Data processing                                              1,885            1,888                 3,750           3,613
   Loan expenses                                                1,883            1,547                 3,604           3,002
   Telephone and postage                                        1,587            1,607                 3,285           3,300
   Marketing                                                    1,613            2,062                 3,270           4,177
   Furniture and equipment                                      1,254            1,485                 2,614           2,897
   Amortization of intangible assets                            1,265            1,311                 2,529           2,622
   Net cost from operations of fore-
     closed properties                                           (183)             (25)                 (123)             (7)
   Acquisition-related costs                                       --               --                    --           6,458
   Other                                                        2,890            2,959                 5,558           5,714
                                                             --------         --------              --------        --------
     Total non-interest expense                                28,293           28,503                57,688          65,501
                                                             --------         --------              --------        --------
Income before income taxes and extra-
   ordinary item                                               26,632           25,300                51,563          42,634
Income taxes                                                    9,051            8,995                16,648          15,502
                                                             --------         --------              --------        --------
Income before extraordinary item                               17,581           16,305                34,915          27,132
Extraordinary item                                                 --               --                  (686)             --
                                                             --------         --------              --------        --------

Net income                                                   $ 17,581         $ 16,305              $ 34,229        $ 27,132
                                                             ========         ========              ========        ========

Earnings per share:
   Primary:
     Income before extraordinary item                        $   0.58         $   0.54              $   1.14        $   0.90
     Extraordinary item                                            --               --                 (0.02)             --
                                                             --------         --------              --------        --------
     Net income                                              $   0.58         $   0.54              $   1.12        $   0.90
                                                             ========         ========              ========        ========
  Fully diluted:
     Income before extraordinary item                        $   0.58         $   0.54              $   1.14        $   0.90
     Extraordinary item                                            --               --                 (0.02)             --
                                                             --------         --------              --------        --------
     Net income                                              $   0.58         $   0.54              $   1.12        $   0.90
                                                             ========         ========              ========        ========

Cash dividends per share                                     $   0.15         $   0.12              $   0.30        $   0.24
                                                             ========         ========              ========        ========
</TABLE>

See notes to unaudited consolidated financial statements.

                                       -3-

<PAGE>




<TABLE>
<CAPTION>

                                                    FIRST FINANCIAL CORPORATION
                                           CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                                             (Unaudited)



                                                    Net
                                                Unrealized
                                  Common          Holding           Common
                                Stock and         Loss on           Stock
                               Additional       Securities        Purchased
                                 Paid-In         Available         by ESOP         Retained        Stockholders'
                                 Capital         For Sale            Plan          Earnings           Equity
                                 -------         --------            ----          --------           ------
                                                                 (In thousands)
<S>                           <C>              <C>              <C>             <C>                 <C>     
Balances at
  December 31, 1995           $ 79,432         $ (6,021)        $  (271)        $311,777            $384,917


Net income for the
  six months ended
  June 30, 1996                                                                   34,229              34,229

Cash dividends paid
  ($0.30 per share)                                                               (8,968)             (8,968)

Exercise of stock
  options                        1,333                                                                 1,333

Change in net un-
  realized holding
  loss on securities
  available for
  sale, net of tax                               (3,606)                                              (3,606)
                              --------         --------         -------         --------            --------

Balances at
  June 30, 1996               $ 80,765         $ (9,627)        $  (271)        $337,038            $407,905
                              ========         ========         =======         ========            ========
</TABLE>



See notes to unaudited consolidated financial statements.

                                       -4-

<PAGE>


<TABLE>
<CAPTION>

                                                     FIRST FINANCIAL CORPORATION
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                             (Unaudited)
                                                                                                    Six Months Ended
                                                                                                        June 30,
                                                                                                ----------------------------
                                                                                                   1996                 1995
                                                                                                ----------           -------
                                                                                                        (In thousands)

<S>                                                                                             <C>                  <C>      
OPERATING ACTIVITIES
   Net income                                                                                   $  34,229            $  27,132
   Adjustments to reconcile net income to net cash provided
     by operating activities:
      Decrease (increase) in accrued interest on loans                                                898               (2,941)
      Increase in accrued interest on deposits                                                      2,706                5,876
      Loans originated for sale                                                                  (138,695)             (79,680)
      Proceeds from sales of loans held for sale                                                  172,115               64,883
     Provision for depreciation                                                                     2,938                2,937
      Provision for losses on loans                                                                 4,080                4,192
      Provision for losses on real estate and other assets                                           (332)                 644
      Unrealized loss on impairment of mortgage-related securities                                  4,900                   --
      Amortization of cost in excess of net assets of
        acquired businesses                                                                           396                  416
      Amortization of core deposit intangibles                                                      2,133                2,206
      Amortization of mortgage servicing rights                                                       907                  423
      Net gain on sales of loans and assets                                                        (6,012)                (325)
      Other-net                                                                                   (27,303)               2,110
                                                                                                ---------            ---------
     Net cash provided by operating activities                                                     52,960               27,873

INVESTING ACTIVITIES

   Proceeds from sales of investment securities available for sale                                  2,513               33,771
   Proceeds from sales of mortgage-related securities available
     for sale                                                                                     334,923                   --
   Proceeds from maturities of investment securities held
     to maturity                                                                                   54,309                2,382
   Proceeds from maturities of investment securities available for
     sale                                                                                           5,247                   --
   Purchases of investment securities held to maturity                                            (29,849)             (35,333)
   Purchases of investment securities available for sale                                          (77,994)                  --
   Purchases of mortgage-related securities available for sale                                   (458,337)                  --
   Principal payments received on mortgage-related securities                                     111,251              112,570
   Principal received on loans receivable                                                         334,750              259,151
   Loans originated for portfolio                                                                (421,684)            (324,126)
   Additions to office properties and equipment                                                    (2,634)              (2,253)
   Proceeds from sales of foreclosed properties and
     repossessed assets                                                                             4,269                3,705
                                                                                                ---------            ---------
     Net cash provided by (used in) investing activities                                         (143,236)              49,867

FINANCING ACTIVITIES

   Net increase in deposits                                                                        18,821              123,113
   Net increase in advance payments by borrowers for
     taxes and insurance                                                                           31,778               35,720
   Funding of official checks for borrower tax escrows                                            (35,692)             (34,953)
   Net increase (decrease) in short-term borrowings                                               (11,297)              86,050
   Proceeds from borrowings                                                                       887,500              578,223
   Repayments of borrowings                                                                      (805,800)            (852,113)
   Proceeds from exercise of stock options                                                          1,333                2,267
   Proceeds from vesting of employee benefit plans                                                     --                1,139
   Payments of cash dividends to stockholders                                                      (8,968)              (7,048)
                                                                                                ---------            ---------
     Net cash provided by (used in) financing activities                                           77,675              (67,602)
                                                                                                ---------            ---------

Increase (decrease) in cash and cash equivalents                                                  (12,601)              10,138
Cash and cash equivalents at beginning of period                                                  172,109              118,978
                                                                                                ---------            ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                      $ 159,508            $ 129,116
                                                                                                =========            =========

</TABLE>

See notes to unaudited consolidated financial statements.

                                       -5-

<PAGE>



                           FIRST FINANCIAL CORPORATION

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


NOTE A - PRINCIPLES OF CONSOLIDATION

        The unaudited consolidated financial statements include the accounts and
results  of  operations  of  First   Financial   Corporation   ("FFC")  and  its
wholly-owned   subsidiary,   First  Financial  Bank  ("FF  Bank").   Significant
intercompany  accounts and transactions  have been eliminated in  consolidation.
FFC uses the calendar year as its fiscal year.

        The  financial  statements  reflect  adjustments,  all of which are of a
normal recurring nature, and in the opinion of management,  necessary for a fair
statement  of the results  for the  interim  periods,  and are  presented  on an
unaudited basis. The operating  results for the first six months of 1996 are not
necessarily  indicative of the results which may be expected for the entire 1996
fiscal year. The December 31, 1995 balance sheet included herein is derived from
the consolidated  financial  statements  included in FFC's 1995 Annual Report to
Shareholders.  The accompanying  unaudited consolidated financial statements and
related  notes should be read in  conjunction  with the  consolidated  financial
statements   and  related  notes   included  in  FFC's  1995  Annual  Report  to
Shareholders. See Note B for information relative to business combinations.


NOTE B - FIRST FINANCIAL CORPORATION

        At June 30, 1996,  FFC conducted  business as a  nondiversified  unitary
thrift holding  company and its principal  asset was all of the capital stock of
FF  Bank.  The  primary  business  of FFC  is the  business  of FF  Bank.  FFC's
activities are currently comprised of providing limited administrative  services
to FF Bank.

        On February 28, 1995, FFC acquired FirstRock Bancorp, Inc. ("FirstRock")
of Rockford,  Illinois.  Upon  closing,  FirstRock's  subsidiary,  First Federal
Savings Bank, FSB ("First Federal") was merged into FF Bank with First Federal's
six offices now operating as branch banking  offices of FF Bank. The transaction
was  accounted  for  as  a  pooling-of-interests  and,  accordingly,   financial
statements  for all periods  presented have been restated to include the results
of FirstRock.

        On February 28, 1995 FirstRock had assets  (unaudited)  of  $376,473,000
and shareholders'  equity  (unaudited) of $48,430,000.  The total income and net
income  (loss) for the  two-month  period ended  February 28, 1995  (unaudited),
which reflects the pre-merger

                                       -6-

<PAGE>



results of FFC and  FirstRock  that are included in the first six months of 1995
results of operations, are as follows:



                                                             Net
                                  Total                    Income
                                  Income                   (Loss)
                                  ------                   ------

        FFC                      $69,579                  $ 9,348
        FirstRock                  5,383                   (3,091)
                                 -------                  -------

                                 $74,962                  $ 6,257
                                 =======                  =======



         As a result of the FirstRock  acquisition,  FFC and FirstRock  incurred
expenses i) in conjunction  with the acquisition  itself and ii) relative to the
reorganization  of  FirstRock's   operations  following  the  acquisition.   The
acquisition/transaction  costs and charges  aggregated $6.5 million on a pre-tax
basis and $4.0  million on an  after-tax  basis,  or $0.14 per share  during the
first quarter of 1995.

NOTE C - EARNINGS PER SHARE

        Primary and fully diluted  earnings per share for the periods ended June
30, 1996 and 1995 have been determined  based on the weighted  average number of
common shares outstanding during each period and common equivalent shares, using
the treasury share method,  outstanding at the end of each period.  FFC's common
stock  equivalents  consist  entirely of stock options.  Weighted average common
shares have been adjusted for all periods  presented to reflect the  restatement
for FirstRock shares.  See Exhibit 11 to this Report for a detailed  computation
of earnings per share.

NOTE D - CONTINGENT LIABILITIES

        FF Bank has previously  entered into agreements  whereby,  for an annual
fee,  letters of credit are issued by FF Bank in connection with the issuance of
industrial  development  revenue bonds.  At June 30, 1996,  bond issues totaling
$7.1 million are supported by such letters of credit.  At June 30, 1996, each of
the outstanding  bonds for which FF Bank has issued letters of credit is current
with regard to debt service payments.

NOTE E - DIVIDENDS PAID OR DECLARED TO STOCKHOLDERS

        The Board of  Directors  of FFC on May 16,  1996,  declared  a $0.15 per
share quarterly cash dividend payable on June 28, 1996 to shareholders of record
of FFC common stock on June 14, 1996.

NOTE F - REGULATORY CAPITAL REQUIREMENTS

        Current  Office  of  Thrift   Supervision   ("OTS")  regulatory  capital
requirements  for  federally-insured  thrift  institutions  include  a  tangible
capital to tangible assets ratio, a core leverage  capital to adjusted  tangible
assets ratio and a risk-based capital measurement based upon assets weighted for
their inherent risk.


                                       -7-

<PAGE>



As of June 30, 1996, FF Bank exceeded all OTS capital  requirements as displayed
below.

                                               Required                Actual
                                                 OTS                   FF Bank
                                                Ratio                   Ratio
                                                -----                   -----

Tangible capital                                1.50%                    6.77%
Core leverage capital                           3.00                     7.03
Risk-based capital                              8.00                    15.21


The OTS has adopted a final rule,  effective March 4, 1994,  disallowing any new
core  deposit  intangibles,  acquired  after the  rule's  effective  date,  from
counting as regulatory capital.  Core deposit intangibles  acquired prior to the
effective  date have been  grandfathered  for purposes of this rule. At June 30,
1996, FFC had core deposit intangibles of $15.2 million,  all of which have been
grandfathered  from  this OTS  rule.  The OTS has  added an  interest-rate  risk
calculation such that an institution with a measured interest-rate risk exposure
greater than specified levels must deduct an  interest-rate  risk component when
calculating the OTS risk-based capital requirement. Final implementation of this
rule was pending at June 30,  1996.  The OTS also has  proposed to increase  the
minimum  required  core capital ratio from the current 3.00% to a range of 4.00%
to 5.00% for all but the most healthy financial institutions.  Management of FFC
and FF Bank do not  believe  these rules will  significantly  impact the capital
requirements of FF Bank or cause FF Bank to fail to meet its regulatory  capital
requirements.

NOTE G - EXTRAORDINARY ITEM

         In January 1996, FFC redeemed all of its  outstanding  8%  Subordinated
Notes  due  November  1999  (which   aggregated   $54,925,000  at  the  date  of
redemption). The net after-tax cost associated with this redemption, $686,000 or
$0.02 per  share,  has been  reported  as an  extraordinary  charge in the first
quarter of 1996. This transaction was funded principally through a dividend from
FF Bank.

                                       -8-

<PAGE>



NOTE H - SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
 
                                                             For The
                                                         Six Months Ended
                                                             June 30,
                                                       1996            1995
                                                      -------         -----
                                                          (In thousands)

Supplemental disclosure of cash flow information:
   Cash paid or credited to accounts during
      period for:
     Interest on deposits and borrowings              $111,090        $110,255
     Income taxes                                       16,877          17,516
   Non-cash investing activities:
     Mortgage loans transferred to held for sale
      portfolio                                         21,775             846
     Loans receivable transferred to foreclosed
      properties                                         3,214           3,704
     Increase in net unrealized holding loss
      on securities available for sale                  (3,606)         (4,726)
     Mortgage loans securitized and transferred to
      mortgage-related securities available for sale   161,087              --


NOTE I - ACCOUNTING CHANGE

       During the third quarter of 1995, the  Corporation  adopted  Statement of
Financial  Accounting Standards ("SFAS" or "the Statement") No. 122, "Accounting
for Mortgage  Servicing  Rights".  SFAS No. 122 requires that a mortgage banking
enterprise  recognize as a separate  asset the rights to service  mortgage loans
for others, whether those rights are purchased or originated.

       In accordance with the Statement,  an enterprise  that acquires  mortgage
servicing  rights through  either the  origination or purchase of mortgage loans
and sells or  securitizes  those loans with  servicing  rights  retained  should
allocate the total cost of the mortgage loans to the mortgage  servicing  rights
and to the loans (without the mortgage servicing rights) based on their relative
fair values.

       The  results  for the  second  quarter  and the first six  months of 1996
include  gains of $969,000  ($640,000  after tax) and $1.8 million ($1.2 million
after tax),  respectively,  resulting from the capitalization of such originated
mortgage servicing rights.



                                       -9-

<PAGE>



                      MANAGEMENT'S DISCUSSION AND ANALYSIS


                  COMPARISON OF THE CONSOLIDATED BALANCE SHEETS
               AT JUNE 30, 1996 (UNAUDITED) WITH DECEMBER 31, 1995

General:

          Total assets  increased to $5.579 billion at June 30, 1996 from $5.471
billion at December 31, 1995.  Deposits  increased to $4.446 billion at June 30,
1996 from $4.425 billion at year-end 1995 while  borrowings  increased to $640.9
million  from $570.5  million  during the same time frame.  Advance  payments by
borrowers for taxes and insurance  increased by $31.8 million  between  December
31, 1995 and June 30, 1996 and other  liabilities  decreased  $38.5 million from
December  31, 1995 to June 30, 1996.  Stockholders'  equity at June 30, 1996 was
$407.9 million, up from $384.9 million at year-end 1995.

Liquidity and Capital Resources:

          At June 30, 1996, total  consolidated  liquidity,  consisting of cash,
cash  equivalents,  and investment  securities  represented 7.22% of FFC's total
assets  compared with 6.81% at December 31, 1995. FF Bank is in compliance  with
requirements  relating  to  minimum  levels of liquid  assets as  defined by OTS
regulations.  The ongoing  management  of liquid  assets is an integral  part of
FFC's  overall  asset/liability  management  program as  described  below  under
"Asset/Liability  Management." The cash and securities  portfolios are among the
most  flexible  assets  available  for shorter term  liability  matching.  Total
consolidated  liquidity at June 30, 1996  increased by $30.5 million as compared
to December  31,  1995  liquidity  as a result of the net effect of  significant
changes in various  categories  of assets and  liabilities  during the six-month
interim  period.  Some of the more  significant  changes  in  these  categories,
including liquid assets, are summarized as follows:

<TABLE>
<CAPTION>

   Consolidated                        Balance                                    Balance
   Balance Sheet                     December 31,           Increases             June 30,
  Classification                         1995              (Decreases)              1996
- -------------------                  ------------          -----------            --------
                                                         (In thousands)

<S>                                  <C>                    <C>                 <C>       
Cash and cash equivalents            $  172,109             $ (12,601)          $  159,508
Securities available for
 sale:
  Investment securities                  80,999                67,842              148,841
  Mortgage-related
   securities                           571,293               209,588              780,881
Securities held to
 maturity:
  Investment securities                 119,426               (24,724)              94,702
  Mortgage-related
   securities                           699,468               (39,521)             659,947
Loans receivable, in-
 cluding loans held
 for sale                             3,616,800              (114,256)           3,502,544
Office properties                        51,124                     7               51,131
Intangible assets                        21,481                (2,529)              18,952
Deposits                              4,424,525                21,527            4,446,052
Borrowings                              570,508                70,403              640,911
Advance payments by
 borrowers for taxes
 and insurance                           13,206                31,778               44,984
Other liabilities                        77,952               (38,510)              39,442
Stockholders' equity                    384,917                22,988              407,905
</TABLE>


                                      -10-

<PAGE>




        Changes  noted in the  "Increases  (Decreases)"  column of the preceding
table are discussed below in the related  sections of  "Management's  Discussion
and Analysis."

        Management  believes  liquidity  levels  are  proper  and that  adequate
capital and borrowings are available  through the capital  markets,  the Federal
Home Loan Bank  ("FHLB")  and other  sources.  For a  discussion  of  regulatory
capital  requirements,  see  Note  F to  the  unaudited  consolidated  financial
statements.

        On an  unconsolidated  basis, FFC had cash of $10.3 million.  During the
first quarter of 1996, FFC redeemed its subordinated  debt of $54.9 million (See
Note  G to the  unaudited  consolidated  financial  statements).  The  principal
ongoing  sources of funds for FFC are dividends from FF Bank.  Applicable  rules
and  regulations  of the OTS  impose  limitations  on capital  distributions  by
savings institutions such as FF Bank. Savings institutions such as FF Bank which
have capital in excess of all capital  requirements  before and after a proposed
capital  distribution  are  permitted,  after giving prior notice to the OTS, to
make capital  distributions during a calendar year up to the greater of (i) 100%
of net  income to date  during the  calendar  year,  plus the amount  that would
reduce by 1/2 its "surplus  capital  ratio" (the excess capital over its capital
requirements)  at the  beginning  of the calendar  year,  or (ii) 75% of its net
income over the most recent four-quarter period.

Total Loans Receivable and Held for Sale:

        Total loans,  including  loans held for sale,  decreased  $114.3 million
from $3.617  billion at December  31, 1995 to $3.503  billion at June 30,  1996.
Total loans are summarized below as of the dates indicated.
<TABLE>
<CAPTION>

                                                        June 30,             December 31,          Increase
                                                          1996                   1995             (Decrease)
                                                      -------------          ------------         ----------
                                                                             (In thousands)
<S>                                                    <C>                     <C>                <C>       
Real estate loans:
    One- to four-family                                $1,868,988              $2,038,103         $(169,115)
    Multi-family                                          240,879                 220,772            20,107
    Commercial and non-residential                        176,715                 153,173            23,542
                                                       ----------              ----------         ---------
       Total real estate loans                          2,286,582               2,412,048          (125,466)

Other loans:
    Consumer                                              399,569                 362,659            36,910
    Home equity                                           285,234                 284,700               534
    Education                                             255,978                 240,650            15,328
    Credit cards                                          210,922                 214,107            (3,185)
    Manufactured housing                                  121,080                 139,385           (18,305)
    Business                                               13,462                  17,198            (3,736)

Less net items to loans receivable                        (70,283)                (53,947)          (16,336)
                                                       ----------              ----------         ---------

Total loans (including loans held
    for sale)                                          $3,502,544              $3,616,800         $(114,256)
                                                       ==========              ==========         =========
</TABLE>


          The  decrease in total  loans  during the first six months of 1996 was
due to a $125.5  million  decrease  in real  estate  loans.  This  decrease  was
primarily  the result of the net  effect of i)  originations  of $406.8  million
offset by ii) repayments of $214.5  million,  iii) loan sales of $172.1 million,
and iv) the securitization of $161.1 million of seasoned  fixed-term  fixed-rate
mortgage loans transferred to the mortgage-related  securities portfolio.  For a
further discussion of loan origination activity, see "Loan Originations".

          Consumer loans  increased  $36.9 million and education loans increased
$15.3  million in 1996 as customer  usage of these  products  continues to grow.
Manufactured housing loan

                                      -11-

<PAGE>



balances  decreased  $18.3  million  as FFC had  previously  ceased  originating
manufactured  housing  loans  and the  portfolio  continues  to  make  scheduled
repayments.

          Mortgage  loans held for sale were $15.6  million at June 30,  1996 as
compared to $26.7 million at the end of 1995.  Off-balance  sheet commitments to
extend  credit  and to sell  mortgage  loans  totaled  $44.7  million  and $20.8
million,  respectively,  at June 30, 1996 as compared to $40.2 million and $43.3
million,  respectively,  at December 31, 1995.  During the six months ended June
30, 1996,  market  interest  rates moved slightly lower than year-end 1995 rates
early in 1996 but then trended upward from year-end  levels for the remainder of
the first six months. The fair value of on-balance sheet mortgage loans held for
sale and off- balance sheet commitments to originate and sell mortgage loans can
vary  substantially  depending upon the movement of interest  rates.  Management
utilizes various methods to insulate FFC from the effects of such  interest-rate
movements,  principally  by securing  forward  commitments  to sell loans in the
secondary mortgage market.  However,  there can be no assurance that these means
will  be  totally   effective.   Future   operations  may  be  affected  by  the
above-discussed risk factors.

Mortgage-Related Securities:

          The  mortgage-related  securities  ("MBS") portfolio  increased $170.1
million  during the six months ended June 30, 1996  primarily as a result of the
net  effect  of  i)  the  purchase  of  $458.3   million  of   adjustable   rate
U.S.Government  agency-backed MBSs and ii) the aforementioned  securitization of
$161.1 million of mortgage loans transferred to the mortgage-related  securities
portfolio  offset by iii) sales of MBSs having an aggregate  par value of $331.7
million and iv) principal repayments of $111.3 million. At the end of the second
quarter,  FF Bank had commitments to purchase  adjustable  rate U.S.  Government
agency-backed  MBSs having an aggregate par value of $92.4  million.  Also,  see
"Non-Performing MBSs" for discussion of non-performing MBSs.



                                      -12-

<PAGE>



          The  following  tables  set  forth,  at  the  dates   indicated,   the
composition of the MBS portfolio  including issuer,  security type and financial
statement   carrying   value   as   well   as   classification    according   to
available-for-sale or held-to-maturity status:

                                                Carrying Value At
                                            June 30,           December 31,
                                             1996                 1995
                                          -----------         --------
                                                 (In thousands)

Issuer/Security Type
  U.S. Government agencies:
     Mortgage-backed certificates          $  783,139           $  349,216
     Collateralized mortgage
      obligations ("CMOs")                    287,499              342,190
                                           ----------           ----------
       Total agencies                       1,070,638              691,406
                                           ----------           ----------

  Private issuers:
     Mortgage-backed certificates
       Senior position                        332,114              480,839
       Mezzanine position                      37,564               97,904
     CMOs                                         512                  612
                                           ----------           ----------
       Total private issuers                  370,190              579,355
                                           ----------           ----------

       Totals                              $1,440,828           $1,270,761
                                           ==========           ==========

Financial Statement Classification
  Available-for-sale portfolio             $  780,881           $  571,293
  Held-to-maturity portfolio                  659,947              699,468
                                           ----------           ----------

       Total carrying value                $1,440,828           $1,270,761
                                           ==========           ==========


     During the first six months of 1996,  FFC reduced  its  holdings of private
issue MBSs by $209.2  million  from $579.4  million at the end of 1995 to $370.2
million at June 30, 1996.  This decrease  included a $60.3 million  reduction in
mezzanine  position  MBSs due to i) the sale of seven  securities,  at a nominal
loss, having an aggregate carrying value of $55.9 million and ii) a $5.0 million
writedown of three private-issue MBSs (See "Non-Performing MBSs").

     FFC's investment in private-issuer MBSs has declined significantly in 1994,
1995 and 1996 due to prepayments  and sales.  The following table sets forth the
carrying value of FFC's private-issuer MBSs as of the indicated dates:
<TABLE>
<CAPTION>

                                         At
                                      June 30,                          At December 31,
                                                          -------------------------------------------------
                                        1996                 1995                1994                 1993
                                     ----------           ----------          ----------           ---------
                                                                            (In thousands)
<S>                                  <C>                  <C>                 <C>                  <C>       
Private issuers:
  Senior position                    $  332,114           $  480,839          $  649,294           $  912,461
  Mezzanine position                     37,564               97,904             107,721              220,576
  CMOs                                      512                  612               2,115                3,205
                                     ----------           ----------          ----------           ----------
     Total                           $  370,190           $  579,355          $  759,130           $1,136,242
                                     ==========           ==========          ==========           ==========

Private issue
  portfolio as
  % of total MBSs                          25.7%                45.6%               52.2%                85.8%
                                     ==========           ==========          ==========           ==========
</TABLE>


     FFC's  portfolio of MBSs totaled  approximately  $1.44  billion at June 30,
1996 and, except for those securities  discussed in "Non-Performing  MBSs," were
either i) U.S. Government  agency-backed or ii) rated at a minimum of investment
grade quality by at least one nationally recognized independent rating agency.

                                      -13-

<PAGE>

Loan Delinquencies:

     FFC monitors  the  delinquency  status of its loan  portfolio on a constant
basis and initiates a borrower contact and additional  collection  procedures as
necessary at an early date.  Delinquencies  and past due loans are,  however,  a
normal part of the lending function.  When the delinquency reaches the status of
greater  than 90 days,  the loans are placed on a  non-accrual  basis until such
time as the  delinquency is reduced again to 90 days or less. Non- accrual loans
are presented separately in the following section. Loan delinquencies of 90 days
or less, for the dates indicated, are summarized in the following chart:


                                           June 30,           December 31,
                                            1996                  1995
                                       -------------          ----------
                                                  (In thousands)
Loans Delinquent 30-59 Days
  Residential real estate                 $ 8,998               $ 7,945
  Manufactured housing                      2,236                 2,888
  Credit card                               2,264                 2,555
  Commercial real estate                       85                   303
  Consumer, student and other               9,701                 9,519
                                          -------               -------
                                          $23,284               $23,210
                                          =======               =======
Loans Delinquent 60-90 Days
  Residential real estate                 $ 1,331               $ 1,193
  Manufactured housing                        776                   766
  Credit card                               1,294                 1,315
  Commercial real estate                      498                   606
  Consumer, student and other              10,879                 9,734
                                          -------               -------
                                          $14,778               $13,614
                                          =======               =======

Total Loans Delinquent 30-90 Days
  Residential real estate                 $10,329               $ 9,138
  Manufactured housing                      3,012                 3,654
  Credit card                               3,558                 3,870
  Commercial real estate                      583                   909
  Consumer, student and other              20,580                19,253
                                          -------               -------
                                          $38,062               $36,824
                                          =======               =======


        At June 30, 1996, the 30-90 day delinquencies  increased $1.3 million to
$38.1 million from $36.8  million at year-end  1995. As a percent of total loans
receivable,  these loan delinquencies increased from 1.02% at the end of 1995 to
1.09% at June 30, 1996. The increase in 30-90 day  delinquencies  relates to the
net  effect of  changes  of such  delinquencies  for  various  loan  categories,
including the following, i) an increase of $1.2 million for residential mortgage
loans, ii) an increase of $1.0 million for commercial  business loans and iii) a
decrease of $600,000 for manufactured housing loans.  Similar  delinquencies for
other categories of loans changed by lesser amounts and tended to offset.

The residential mortgage delinquency increase is due to a combination of certain
collection  system  problems  which have been  corrected  and a somewhat  higher
delinquency  experience  recently  exhibited  by the  mortgage  borrowers in the
aggregate. A similar rise in mortgage delinquencies has been noted on a national
basis and FFC is closely monitoring its efforts to counter this recent trend.

All delinquent loans have been considered by management in its evaluation of the
adequacy of the allowances for loan losses.


                                      -14-

<PAGE>



Non-Accrual Loans:

        FFC places loans into a non-accrual  status when loans are contractually
delinquent  more  than  90  days.  If  appropriate,  loans  may be  placed  into
non-accrual  status prior to becoming 90 days delinquent based upon management's
analysis.  Non-accrual  loans are summarized,  for the dates  indicated,  in the
following table:



                                           June 30,                December 31,
                                            1996                       1995
                                        -------------              ------------
                                                      (In thousands)

One- to four-family residential            $ 6,769                   $ 6,449
Multi-family residential                       287                       873
Commercial and other real estate               170                       162
Manufactured housing                           930                       926
Consumer and other                           4,096                     3,836
                                           -------                   -------
                                           $12,252                   $12,246
                                           =======                   =======


        Non-accrual  loans  remained  steady at $12.3  million at June 30,  1996
versus  $12.2  million  at  December  31,  1995.  As a  percentage  of net loans
receivable,  non-accrual loans increased slightly to 0.35% at June 30, 1996 from
0.34% at December 31, 1995. The 1996 net increase in non-accrual  loans reflects
the offsetting  effect of an increase in credit card loan  non-accrual  loans of
$300,000 and a decrease of $200,000 in  residential  mortgage  loan  non-accrual
accounts.  The increase in credit card  non-accrual  loans is  indicative of the
national  delinquency  trends and  statistics  for this  product,  however,  FFC
continues  to  experience  somewhat  smaller  increases  in overall  credit card
delinquencies.  This is  demonstrated by a decrease of $300,000 in the 30-90 day
delinquent  credit card  accounts  between  year-end  1995 and June 30, 1996, as
scheduled in the previous  section.  The residential  mortgage loan  non-accrual
decrease  represents  normal  changes  as loans  either  return to more  current
performance  (lesser  delinquency)  or  migrate  to  foreclosed  status  if  the
delinquency  is  not  cured.  Consumer  loan,   manufactured  housing  loan  and
commercial  mortgage loan non-accrual totals changed by lesser amounts.  FFC has
had no significant troubled debt restructurings during 1996.

        All  loans  included  in  non-accrual  status  have been  considered  by
management in its review of the adequacy of allowances for loan losses.

Non-Performing MBSs:

        At June 30, 1996, FFC had two non-performing  MBSs with a carrying value
of $7.9 million,  the estimated  fair value of these  securities.  Each of these
MBSs was originally structured as a mezzanine security,  which is subordinate to
the senior  position  of that issue but is  structured  to be  superior to other
subordinate positions designed to absorb first losses. FFC has not received full
monthly  payments  on these  securities  since  1993.  The  payments  have  been
interrupted due to  delinquencies  and  foreclosures in the underlying  mortgage
portfolio  and all of the cash  flows are  currently  directed  to owners of the
senior  position(s).  Further  delayed  receipt of  payments  is  probable.  The
underlying  loans  comprising these securities had been serviced by a California
institution  under the  control of the  Resolution  Trust  Corporation  ("RTC").
During 1994 and 1995, servicing was transferred from the RTC

                                      -15-

<PAGE>



to the trustee and  subsequently  to a  third-party  servicer.  Availability  of
current  information  as to future  performance  of these MBSs  continues  to be
limited.

        In 1994, independent national rating agencies downgraded these mezzanine
securities to below investment grade. Subsequently, writedowns of $13.1 million,
including  $5.0  million  in  1996,  have  been  recorded  reflecting  permanent
impairment  of these  securities  having  an  original  aggregate  par  value of
approximately $21.8 million.  The writedowns are based upon information from the
rating  agencies  as  well  as  discounted  cash  flow  analyses   performed  by
management, using current assumptions for delinquency levels, foreclosure rates,
recovery ratios in the underlying portfolios,  market prices, and other factors.
Relative to both mezzanine  issues,  the positions  subordinate to FFC have been
eliminated  and  principal  losses  of  approximately  $5.2  million  have  been
realized,  including $4.4 million during 1996.  These realized  principal losses
were anticipated in the aforementioned $13.1 million writedown previously taken.

        Independent  national  rating  agencies have also  downgraded,  to below
investment  grade,  additional  MBSs of four unrelated  issuers in which FFC has
senior  ownership  positions  having an aggregate par value,  amortized cost and
carrying value of $19.9 million, $19.4 million and $17.2 million,  respectively,
at June 30,  1996.  Three of these  senior  position  securities  continue to be
performing assets and are superior to subordinate  positions  amounting to 7.10%
of the current  aggregate par value of the related  mortgage pool  securities at
June 30, 1996.

        Relative  to  the  fourth  senior   position  MBS,   collateralized   by
multi-family properties located in California,  the positions subordinate to FFC
have been  eliminated  during  1996.  Based upon this  event and other  factors,
management  has  determined  that  permanent  impairment  of this  security  has
occurred and the security,  thus, has been written down in the second quarter of
1996 by $900,000 to its approximate fair value of $2.8 million. Principal losses
of  $104,000  have been  realized  since the  writedown.  This  senior  position
security has otherwise continued to be a performing asset.

        As part of its current  investment  policy,  FFC does not  purchase  any
subordinated position MBSs and has further strengthened the criteria for private
issuer MBS purchases.
No private issuer MBSs have been purchased since 1992.

        Management  has  taken  writedowns  relating  to  the  above  referenced
securities  based upon its  evaluations,  including  information from the rating
agencies as well as discounted cash flow analyses performed by management, which
are based upon certain  assumptions for future delinquency  levels,  foreclosure
rates  and  recovery  ratios  in  the  underlying  portfolios.  There  can be no
assurance  that these  evaluations  will  remain  the same in the future  should
economic  conditions,  market conditions,  or other factors differ significantly
from the assumptions used. As such,  further  writedowns could be experienced in
the future.  Management  has the intent and ability to retain its  investment in
these  securities  for a period  of time  sufficient  to allow  for  anticipated
recovery of fair value.

Allowances for Loan Losses:

        FFC's loan  portfolios and off-balance  sheet  financial  guarantees are
evaluated on a continuing basis to determine the additions to the allowances for
losses and the related balance in the  allowances.  These  evaluations  consider
several factors including, but not

                                      -16-

<PAGE>



limited to,  general  economic  conditions,  loan portfolio  compositions,  loan
delinquencies,  prior loss  experience,  and  management's  estimation of future
potential losses. The evaluation of allowances for loan losses includes a review
of both known loan problems as well as a review of potential problems based upon
historical trends and ratios.

        A summary of activity in the allowances  for loan losses,  for the three
months and six months ended June 30, 1996 and 1995, follows:
<TABLE>
<CAPTION>

                                                             Three Months Ended               Six Months Ended
                                                                  June 30,                          June 30,
                                                             ------------------             ----------------------
                                                               1996           1995            1996            1995
                                                             --------       --------        --------        ------
                                                                               (In thousands)

<S>                                                          <C>            <C>             <C>             <C>    
Allowances at beginning of period                            $24,236        $25,149         $25,235         $25,180
Provisions                                                     2,180          2,073           4,080           4,192
Charge-offs                                                   (2,937)        (2,961)         (6,070)         (5,499)
Recoveries                                                       276            382             510             770
                                                             -------        -------         -------         -------
Allowances at end of period                                  $23,755        $24,643         $23,755         $24,643
                                                             =======        =======         =======         =======
</TABLE>


        A discussion of loan loss  provisions  and  charge-offs  is presented in
"Management's  Discussion and Analysis--Comparison of the Unaudited Consolidated
Statements of Income for the Three Months and Six Months Ended June 30, 1996 and
1995." An analysis of  allowances  by loan  category and the  percentage of such
allowances  by category and in the  aggregate to loans  receivable  at the dates
indicated, follows:

<TABLE>
<CAPTION>

                                                June 30, 1996                          December 31, 1995
                                         -------------------------                ----------------------
                                                        As Percentage                            As Percentage
                                         Allowance      Of Total Loans            Allowance     Of Total Loans
                                          Amount         In Category               Amount        In Category
                                          ------         -----------               ------        -----------
                                                                  (Dollars in thousands)

<S>                                      <C>                      <C>             <C>                       <C>  
Credit cards                             $ 6,629                  3.14%           $ 6,425                   3.00%
Residential real estate                    6,874                   .34              7,726                    .34
Manufactured housing                       2,283                  1.89              3,034                   2.18
Commercial and non-resi-
    dential real estate                    3,684                  2.08              3,823                   2.50
Consumer                                   3,249                   .81              3,029                    .84
Home equity                                  546                   .19                562                    .20
Commercial business                          445                  3.31                585                   3.40
Education                                     45                   .02                 51                    .02
                                         -------                                  -------
                                         $23,755                   .68%           $25,235                    .70%
                                         =======                 =====            =======                  =====
</TABLE>


        The  allowances  for loan losses were $23.8  million,  or 0.68% of loans
receivable,  at June 30, 1996 compared to $25.2 million,  or 0.70%,  at December
31, 1995. The allowances for losses represented  193.89% of non-accrual loans at
June 30,  1996 as compared  to 206.07% at the end of 1995.  The  decrease in the
aggregate  allowances  for losses from  year-end  1995 to June 30, 1996  relates
primarily to residential real estate loans and manufactured  housing loans based
upon the  resolution  of certain  problem  loan groups  during  1996,  for which
allowances  had  been  previously  established.  Management  believes  that  the
allowances for losses are sufficient based upon its current evaluations.




                                      -17-

<PAGE>




Foreclosed Properties and Repossessed Assets:

        Foreclosed  properties and other repossessed assets are summarized,  for
the dates indicated, as follows:

                                           June 30,              December 31,
                                             1996                    1995
                                         -------------           -------------
                                                     (In thousands)

Foreclosed real estate properties           $ 2,378                  $ 3,967
Manufactured housing owned                      247                      303
Consumer and other repossessed assets            84                      102
                                            -------                  -------
                                              2,709                    4,372
Less allowances for losses                     (424)                    (993)
                                            -------                  -------
                                            $ 2,285                  $ 3,379
                                            =======                  =======


        Foreclosed  properties,  net of allowances  for losses,  decreased  $1.1
million to $2.3 million at June 30, 1996 from $3.4 million at December 31, 1995.

        A summary  of the  activity  in  allowances  for  losses  on  foreclosed
properties, for the three months and six months ended June 30, 1996 and 1995, is
presented below.
<TABLE>
<CAPTION>

                                                Three Months Ended           Six Months Ended
                                                     June 30,                     June 30,
                                                     --------                     --------
                                                  1996           1995         1996           1995
                                                  ----           ----         ----           ----
                                                                  (In thousands)
<S>                                             <C>             <C>         <C>            <C>   
Allowances at beginning
 of period                                      $  868          $1,095      $  993         $1,146
Provisions                                        (332)             15        (332)            30
Charge-offs                                       (112)            (24)       (237)           (90)
                                                ------          ------      ------         ------
Allowances at end of
 period                                         $  424          $1,086      $  424         $1,086
                                                ======          ======      ======         ======
</TABLE>


         The allowances for losses on foreclosed properties have been maintained
at levels  adequate  to  provide  for  reasonable  potential  losses  within the
existing foreclosed property portfolio.  The most recent additions of foreclosed
properties  have been  residential  properties with lower risks which allows for
the reduction of the allowance balance while realizing losses within the current
portfolio of  properties.  Provisions for losses on foreclosed  properties  were
credited  during the second quarter of 1996 to reverse the allowance  related to
non-residential properties, none of which are in inventory at June 30, 1996.

         A large  commercial real estate  property  (having a carrying amount of
$1.0 million or greater) in Fort Worth, Texas included in foreclosed  properties
at December 31, 1995 was sold during the second  quarter of 1996.  Also included
in the table below is a previously  foreclosed  property  (Milwaukee)  which was
transferred to FFC and is currently  classified as a real estate investment held
for sale. These properties are carried at the lower of cost or fair value.

                                                   Carrying Value At
                                                   -----------------
Property                                     June 30,            December 31,
  Type           Property Location             1996                  1995
- --------         -----------------         -------------         -------------
                                                    (In thousands)

Retail           Milwaukee, Wisconsin        $ 1,049                 $ 1,089
Retail           Fort Worth, Texas                --                   1,000


                                      -18-

<PAGE>




        All of the above foreclosed real estate  properties,  repossessed assets
and real estate  investments held for sale have been considered by management in
its evaluation of the adequacy of allowances for losses.

Classified Assets, Including Non-Performing Assets:

        For regulatory purposes, FF Bank utilizes a comprehensive classification
system  for  thrift  institution  problem  assets.  This  classification  system
requires  that problem  assets be  classified  as  "substandard",  "doubtful" or
"loss," depending upon certain  characteristics of the particular asset or group
of assets as defined by supervisory regulations.

        An asset is classified  "substandard" if management believes it contains
defined characteristics relating to borrower net worth, paying capacity or value
of collateral  which  indicate  that some loss is  distinctly  possible if noted
deficiencies are not corrected.  "Doubtful" assets have the same characteristics
present in  substandard  assets but to a more serious  degree,  to the belief of
management,  such that it is  improbable  that the asset could be  collected  or
liquidated  in full.  "Loss"  assets are deemed to be  uncollectible  or of such
minimal  value that  their  continuance  as assets  without  being  specifically
reserved is not warranted.  Substandard and doubtful classifications require the
establishment  of prudent general  allowance for loss amounts while loss assets,
to the  extent  that such  assets  are  classified  as a "loss",  require a 100%
specific allowance or that the asset be charged off.

        In general,  classified assets include  non-performing assets plus other
loans and assets,  including  contingent  liabilities  (see Note D), meeting the
criteria for  classification.  Non- performing assets include non-accrual loans,
non-performing  MBSs or  assets i) which  were  previously  loans  which are not
substantially  performing under the contractual  terms of the original notes, or
ii) for which known  information  about  possible  credit  problems of borrowers
causes  management to have serious doubts as to the ability of such borrowers to
comply  with  current  contractual  terms.  This  non-performing  characteristic
impacts  directly upon the interest income  normally  expected from such assets.
Specifically included are the loans held on a non-accrual basis,  non-performing
MBSs, and real estate judgments subject to redemption and foreclosed  properties
for which FF Bank has obtained title.










                                      -19-

<PAGE>


        Classified  assets,   including  non-performing  assets,  for  FF  Bank,
categorized by type of asset are set forth in the following table:


                                                    June 30,       December 31,
                                                     1996              1995
                                                 -------------     ------------
                                                         (In thousands)
Classified assets:
   Non-performing assets:
     Non-accrual loans                              $12,252          $12,246
     Non-performing MBSs                              7,930           12,858
     Real estate held for sale by FFC                 1,269            1,309
     Foreclosed properties and other
        repossessed assets                            2,285            3,379
                                                    -------          -------
          Total Non-Performing Assets                23,736           29,792

   Add back general valuation allowances net-
     ted against foreclosed properties above            424              993
   Adjustment for non-performing residential
     loans not classified due to low
     loan-to-appraisal value                           (626)            (584)
   Adjustment for real estate held for sale
     not included in FF Bank classified
     assets                                          (1,269)          (1,309)
   Additional classified performing loans:
     Residential real estate                            141            1,013
     Commercial real estate                           6,442            5,890
     Consumer and other                               1,004              698
   Additional classified performing MBS               2,775               --
                                                    -------          -------
          Total Classified Assets                   $32,627          $36,493
                                                    =======          =======


          During the six months ended June 30, 1996, classified assets decreased
$3.9 million to $32.6 million from $36.5 million at December 31, 1995 as the net
result of the $5.0  million  decrease in the carrying  value of two  non-accrual
mortgage-backed  securities referred to previously (see "Non-Performing  MBSs"),
the $2.8 million addition of the performing  senior position MBS  collateralized
by  multi-family  properties,  as also  discussed  above,  and the $1.7  million
reduction in the combined  foreclosed property inventory ($1.1 million) plus its
related  general  allowance  for  loss  add-back  ($600,000).   The  changes  in
additional   classifications   for  various  other  performing  loan  categories
virtually offset as such commercial real estate  mortgages and  consumer-related
loans  increased and  residential  mortgage loans  decreased.  These  additional
classifications  are based on certain  characteristics  identified  as potential
weaknesses.  As a percentage of total assets,  classified  assets decreased from
0.67% at year-end 1995 to 0.58% at June 30, 1996.

                  The following  table sets forth, at the dates  indicated,  one
performing  commercial  real  estate  mortgage  loan in excess of $1.0  million,
included  in  classified   assets  due  to  the  possible   adverse  effects  of
identifiable future events.

                                                      Loan Amount Classified
                                                      ----------------------
Property Type Of       Property                    June 30,         December 31,
Loan Collateral        Location                      1996               1995
- ----------------      ----------                 -----------        -----------
                                                         (In thousands)
Office/Land           Sheboygan, Wisconsin        $ 3,577               $3,596


          All adversely classified assets at June 30, 1996, have been considered
by management in its evaluation of the adequacy of allowances for losses.



                                      -20-

<PAGE>



Deposits and Other Liabilities:

          Deposits  increased $21.5 million during the six months ended June 30,
1996  including  interest  credits  of $80.2  million.  Excluding  the  interest
credits,  the net deposit  withdrawals  were reduced due to the success of a new
program for short-term  certificate of deposit  accounts.  The weighted  average
cost of deposits of 4.43% at June 30, 1996 was lower than the 4.55%  reported at
December 31, 1995.

          Advance  payments by borrowers  for taxes and  insurance  increased by
$31.8  million  during  the first six  months of 1996 as a result of the  normal
cumulative  monthly escrow  deposits made by borrowers less interim  payments of
taxes and insurance premiums.

          Other  liabilities  decreased  $38.5 million from December 31, 1995 to
June 30, 1996. The higher other liabilities balance at year-end 1995 represented
the  outstanding  real estate  property tax checks issued to  municipalities  on
behalf of the borrowers  and as those checks were paid during early 1996,  other
liabilities decreased significantly.

Borrowings:

          At June 30, 1996, FFC's  consolidated  borrowings  increased to $640.9
million from $570.5  million at December 31, 1995. In January 1996, FFC redeemed
all  of  its  outstanding  8%  Subordinated  Notes  due  November,  1999,  which
aggregated  $54.9 million at the date of redemption.  This redemption was offset
by a $138.1 million net increase in shorter-term  FHLB advances used to fund the
purchase of U.S. Government Agency mortgage-backed securities.

Stockholders' Equity:

          Stockholders'  equity at June 30, 1996 was $407.9 million, or 7.31% of
total  assets,  as  compared to $384.9  million,  or 7.04% of total  assets,  at
December 31, 1995.  The major changes in  stockholders'  equity  included i) net
income of $34.2 million earned during the first six months of 1996 offset by ii)
cash dividend payments to stockholders of $9.0 million. Stockholders' equity per
share  increased  from $12.97 per share at year-end  1995 to $13.64 per share at
June 30, 1996.

Regulatory Capital:

          As  set  forth  in  Note  F to the  unaudited  consolidated  financial
statements,  FF Bank exceeds all regulatory capital requirements mandated by the
OTS and FDIC.












                                      -21-

<PAGE>




Loan Originations:

          A comparison of loan originations for the first six months of 1996 and
1995,  including loans originated for sale (but excluding purchases of MBSs), is
set forth below:
<TABLE>
<CAPTION>

                                                                  Six Months Ended June 30,
                                                -------------------------------------------------------
                                                  1996              Percent        1995         Percent
                                                --------            -------      --------       -------
                                                                   (Dollars in thousands)
<S>                                             <C>                  <C>         <C>               <C>  
Loan Type
 Mortgage:
   One- to four-family                          $  347,146           60.0%       $  195,499        49.2%
   Multi-family                                     19,429            3.4            12,630         3.2
   Commercial/non-residential                       40,185            6.9            10,733         2.7
                                                ----------          -----        ----------       -----
       Total mortgage origina-
         tions                                     406,760           70.3           218,862        55.1

 Consumer                                          137,469           23.7           105,563        26.6
 Student                                            33,585            5.8            41,026        10.3
 Home equity-net                                       533             .1            30,092         7.6
 Commercial business                                   579             .1             1,677          .4
                                                ----------          -----        ----------        ----
       Total loans originated                      578,926          100.0%          397,220       100.0%
                                                                    =====                         =====

 Decrease(increase) in undisbursed
    loan proceeds                                  (18,547)                           6,586
                                                ----------                       ----------
       Total loans disbursed                    $  560,379                       $  403,806
                                                ==========                       ==========
</TABLE>


        Total loan  originations  increased to $578.9  million for the first six
months of 1996 from $397.2  million  for the same period in 1995.  This net 1996
increase  of $181.7  million  was  primarily  attributable  to a $187.9  million
increase in mortgage loan originations.

        One- to four-family mortgage loan originations  increased $151.6 million
to $347.1 million for the first six months of 1996 as compared to $195.5 million
for the same period in 1995. At June 30, 1996, one- to four-family mortgage loan
applications in process and commitments totaled $72.9 million and $30.5 million,
respectively,  as compared to $51.2  million and $24.7  million at December  31,
1995. The increase in  originations,  applications  in process,  and commitments
reflects increased borrower demand as interest rates during the first six months
of 1996 were lower  than the market  interest  rates  during the same  period in
1995.  Approximately  37% of originations  for the first six months of 1996 were
adjustable-rate  mortgage loans which are held for investment purposes. With the
decrease in interest  rates  compared to the first six months of 1995,  borrower
preference has turned toward fixed-rate mortgage loans.  Longer-term  fixed-rate
mortgages are normally sold into the secondary market.

        Consumer loan originations  increased $31.9 million to $137.5 million in
the first six months of 1996 as  customer  usage of this  product  continues  to
grow.

        Student loan originations decreased $7.4 million to $33.6 million during
the first six months of 1996 as a result of a decrease in government  guaranteed
portfolio acquisitions from other lenders.

        Home  equity loan  balances  remained  constant  at $285  million as new
originations  were  offset  by  refinancing  and  payoffs  resulting  in  record
repayment levels for the product line in the first six months of 1996.


                                      -22-

<PAGE>



        Credit card loans decreased $3.2 million in the first six months of 1996
due to net  decreases  in credit card loan  balances  which are included in loan
repayments in FFC's consolidated  statement of cash flows.  Credit card balances
traditionally  decrease  in the first  part of the year due to  normal  seasonal
reductions of consumer demand following the calendar year end.

Asset/Liability Management:

        The objective of FFC's asset/liability policy is to manage interest rate
risk so as to maximize net interest  income over time in changing  interest-rate
environments.  To this end,  management  believes that  strategies  for managing
interest-rate   risk  must  be  responsive  to  changes  in  the   interest-rate
environment and must recognize and accommodate the market demands for particular
types of deposit and loan products.

        Interest-bearing assets and liabilities can be analyzed by measuring the
magnitude by which such assets and liabilities are  interest-rate  sensitive and
by  monitoring an  institution's  interest-rate  sensitivity  "gap." An asset or
liability is determined  to be  interest-rate  sensitive  within a specific time
frame if it  matures or  reprices  within  that time  period.  An  interest-rate
sensitivity   "gap"  is  defined  as  the  difference   between  the  amount  of
interest-earning  assets anticipated to mature or reprice within a specific time
period and the amount of interest-costing  liabilities  anticipated to mature or
reprice  within the same time  period.  A gap is  considered  positive  when the
amount of  interest-rate  sensitive  assets exceeds the amount of  interest-rate
sensitive liabilities that mature or reprice within a given time frame. A gap is
considered  negative  when the  amount of  interest-rate  sensitive  liabilities
exceeds  the amount of  interest-rate  sensitive  assets  that mature or reprice
within a specified time period.

        The   table   on   page   25   sets   forth   the   combined   estimated
maturity/repricing  structure  of  FFC's  consolidated  interest-earning  assets
(including  net  items)  and  interest-costing  liabilities  at June  30,  1996.
Assumptions  regarding  prepayment  and  withdrawal  rates are based  upon FFC's
historical experience,  and management believes such assumptions are reasonable.
The table does not  necessarily  indicate  the impact of general  interest  rate
movements on FFC's net interest income because  repricing of certain  categories
of  assets  and  liabilities  through,  for  example,  prepayments  of loans and
withdrawals of deposits,  is beyond FFC's control.  As a result,  certain assets
and  liabilities  indicated  as  repricing  within a stated  period  may in fact
reprice at different times and at different rate levels.  Further,  in the event
of a change in  interest  rates,  prepayment  and early  withdrawal  levels  may
deviate significantly from those assumed in calculating the data in the table.

        FFC's consolidated  negative one-year  interest-rate  sensitivity gap at
June 30, 1996 was $169.2 million or 3.03% of total assets. The one-year negative
gap  decreased  $30.7  million from the December 31, 1995 negative gap of $199.8
million or 3.65% of total assets at that date.

        FFC's  consolidated  one-year negative gap position of 3.03% at June 30,
1996 falls within management's operating range of a 10% positive gap position to
a 10% negative gap position.  In view of the current  interest-rate  environment
and the related  impact on customer  behavior,  management  believes  that it is
extremely   important  to  weigh  and  balance  the  effect  of  asset/liability
management  decisions in the  short-term in its efforts to maintain net interest
margins and acceptable future  profitability.  As such, management believes that
it has been

                                      -23-

<PAGE>



able to achieve a  consistent  net  interest  margin  while  still  meeting  its
asset/liability management objectives.

        In compliance with OTS regulations,  FF Bank also measures and evaluates
interest-rate  risk  via  a  separate  methodology.  The  net  market  value  of
interest-sensitive  assets and  liabilities  is  determined by measuring the net
present  value of future cash flows under  varying  interest  rate  scenarios in
which  interest rates would  theoretically  increase or decrease up to 400 basis
points on a sudden and prolonged basis. This theoretical  analysis at the end of
the second quarter of 1996 indicates that FF Bank's current  financial  position
should adequately  protect FF Bank, and thus FFC, from the effects of rapid rate
changes.  The OTS has added an interest-rate risk capital  calculation such that
an  institution  with  a  measured  interest-rate  risk  exposure  greater  than
specified  levels must deduct an  interest-rate  risk component when calculating
the OTS risk-based capital  requirement.  The final  implementation of this rule
was pending at June 30, 1996 as the OTS has  delayed the  effective  date of the
regulation  pending its adoption of a process by which an institution may appeal
an OTS interest-rate risk capital deduction determination.  At June 30, 1996, FF
Bank would not have been  required  to deduct an  interest-rate  risk  component
under the OTS regulations.


                                      -24-

<PAGE>



FIRST FINANCIAL CORPORATION CONSOLIDATED GAP ANALYSIS AT JUNE 30, 1996


<TABLE>
<CAPTION>


                                      Three                    Greater     Greater      Greater    Greater
                                      Months    Four Months  Than One    Than Three   Than Five   Than Ten   Greater
                                       and        Through     Through     Through      Through    Through     Than
                                      Under      One Year   Three Years  Five Years   Ten Years   20 Years   20 Years       Total
                                    ---------   ----------  -----------  -----------  ---------- ----------  --------    -----------
                                             (Dollars in thousands)
<S>                                 <C>         <C>         <C>          <C>          <C>        <C>         <C>         <C>        
Rate-sensitive assets:
   Investments and interest-
     earning deposits, including
     federal funds (a)(b)           $  120,701  $   12,677  $   41,110   $   65,714   $    574   $ 32,407    $   36,392  $   309,575
   Mortgage-related securities (b)     572,770     779,861      34,294       20,915     25,990      6,932            66    1,440,828
   Mortgage loans:
     Fixed-rate (c)(d)                  67,278     131,559     285,792      204,734    273,819    182,394         3,850    1,149,426
     Adjustable-rate (c)               204,768     499,684     370,242           --         --         --            --    1,074,694
   Other loans                         692,224     219,138     214,597       84,832     54,781     12,852             0    1,278,424
                                    ----------  ----------  ----------   ----------   --------   --------    ----------  -----------
                                     1,657,741   1,642,919     946,035      376,195    355,164    234,585        40,308    5,252,947

Rate-sensitive liabilities:
   Deposits (e)(f):
     Checking                          125,189      26,136      65,271       51,018     79,922     72,623        39,920      460,079
     Money market accounts              99,766      44,389     101,995       53,037     44,816     11,377         1,264      356,644
     Passbook                          275,759     199,259      61,893       44,563     64,172     40,840         9,580      696,066
     Certificates of deposit           721,448   1,350,470     750,504      141,461      3,441         --            --    2,967,324
   Borrowings                          627,298         100       4,654        2,797        832      1,910         3,320      640,911
                                    ----------  ----------  ----------   ----------   --------   --------    ----------  -----------
                                     1,849,460   1,620,354     984,317      292,876    193,183    126,750        54,084    5,121,024
                                    ----------  ----------  ----------   ----------   --------   --------    ----------  -----------


GAP (repricing difference)          $ (191,719) $   22,565  $  (38,282)  $   83,319   $161,981   $107,835    $  (13,776) $   131,923
                                    ==========  ==========  ==========   ==========   ========   ========    ==========  ===========


Cumulative GAP                      $ (191,719) $ (169,154) $ (207,436)  $ (124,117)  $ 37,864   $145,699    $  131,923
                                    ==========  ==========  ==========   ==========   ========   ========    ==========


Cumulative GAP/Total assets             (3.44)%     (3.03)%     (3.72)%      (2.22)%      0.68%      2.61%         2.36%
                                    ==========  ==========  ==========   ==========   ========   ========    ==========

<FN>
(a)   Investments  are adjusted to include FHLB stock  totaling $32.4 million as
      investments in the "Greater Than Ten Through 20 Years" category.

(b)   Investment  and  mortgage-related  securities  are  presented  at carrying
      value,  including  net  unrealized  gain  or  loss  on  available-for-sale
      securities.

(c)   Based upon 1) contractual maturity,  2) repricing date, if applicable,  3)
      scheduled  repayments  of  principal  and  4)  projected   prepayments  of
      principal based upon FFC's  historical  experience as modified for current
      market conditions.

(d)   Includes loans held for sale.

(e)   Deposits  include $45.0  million of advance  payments by borrowers for tax
      and insurance and exclude accrued interest on deposits of $10.9 million.

(f)   FFC has assumed that its  passbook  savings,  checking  accounts and money
      market accounts would have projected annual withdrawal  rates,  based upon
      FFC's historical experience, of 26%, 34% and 42%, respectively.
</FN>
</TABLE>

                                      -25-

<PAGE>



                                COMPARISON OF THE
                   UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
                    FOR THE THREE MONTHS AND SIX MONTHS ENDED
                             JUNE 30, 1996 AND 1995

Selected Income Statement Information:

         For the  second  quarter  of 1996,  FFC  reported  net  income of $17.6
million,  up from the $16.3  million  reported  for the second  quarter of 1995.
Fully  diluted  earnings  per share for the 1996  quarter  amounted to $0.58 per
share as compared to $0.54 per share for the 1995 quarter. The annualized return
on assets for the second quarter of 1996 increased to 1.29% from 1.19% for 1995,
while the annualized return on average equity for the second quarter of 1996 was
17.41%, compared to 18.76% for the second quarter of 1995.

         For  the  first  half  of  1996,   FFC  reported   income,   before  an
extraordinary  charge,  of $34.9  million  and net income of $34.2  million.  In
comparison, net income of $27.1 million was reported for the first half of 1995.
The 1996  extraordinary  charge of $686,000 , or $0.02 per share,  resulted from
costs  associated with the early  redemption of FFC's  outstanding  subordinated
notes  originally  scheduled to mature in November 1999. First half 1995 results
included a $4.0 million acquisition  charge, or $0.14 per share,  related to the
FirstRock  acquisition.  Fully diluted  earnings per share for the first half of
1996 amounted to $1.14 per share prior to the  extraordinary  charge,  while net
income  per share was  $1.12  per share as  compared  to $0.90 per share for the
first  half of  1995.  Excluding  the  1996  extraordinary  item  and  the  1995
acquisition  charge,  the annualized return on assets for the first half of 1996
increased to 1.28% from 1.14% for 1995,  while the annualized  return on average
equity for the first half of 1996 was  17.55%,  compared  to 18.28% for the same
period of 1995.

Net Interest Income:

         Net interest  income  increased  $200,000 to $45.7  million  during the
second  quarter of 1996 from $45.5 million for the second quarter of 1995 due to
the net effect of i) a decrease in average balances of  interest-earning  assets
and  interest-bearing  liabilities  from  $5.225  billion  and  $5.054  billion,
respectively,  in 1995 to $5.186 billion and $4.938  billion,  respectively,  in
1996,  and ii) an  increase in the net  interest  margin to 3.52% for the second
quarter  of 1996 from the 3.47%  reported  for the second  quarter of 1995.  The
decrease in average interest-earning assets in 1996 was offset by an improvement
in the earning-asset  ratio from 103.29% in 1995 to 105.01% in 1996. The average
yield of interest-earning  assets (8.02% in 1995 versus 7.87% in 1996) decreased
by 15 basis points,  in  comparison to a 13 basis point  decrease in the average
cost of interest-bearing liabilities (4.70% in 1995 versus 4.57% in 1996).

         Net  interest  income  remained at $91.7  million  during the first six
months of 1996 and 1995,  primarily  due to a decrease  in average  balances  of
interest-earning assets and interest-bearing liabilities from $5.234 billion and
$5.069  billion,  respectively,  in 1995 to $5.180  billion and $4.939  billion,
respectively, in 1996. The net interest margin of 3.53% for the first six months
of 1996,  however,  was up from the 3.47%  reported  for the first six months of
1995. The decrease in average  interest-earning  assets in 1996 was offset by an
improvement in the earning-asset  ratio from 103.25% in 1995 to 104.86% in 1996.
The average  yield of  interest-earning  assets  (7.93% in 1995 versus  7.95% in
1996) increased by 2

                                      -26-

<PAGE>



basis  points,  which  was  the  same as the  increase  in the  average  cost of
interest-bearing liabilities (4.61% in 1995 versus 4.63% in 1996).

Interest Spread:

         The  following  table sets forth the weighted  average  yield earned on
FFC's  interest-earning  assets,  the  weighted  average  interest  rate paid on
deposits and borrowings,  the net spread between yield earned and rates paid and
the net  interest  margin  during the three months and six months ended June 30,
1996 and 1995.  A  comparison  of similar data at June 30, 1996 and 1995 is also
shown.
<TABLE>
<CAPTION>

                                             For the                  For the
                                       Three Months Ended         Six Months Ended                At
                                             June 30,                 June 30,                  June 30,
                                       ------------------        -----------------        --------------
                                          1996      1995           1996      1995          1996       1995
                                       --------   -------        -------   -------        -------   ------
<S>                                     <C>         <C>          <C>         <C>          <C>         <C>  
Weighted average yield on
   interest-earning assets              7.87%       8.02%        7.95%       7.93%        7.98%       8.01%

Weighted average rate paid
   on deposits and borrowings           4.57        4.70         4.63        4.61         4.61        4.74
                                       -----       -----        -----       -----        -----       -----

Interest spread                         3.30%       3.32%        3.32%       3.32%        3.37%       3.27%
                                       =====       =====        =====       =====        =====       =====

Net interest margin (net
   interest income as a
   percentage of earning
   assets)                              3.52%       3.47%        3.53%       3.47%        3.50%       3.40%
                                       =====       =====        =====       =====        =====       =====
</TABLE>


       The  interest  spread  remained  stable for both the three  month and six
month periods  ended June 30, 1996 and 1995 due to the factors noted above.  The
interest margin  increased to 3.52% and 3.53%,  respectively for the three month
and six month  periods  ended June 30,  1996 as  compared  to 3.47% for the 1995
periods.  The interest  spread and the net interest margin were 3.37% and 3.50%,
respectively,  at June 30, 1996 up from 3.27% and 3.40%,  respectively,  at June
30, 1995.

Provisions For Losses on Loans:

       Provisions  for loan losses  increased by $100,000 for the second quarter
of 1996 as compared to the 1995 quarter while the provisions  decreased $100,000
to $4.1  million  for the six months  ended June 30,  1996  compared to the same
period in 1995.  Charge-offs for all periods  displayed  exceeded related period
provisions  due  to i)  previously  provided  for  charge-offs  related  to  the
manufactured  housing  portfolio  and ii)  lower  provisions  added  to the loss
allowances for  residential  mortgage loans based on current  evaluations of the
portfolio.











                                      -27-

<PAGE>




       The  following  table  summarizes  FFC's  net  charge-off  experience  by
category for the three months and six months ended June 30, 1996 and 1995.
<TABLE>
<CAPTION>

                                             For the Three Months                   For the Six Months
                                                 Ended June 30,                        Ended June 30,
                                         --------------------------              --------------------
                                             1996                1995               1996                1995
                                         ------------        -----------         ----------          -------
                                            Net                  Net                 Net                 Net
                                         Charge-offs         Charge-offs         Charge-offs         Charge-offs
                                                                (Dollars in thousands)

<S>                                         <C>                 <C>                 <C>                  <C>   
Loan Type
- ---------

Credit cards                                $2,197              $1,733              $4,313               $3,174
Manufactured housing                           286                 251                 478                  691
Residential real estate                         47                 436                 400                  564
Consumer and other                             130                  50                 199                   13
Commercial business                              1                 109                 170                  287
                                            ------              ------              ------               ------
                                            $2,661              $2,579              $5,560               $4,729
                                            ======              ======              ======               ======

Net charge-offs as a
  percent of average loans
  outstanding (annualized)                    0.30%               0.29%               0.31%                0.27%
                                            ======              ======              ======               ======
</TABLE>


        The $100,000  increase in net charge-offs for the quarter ended June 30,
1996 versus the same period in 1995 relates  primarily to the increase in credit
card loan net charge-offs.  Similarly,  the $900,000  increase in net chargeoffs
for the  first  six  months of 1996  compared  to the  first six  months of 1995
relates  primarily  to the  credit  card  loss  experience.  While  the  current
increased  level of credit card loan net  charge-offs  is following the national
trend,  FFC's  experience is at a somewhat  lower  percentage  than the national
averages. Management has increased the provisions for losses allocated to credit
card  loss  allowances  to keep  pace  with net  charge-off  experience  and has
increased  the  allowance at June 30, 1996 to 3.14% of credit card loan balances
from 3.00% as of December 31, 1995.

        The  OTS  and  the  FDIC,  as an  integral  part  of  their  supervisory
examination process,  periodically review FF Bank's allowances for losses. These
agencies may require FF Bank to recognize additions to the allowances based upon
their  judgment  of  information   available  to  them  at  the  time  of  their
examination.  A  regularly  scheduled  supervisory  examination  by the  OTS was
completed in early 1996 and no material corrective actions were required.

        Management  of FFC  and FF  Bank  believe  that  the  current  level  of
provisions  for losses are  sufficient  based upon its allowance  criteria.  See
"Allowances for Loan Losses" for further discussion.

Non-Interest Income:

        Non-interest  income  increased to $11.4  million for the quarter  ended
June 30, 1996 from $10.4 million in 1995.  Deposit fee income increased $300,000
in 1996.  Service fees on loans sold  decreased  $200,000 in 1996 as the average
servicing  rate on such  serviced  loans  continued  to  decline  as a result of
competition in the secondary  mortgage market. The gain on disposition of loans,
MBSs, and investment securities increased $600,000 in 1996 due to the net effect
of i) a realized gain of $2.4 million on the sale of available-for-sale MBSs and
investment  securities during the second quarter of 1996, ii) an unrealized loss
of $2.8  million  recorded  as a result  of the  writedown  of three  MBSs  (see
"Non-Performing  MBSs") and iii) an increase of $1.0  million on gains  achieved
upon the sale of loans in the secondary  mortgage  market and the realization of
related originated mortgage servicing rights ("OMSRs").  Gains realized from the
sale of loans, and the recognition of related OMSRs,

                                      -28-

<PAGE>



increased in 1996 due to the lower interest-rate  environment  prevailing during
the early part of second quarter of 1996, compared to 1995, as borrowers shifted
to longer term  fixed-rate  financing  and as a result of a change in accounting
methodology.  (See Note I to Unaudited Consolidated  Financial Statements).  FFC
sells long-term, fixed-rate mortgage loans in the normal course of interest-rate
risk  management.  Gains or losses realized from the sale of loans held for sale
and the recognition of related OMSRs can fluctuate  significantly from period to
period  depending  upon the  volatility of interest rates and the volume of loan
originations.  Thus, results of sales in any one period may not be indicative of
future results.

        Non-interest  income increased to $21.6 million for the six months ended
June 30, 1996 from $20.6 million in 1995.  Deposit fee income increased $900,000
in 1996.  Insurance and brokerage sales commissions  decreased $200,000 as FFC's
insurance agency subsidiary  realized a one-time premium in the first quarter of
1995.  The  gain on  disposition  of  loans,  MBSs,  and  investment  securities
increased  $800,000 in 1996 due to the net effect of i) a realized  gain of $3.6
million on the sale of available-for-sale  MBSs and investment securities during
the first half of 1996,  ii) an  unrealized  loss of $5.0 million  recorded as a
result of the  writedown of three MBSs (see  "Non-Performing  MBSs") and iii) an
increase  of $2.1  million  on  gains  achieved  upon  the  sale of loans in the
secondary  mortgage market and the realization of related OMSRs.  Gains realized
from the sale of loans, and the recognition of related OMSRs,  increased in 1996
due to the lower interest-rate  environment prevailing during 1996. Other income
declined  $300,000  in 1996 from 1995 as a result of  interest  realized in 1995
upon the settlement of open federal income tax issues  relating to taxable years
ending prior to 1989.

Non-Interest Expense:

        Non-interest  expenses decreased $200,000 for the quarter ended June 30,
1996 as compared to the same period in 1995,  as FFC  continues  to  effectively
control operating costs.  Non-interest  expenses,  excluding the FFC acquisition
charge,  decreased  as a  percentage  of average  assets to 2.07% for the second
quarter of 1996 as compared  to 2.08% for the same period in 1995.  Controllable
non-interest  expenses,  which exclude the amortization of intangible assets and
the net cost of operations of foreclosed  properties increased slightly to 2.00%
of average  assets for the quarter  ended June 30, 1996 as compared to 1.98% for
the same period in 1995.  Conversely,  FFC's efficiency ratio (which  represents
the ratio of controllable  expenses to recurring  income) improved to 48.36% for
the quarter  ended June 30,  1996,  as compared to 48.90% for the  corresponding
1995 period.

        Non-interest  expenses decreased  approximately $7.8 million for the six
months ended June 30, 1996 as compared to the same period in 1995, primarily due
to i) acquisition  costs,  totaling $6.5 million,  incurred relative to the 1995
FirstRock  acquisition and ii) the  consolidation  of operations  following that
acquisition.  Non-interest  expenses,  excluding  the  FFC  acquisition  charge,
decreased as a percentage of average assets to 2.12% for the first six months of
1996 as compared to 2.15% for the same period in 1995. Controllable non-interest
expenses,  which exclude the amortization of intangible  assets and the net cost
of operations of foreclosed properties, decreased to 2.03% of average assets for
the six months  ended June 30,  1996 as compared to 2.06% for the same period in
1995. In addition,  the  efficiency  ratio improved to 49.26% for the six months
ended June 30, 1996, as compared to 50.36% for the corresponding 1995 period.


                                      -29-

<PAGE>



Income Taxes:

        Income tax expense  increased  $100,000  and $1.1 million for the second
quarter  and first six  months,  respectively,  of 1996 as  compared  to similar
periods of 1995. The nominal quarter-to-quarter  increase is directly related to
the 5.3% increase in pre-tax  income  between the 1995 quarter and 1996 quarter.
The $1.1  million  income tax expense  increase for the first six months of 1996
represents a 7.4% increase while pre-tax income for the period rose 20.9%.  This
is primarily the result of the  realization  during early 1996 of a $1.4 million
credit upon the  completion  of a federal  tax audit for the taxable  years 1989
through 1991.  Upon  completion of the audit,  the  settlement of certain issues
resulted  either in refunds of taxes  previously  paid or on which  deferred tax
asset  allowances  had been  previously  provided.  Excluding  the impact of the
refund, the effective income tax rate, as a percent of pre-tax income, decreased
to 35.0% for the first six months of 1996 from 36.4% in 1995.

Regulatory Issues:

        FF Bank's deposits are insured by the Savings Association Insurance Fund
("SAIF") of the FDIC.  Deposit insurance  premiums to both the SAIF and the Bank
Insurance  Fund ("BIF") of the FDIC were  identical when both funds were created
in  1989,  with  an  eight  cent  differential  between  the  premiums  paid  by
well-capitalized   institutions  and  the  premiums  paid  by  under-capitalized
institutions  (23 cents to 31 cents per $100 of  assessable  deposits).  Deposit
insurance  premiums for the SAIF and the BIF, which insures deposits in national
and  state-chartered  banks,  are set to  facilitate  each  fund  achieving  its
designated  reserve ratio.  In August 1995, the FDIC determined that the BIF had
achieved its designated  reserve ratio and lowered BIF deposit insurance premium
rates for all but the  riskiest  institutions.  Effective  January 1, 1996,  BIF
deposit insurance  premiums for  well-capitalized  banks were further reduced to
the  statutory  minimum of $2,000 per  institution  per year.  Because  the SAIF
remains significantly below its designated reserve ratio, SAIF deposit insurance
premiums  were not reduced and remain at 0.23% to 0.31% of deposits,  based upon
an  institution's  supervisory  evaluations  and  capital  levels.  The  current
discrepancy  in deposit  insurance  premiums  between the BIF and the SAIF could
place FF Bank at a competitive disadvantage to BIF insured institutions.

        The  current  financial  condition  of the SAIF has  resulted in various
legislative  proposals  to  recapitalize  the SAIF. A  legislative  solution may
involve a one-time special  assessment or other features such as a merger of the
SAIF into the BIF.  FFC is unable to predict  whether  any  legislation  will be
enacted or the amount or applicable  retroactive date of any one-time assessment
or the rates that would then apply to assessable SAIF deposits.

Subsequent Events:

        Subsequent  to the end of the second  quarter,  FFC received  regulatory
approvals  (from the FDIC,  the State of Wisconsin  and the OTS) to charter a de
novo  BIF-insured,  state-chartered  savings bank, First Financial  Savings Bank
("FFSB").  It is anticipated  that FFSB will open for business  during the third
quarter and take advantage of the lower  insurance of accounts  assessments  for
BIF-insured  institutions  compared  to  SAIF-insured  institutions  as FF  Bank
depositors  voluntarily move their funds to FFSB. The pace of customer migration
to FFSB  cannot  be  reasonably  estimated  at this time  and,  as such,  future
reductions in FDIC premiums cannot be predicted with certainty.

                                      -30-

<PAGE>




        FF Bank  also  received  regulatory  approvals  from the  Office  of the
Comptroller  of the Currency  ("OCC") and the OTS, to charter a  limited-purpose
national credit card bank ("CEBA-Bank").  The CEBA-Bank, an operating subsidiary
of FF Bank,  became  operational  during  the third  quarter of 1996 and has the
authority to export  Wisconsin  rates and fees nationwide to all FFC credit card
customers  under  the  National  Bank Act.  It is  expected  that  such  uniform
application  of law will i) reduce  compliance  costs,  ii)  reduce  the risk of
violation  of local law and iii) allow FFC and its  subsidiary  banks to enhance
their credit card rate and fee structure,  thereby potentially  increasing FFC's
profitability  depending  upon customer  behavior and other  factors.  It is not
management's  intention to expand the scope of FFC's credit card operations as a
result of the formation of the  CEBA-Bank.  Rather,  management  intends to more
effectively manage the current credit card base.


                                      -31-

<PAGE>



                           FORWARD-LOOKING STATEMENTS

        When used in this Form 10-Q or future filings by FFC with the Securities
and Exchange Commission,  in FFC's press releases or other public or shareholder
communications,  or in oral  statements  made with the approval of an authorized
executive officer, the words or phrases "will likely result," "are expected to,"
"will continue," "is anticipated,"  "estimate," "project" or similar expressions
are intended to identify "forward- looking statements" within the meaning of the
Private Securities  Litigation Reform Act of 1995. FFC wishes to caution readers
not to place undue reliance on any such forward- looking statements, which speak
only as of the date made,  and to advise  readers  that  various  factors  could
affect FFC's  financial  performance  and could cause FFC's  actual  results for
future periods to differ  materially from those  anticipated or projected.  Such
factors  include,  but are not limited to: i) general market rates,  ii) general
economic  conditions,  iii)  legislative/regulatory  changes,  iv)  monetary and
fiscal policies of the U.S. Treasury and the Federal Reserve,  v) changes in the
quality or composition of FFC's loan and investment  portfolios,  vi) demand for
loan products,  vii) deposit flows, viii) competition,  ix) demand for financial
services in FFC's markets, and x) changes in accounting principles,  policies or
guidelines.

        FFC does not undertake  and  specifically  disclaims  any  obligation to
update any  forward-looking  statements to reflect  occurrence of anticipated or
unanticipated events or circumstances after the date of such statements.


                                      -32-

<PAGE>



                           PART II. OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders

       a.       On April 17,  1996 the  Corporation  held an Annual  Meeting  of
                Shareholders (the "Annual Meeting").

       b.       Set  forth  below is  certain  information  with  respect  to i)
                individuals  nominated  for  election as directors at the Annual
                Meeting and ii) continuing  directors  whose terms do not expire
                until future annual meetings.

                Nominated for                                        For Term
                Three-Year Terms                                     To Expire
                ----------------                                     ---------

                Robert T. Kehr                                         1999
                Robert P. Konopacky                                    1999
                Ralph R. Staven                                        1999
                Arlyn G. West                                          1999

                Continuing Directors
                --------------------

                Robert S. Gaiswinkler                                  1997
                Gordon M. Haferbecker                                  1997
                James O. Heinecke                                      1998
                Paul C. Kehrer (deceased - June, 1996)                 1998
                Dr. George R. Leach                                    1997
                Ignatius H. Robers                                     1998
                John C. Seramur                                        1997
                John H. Sproule                                        1998
                Norman L. Wanta                                        1998

       c.       Set forth below is a  description  of the matters  voted upon at
                the Annual  Meeting.  The number of votes cast for,  or withheld
                and abstentions is set forth below:

                Four directors were elected for a term of three years. A list of
                these  directors  (including the votes for or withheld) is noted
                below:

                                               Votes For        Votes Withheld
                                               ---------        --------------

                Robert T. Kehr                 26,289,393             246,083
                Robert P. Konopacky            26,227,158             308,318
                Ralph R. Staven                26,220,485             314,991
                Arlyn G. West                  26,185,808             349,668

       d.       Not applicable.




                                      -33-

<PAGE>



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

       a.       Exhibits:

                     Exhibit 3(b) - Bylaws

                     Exhibit 11 - Computation of Earnings Per Share

                     Exhibit 27 - Financial Data Schedules

       b.       Reports on Form 8-K:

                     None


                                      -34-

<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.



                                        FIRST FINANCIAL CORPORATION


Date: August 8, 1996                     /s/ John C. Seramur
                                        --------------------
                                         John C. Seramur, President
                                         (Chief Executive Officer) and Director





Date: August 8, 1996                     /s/ Thomas H. Neuschaefer
                                        --------------------------
                                         Thomas H. Neuschaefer
                                         Vice President, Treasurer and Chief
                                         Financial Officer





                                      -35-

<PAGE>










                                  EXHIBIT INDEX




                            3(b)   -    Bylaws

                            11     -    Computation of Earnings Per Share

                            27     -    Financial Data Schedules






















                                  EXHIBIT 3(b)


                              Bylaws of Registrant

                            (Amended April 17, 1996)










<PAGE>







                           FIRST FINANCIAL CORPORATION

                            (a Wisconsin Corporation)

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

                                    RESTATED*
                                     BYLAWS
                       ----------------------------------

























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

*  As amended through April 17, 1996.




<PAGE>





                                Table of Contents
                                -----------------

                                                                     Page

      1.        OFFICES

                1.1     Registered Office                              1
                1.2     Other Offices                                  1

      2.        MEETING OF SHAREHOLDERS

                2.1     Place of Meetings                              1
                2.2     Annual Meetings                                1
                2.3     Business at Annual Meeting                     1
                2.4     Special Meetings   
                2.5     Notice of Meetings                             3
                2.6     Business of Special Meetings                   3
                2.7     Quorum of Meetings                             3
                2.8     Voting and Proxies                             3
                2.9     Required Vote                                  3

       3.        DIRECTORS

                3.1     Powers                                         4
                3.2     Number                                         4
                3.3     Classification                                 4
                3.4     Term of Office                                 5
                3.5     Nominees                                       5
                3.6     Vacancies                                      6
                3.7     Place of Meetings                              7
                3.8     Annual Organization Meeting                    7
                3.9     Regular Meetings                               7
                3.10    Special Meetings                               7
                3.11    Quorum and Voting at Meetings                  7
                3.12    Committees                                     7
                3.13    Informal Action                                8
                3.14    Compensation                                   9
                3.15    Resignation                                    9
                3.16    Removal                                        9

      4.        NOTICE OF MEETINGS

                4.1     Notice Procedure                              10
                4.2     Waiver of Notice                              10

      5.        OFFICERS

                 5.1     Positions                                    10
                 5.2     Appointment                                  11
                 5.3     Compensation                                 11
                 5.4     Term of Office                               11

                                       -i-

<PAGE>







                 5.5     Chairman of the Board                        11
                 5.6     President                                    11
                 5.7     Vice President                               11
                 5.8     Secretary                                    12
                 5.9     Assistant Secretary                          12
                 5.10    Treasurer                                    13
                 5.11    Assistant Treasurer                          13

      6.        SHARES

                 6.1     Certificates Representing Shares             13
                 6.2     Lost Certificates                            14
                 6.3     Transfers                                    14
                 6.4     Fixing Record Date                           15
                 6.5     Registered Shareholders                      15
                 6.6     Record of Shareholders                       15
                 6.7     Inspection of Records                        16

      7.        Indemnification of Officers and Directors             16

      8.        Amendments                                            16



                                      -ii-

<PAGE>



                                     BYLAWS
                                       OF
                           FIRST FINANCIAL CORPORATION

1.  Offices.

          1.1.  Registered  Office.  The registered  office of this  corporation
shall be in the City of Madison,  County of Dane,  State of  Wisconsin,  and the
registered agent in charge thereof shall be The Corporation  Trust Company,  222
West Washington Avenue, Madison, Wisconsin 25703.

          1.2.  Other Offices.  This  corporation  may also have offices at such
other places,  both within and without the State of  Wisconsin,  as the board of
directors  may from time to time  determine or the business of this  corporation
may require.

2.  Meetings of Shareholders.

          2.1.  Place of Meetings.  Meetings of shareholders of this corporation
for any  purpose  may be held at such  place,  within  or  without  the State of
Wisconsin, as may be fixed by the board of directors and stated in the notice of
the meeting.

          2.2. Annual Meetings.  The first annual meeting of shareholders  shall
be held at the time and place fixed by the board of directors  and stated in the
notice of the meeting. Annual meetings of shareholders, commencing with the year
1985,  shall be held on the third  Wednesday  of April at 2:00  p.m.  or at such
other  date and time as shall be  designated  from  time to time by the board of
directors  and stated in the notice of the  meeting.  Shareholders  shall  elect
directors and transact such other business as may properly be brought before the
annual meeting.

          2.3.  Business  at  Annual  Meeting.  At  an  annual  meeting  of  the
shareholders,  only such business shall be conducted as shall have been properly
brought before the meeting.  To be properly  brought  before an annual  meeting,
business must be (a) specified in the notice of meeting (or any

                                       -1-

<PAGE>



supplement thereto) given by or at the direction of the board of directors,  (b)
otherwise  properly  brought  before the meeting by or at the  direction  of the
board of directors,  or (c) otherwise  properly  brought before the meeting by a
shareholder.  For business to be properly  brought before an annual meeting by a
shareholder,  a shareholder  must have given timely notice thereof in writing to
the secretary of the Corporation.  To be timely, a shareholder's  notice must be
delivered to or mailed and received at the  principal  executive  offices of the
Corporation not less than 30 days prior to the meeting; provided,  however, that
in the event that less than 45 days'  notice or prior public  disclosure  of the
date of the meeting is given or made to shareholders,  notice by the shareholder
to be timely  must be so  received  not later than the close of  business on the
15th  day  following  the day on which  such  notice  of the date of the  annual
meeting was mailed or such public disclosure was made. A shareholder's notice to
the  secretary  shall set forth as to each  matter the  shareholder  proposes to
bring before the annual meeting (a) a brief  description of the business desired
to be brought  before the annual  meeting and the reasons  for  conducting  such
business at the annual meeting,  (b) the name and address, as they appear on the
Corporation's books, of the shareholder  proposing such business,  (c) the class
and  number of shares of the  Corporation  which are  beneficially  owned by the
shareholder,  and (d) any material interest of the shareholder in such business.
Notwithstanding  anything in these bylaws to the contrary,  no business shall be
conducted at an annual  meeting  except in accordance  with the  procedures  set
forth in this section 2.3. The chairman of an annual meeting shall, if the facts
warrant,  determine  and declare to the meeting  that  business was not properly
brought  before the meeting in  accordance  with the  provisions of this section
2.3, and if he should so  determine,  he shall so declare to the meeting and any
such business not properly brought before the meeting shall not be transacted.

          2.4.  Special  Meetings.  Special  meetings  of  shareholders  for any
purpose or purposes may be called as provided by the  Articles of  Incorporation
of this corporation.

                                       -2-

<PAGE>


          2.5.  Notice of Meetings.  Written notice  stating the place,  day and
hour of each meeting of shareholders and, in the case of a special meeting,  the
purpose or purposes for which the meeting is called, shall be delivered not less
than 20 nor more than 70 days before the date of the meeting,  either personally
or by mail, by or at the direction of the chairman of the board,  the president,
the  secretary,  or other officer  calling the meeting,  to each  shareholder of
record entitled to vote at the meeting.  If mailed,  such notice shall be deemed
to be  delivered  when  deposited  in the United  States mail  addressed  to the
shareholder  at his address as it appears on the stock  record  books or similar
records of this corporation, with postage thereon prepaid.

          2.6.  Business of Special Meetings. Business transacted at any special
meeting of shareholders shall be limited to the purposes stated in the notice.

          2.7.  Quorum of Meetings.  Except as otherwise  provided by statute or
by the Articles of Incorporation of this corporation,  the holders of a majority
of the  shares  entitled  to vote,  represented  in person  or by  proxy,  shall
constitute a quorum at all meetings of shareholders.

          2.8.  Voting and Proxies. Unless otherwise provided in the Articles of
Incorporation of this corporation,  each outstanding common share, regardless of
class,  shall be entitled to one vote on each  matter  submitted  to a vote at a
meeting of  shareholders.  A  shareholder  may vote either in person or by proxy
appointed   in  writing   by  the   shareholder   or  by  his  duly   authorized
attorney-in-fact.  No  proxy  shall  be  valid  11  months  from the date of its
execution,  unless  otherwise  provided in the proxy.  

          2.9.  Required Vote. If a quorum is present,  the affirmative  vote of
the majority of the shares,  represented  at the meeting and entitled to vote on
the matter,  shall be the act of the shareholders,  unless the vote of a greater
number  or  voting  by  classes  is  required  by  statute,   the   Articles  of
Incorporation  of  this  corporation  or  these  bylaws.   Notwithstanding   the
foregoing,  candidates for election as members of the board of directors,  up to
the number of directors to be

                                       -3-

<PAGE>


chosen,  who receive the highest number of votes,  shall stand  elected,  and an
absolute  majority of votes cast shall not be a prerequisite  to the election of
any candidate to the board of directors.

3.  Directors.

          3.1.  Powers.  The business and affairs of this  corporation  shall be
managed by its board of  directors,  which may  exercise  all such powers of the
corporation  and do all such  lawful acts and things as are not by statute or by
the Articles of Incorporation of this corporation or by these bylaws directed or
required to be exercised or done by the shareholders.

          3.2  Number  and  Election.   The  number  of  directors  which  shall
constitute  the whole  board  shall  not be less  than 12 nor more than 24.  The
initial  board  shall  consist of 12  directors.  When a public  offering of the
common  stock of this  corporation  commences,  upon the  closing of which First
State  Savings  of  Wisconsin  will  become a  wholly-owned  subsidiary  of this
corporation, the board shall be increased to 24 members. Thereafter,  within the
limits  above  specified,  the  numbers  of  directors  shall be  determined  by
resolution of the board of directors  adopted by not less than two-thirds of the
directors then in office.  Directors  shall be elected only by  shareholders  at
annual  meetings of  shareholders,  other than the first board of directors  and
except as provided in sections  3.4 and 3.5 hereof,  and each  director  elected
shall hold office for the term for which he is elected  and until his  successor
is elected and  qualified  or until his  earlier  resignation  or removal.  Each
director  is  required  to own not less than 100 shares of common  stock of this
corporation,   provided  that  this  requirement  shall  not  apply  until  this
corporation becomes a publicly-owned  company. Each director is required to be a
resident  of the State of  Wisconsin  at the time of his  initial  election as a
director.

          3.3.  Classification.   The  board  of  directors   shall  divide  the
directors into three classes and, when the number of directors is changed, shall
determine  the class or classes to which the  increased or  decreased  number of
directors shall be apportioned; provided, that the directors in each class shall

                                       -4-

<PAGE>


be as nearly equal in number as possible; provided, further, that no decrease in
the number of directors shall affect the term of any director then in office.

          3.4. Term of Office. The term of office of directors initially elected
by the sole  subscriber  or elected in  connection  with First State  Savings of
Wisconsin  becoming a wholly-owned  subsidiary of this  corporation  shall be as
follows:  the term of office of directors of the first class shall expire at the
1985 annual  meeting of  shareholders;  the term of office of  directors  of the
second class shall expire at the 1986 annual  meeting of  shareholders,  and the
term of office of  directors  of the third class shall expire at the 1987 annual
meeting  of  shareholders,  and,  as to  directors  of each  class,  when  their
respective  successors are elected and qualified.  At the 1985 annual meeting of
shareholders and of each subsequent  annual meeting of  shareholders,  directors
elected to succeed those whose terms are expiring shall be elected for a term of
office to expire at the third succeeding annual meeting of shareholders and when
their respective successors are elected and qualified.

          3.5.  Nominees.  Only persons who are nominated in accordance with the
procedures  set forth in this  section  3.5 shall be  eligible  for  election as
directors.  Nominations of persons for election to the board of directors of the
Corporation  may be made at a meeting of  shareholders by or at the direction of
the board of directors or by any shareholder of the Corporation entitled to vote
for the election of directors at the meeting who complies with notice procedures
set forth in this section 3.5. Such nominations,  other than those made by or at
the direction of the board of directors, shall be made pursuant to timely notice
in writing to the  secretary of the  Corporation.  To be timely,  a  shareholder
notice shall be delivered to or mailed and received at the  principal  executive
offices of the Corporation not less than 30 days prior to the meeting; provided,
however,  that in the  event  that less  than 45 days'  notice  or prior  public
disclosure of the date of the meeting is given or made to  shareholders,  notice
by the  shareholder to be timely must be so received not later than the close of
business on the 15th day  following  the day on which such notice of the date of
the meeting was

                                       -5-

<PAGE>



mailed or such public disclosure was made. Such  shareholder's  notice shall set
forth (a) as to each  person  whom the  shareholder  proposes  to  nominate  for
election or re-election as a director,  (i) the name, age,  business address and
residence address of such person, (ii) the principal occupation or employment of
such person,  (iii) the class and number of shares of the Corporation  which are
beneficially  owned by such person,  and (iv) any other information  relating to
such person that is required to be  disclosed  in  solicitations  of proxies for
election  of  directors,  or is  otherwise  required  in each case  pursuant  to
Regulation 14A under the Securities  Exchange Act of 1934, as amended (including
without  limitation  such  person's  written  consent  to be named in the  proxy
statement as a nominee and to serving as a director if  elected);  and (b) as to
the  shareholder  giving the notice (i) the name and address,  as they appear on
the  Corporation's  books, of such  shareholder and (ii) the class and number of
shares of the Corporation which are beneficially  owned by such shareholder.  At
the  request of the board of  directors,  any person  nominated  by the board of
directors  for  election as a director  shall  furnish to the  secretary  of the
Corporation  that  information  required  to be set  forth in the  shareholder's
notice of nomination which pertains to the nominee.  No person shall be eligible
for election as a director of the  Corporation  unless  nominated in  accordance
with the  procedures  set forth in this section 3.5. The chairman of the meeting
shall,  if the facts  warrant,  determine  and  declare  to the  meeting  that a
nomination  was not made in  accordance  with the  procedures  prescribed by the
bylaws,  and if he should so  determine,  he shall so declare to the meeting and
the defective nomination shall be disregarded.

          3.6. Vacancies.  Vacancies and newly created  directorships  resulting
from any increase in the authorized number of directors may be filled, until the
next succeeding  annual  election,  by the affirmative vote of a majority of the
directors  then in office,  although less than a quorum,  or by a sole remaining
director.  Each  director  so chosen  shall hold  office  until the next  annual
election or until a successor  is elected  and  qualified,  or until his earlier
resignation or removal. A vacancy

                                       -6-

<PAGE>


created  by a removal  of a director  by the vote of  shareholders  at an annual
meeting may be filled by the shareholders.

          3.7.  Place of  Meetings.  Meetings  of the board of  directors,  both
regular or special, may be held either within or without the State of Wisconsin.

          3.8. Annual Organization  Meeting.  The annual organization meeting of
the board of directors  for the election of officers and such other  business as
may come  before  the  board  shall be held  following  the  annual  meeting  of
shareholders of this  corporation or at such other time as shall be fixed by the
board of directors.

          3.9.  Regular Meetings. Regular meetings of the board of directors may
be held with or without  notice and at such time and at such place as shall from
time to time be determined by the board of directors.

          3.10. Special Meetings. Special meetings of the board of directors may
be called by the chairman of the board, the president or on a written request of
the majority of the directors  then in office on five  business  days' notice to
each director, either personally or by mail or by telegram.

          3.11. Quorum and Voting at Meetings.  A majority of the directors then
in office shall  constitute a quorum for the  transaction  of business  unless a
greater  number is required by statute.  The act of a majority of the  directors
present at a meeting at which a quorum is present  shall be the act of the board
of directors,  unless the act of greater number is required by statute or by the
Articles of Incorporation of this corporation or these bylaws. If a quorum shall
not be present at any meeting of directors,  the directors  present  thereat may
adjourn the meeting from time to time, without notice other than announcement at
the meeting, until a quorum shall be present.

          3.12. Committees. The board of directors may, by resolution adopted by
a  majority  of the  authorized  number  of  directors,  designate  one or  more
committees,  each committee to consist of three or more directors elected by the
board of directors. The board may elect one or more directors as

                                       -7-

<PAGE>



alternate  members of any such  committee,  who may take the place of any absent
member or members at a meeting of such committee.

          If a member  of a  committee  shall be  absent  from any  meeting,  or
disqualified  from voting thereat,  the remaining  member or members present and
not disqualified from voting, whether or not such member or members constitute a
quorum, may, by unanimous vote, appoint another member of the board of directors
to act at the  meeting in place of an absent or  disqualified  member.  Any such
committee,  to the extent  provided in the resolution of the board of directors,
shall have and may exercise,  when the board of directors is not in session, all
the powers and  authority  of the board of directors  in the  management  of the
business and affairs of this corporation,  except action in respect to dividends
to shareholders, election of the principal officers, the filling of vacancies in
the board of directors or committees created pursuant to the authority set forth
in  this  section,  the  amendment  of the  Articles  of  Incorporation  of this
corporation or the amendment of these bylaws.

          Such  committee or committees  shall have such name or names as may be
determined  from time to time by  resolution  adopted by the board of directors.
Unless  otherwise  specified  in  the  resolution  of  the  board  of  directors
designating the committee, at all times of each such committee of directors, the
majority of the total  number of members of the  committee  shall  constitute  a
quorum for the  transaction  of  business,  and the vote of the  majority of the
members of the committee present at any meeting of which there is a quorum shall
be the act of the committee.  Each committee  shall keep regular  minutes of its
meetings and report the same to the board of directors, when required.

          3.13.  Informal  Action.  Any  action  required  by  the  Articles  of
Incorporation of this corporation,  these bylaws or by statute, to be taken at a
meeting of the board of directors  or of any  committee  thereof,  or any action
which  may be taken at such a  meeting,  may be taken  without  a  meeting  if a
consent in  writing  setting  forth the  action so taken  shall be signed by all
members of the

                                       -8-

<PAGE>


board or  committee,  as the case may be,  entitled to vote with  respect to the
subject matter  thereof.  Such consent shall have the same force and effect as a
unanimous vote and may be stated as such.

          3.14.  Compensation.  Unless  otherwise  restricted by the Articles of
Incorporation or these bylaws,  the board of directors,  by the affirmative vote
of a majority of the directors then in office,  and irrespective of any personal
interest of any of its members,  shall have  authority  to establish  reasonable
compensation  to all  directors for services to this  corporation  as directors,
officers,  or  otherwise,  or to  delegate  such  authority  to  an  appropriate
committee.  The board of directors  shall also have  authority to provide for or
delegate  authority  to an  appropriate  committee  to  provide  for  reasonable
pensions,  disability  or death  benefits,  and other  benefits or payments,  to
directors,  officers and employees and to their estates, families, dependents or
beneficiaries on account of prior services rendered by such directors,  officers
and employees to this corporation.  The directors may be paid their expenses, if
any, of  attendance  of each meeting of the board of directors and may be paid a
fixed sum for  attendance  at each meeting of the board of directors or a stated
salary as directed.  No such payment  shall  preclude any director  from serving
this  corporation  in any other  capacity and receiving  compensation  therefor.
Members of special or  standing  committees  may be  compensated  for  attending
committee meetings.

          3.15.  Resignation.  Any  director may resign at any time by sending a
written  notice  of such  resignation  to the main  office  or  offices  of this
corporation  addressed  to the  chairman  of the  board,  the  president  or the
secretary.  Unless otherwise specified,  such resignation shall take effect upon
receipt by the chairman of the board, the president or the secretary.

          3.16. Removal.  Any director may be removed from office as provided in
the Articles of Incorporation of this corporation.



                                       -9-

<PAGE>



4.  Notices of Meetings.

          4.1. Notice Procedure.  Whenever,  whether under the provisions of the
statute,  the Articles of  Incorporation  of this  corporation  or these bylaws,
notice is required to be given to any director or  shareholder,  it shall not be
construed to mean personal notice,  but such notice may be given in writing,  by
mail, addressed to such director or shareholder, at his address as it appears on
the records of this corporation,  with postage thereon prepaid,  and such notice
shall be deemed to be given at the time when the same is deposited in the United
States  mail.  Notice to  directors  may also be given by  telegram,  telephone,
telecopy or a similar telecommunications device.

          4.2. Waivers of Notice.  Whenever the giving of any notice is required
by statute, the Articles of Incorporation of this corporation or these bylaws, a
waiver thereof, in writing, signed at any time by the person or persons entitled
to such notice, shall be deemed equivalent to giving of such notice.  Attendance
of a director at a meeting shall  constitute a waiver of notice of such meeting,
except where a director attends a meeting and objects thereat to the transaction
of any  business  because the meeting is not  lawfully  called or  convened.
  
5. Officers.

          5.1.  Positions.  The officers of this corporation  shall be chosen by
the board of directors and shall be a chairman of the board, a president, one or
more vice  presidents,  a secretary  and a treasurer,  who shall  exercise  such
powers and perform such duties as shall be determined by resolution of the board
of  directors  not  inconsistent  with the  Articles  of  Incorporation  of this
corporation  or these bylaws.  The board of directors may also choose such other
officers and assistant  officers and agents as may be deemed necessary.  Any two
or more of  offices  may be  held by the  same  person  except  the  offices  of
president and secretary, and the offices of president and vice president.

                                      -10-

<PAGE>



          5.2.  Appointment. The officers of this corporation shall be chosen by
the board of  directors  at its first  meeting  after  each  annual  meeting  of
shareholders.

          5.3.  Compensation. The board of directors shall have the authority to
provide for or to delegate authority to an appropriate  committee to provide for
compensation of all officers and agents of the corporation.

          5.4.  Term of Office.  The  officers  of this  corporation  shall hold
office  until their  successors  are chosen and  qualify or until their  earlier
resignation  or removal.  Any officer may resign at any time upon written notice
to this  corporation.  Any officer or agent elected or appointed by the board of
directors may be removed by the board of directors  whenever in its judgment the
best  interests of this  corporation  will be served  thereby,  but such removal
shall be without  prejudice to the contractual  rights, if any, of the person so
removed.  Any vacancy  occurring as to any officer of this corporation  shall be
filled by the board of directors.

          5.5.  Chairman of the Board. The directors shall appoint a chairman of
the board.  Until January 1, 1987,  the chairman of the board shall serve as the
chief executive  officer of this  corporation.  The chairman of the board shall,
when present, preside at all meetings of the board of directors and shareholders
and shall  perform  such other duties and have such other power as may be vested
in the chairman of the board by the board directors.

          5.6. President. The directors shall appoint a president. Until January
1,  1987,  the  president  shall  serve as the chief  operating  officer of this
corporation.  Commencing January 1, 1987, the president shall serve as the chief
executive officer of this  corporation.  The president shall perform such duties
and have such power as may be vested in the president by the board of directors.

          5.7.  Vice President.  In the absence of the chairman of the board and
the  president  or in the event of their  inability  or refusal to act, the vice
president,  or in the  event  there be more  than one vice  president,  the vice
presidents in the order designated, or in the absence of any designation, then

                                      -11-

<PAGE>


in the order of their election,  shall perform the duties of the chairman of the
board and the president, and when so acting shall have all the powers of, and be
subject  to all  the  restrictions  upon,  the  chairman  of the  board  and the
president.  The vice  presidents  shall  perform such other duties and have such
other powers such as the board of directors may from time to time prescribe.

          5.8.  Secretary.  The secretary shall attend all meetings of the board
of  directors  and all  meetings  of the  shareholders,  and  shall  record  all
proceedings of the meetings of the board of directors and of the shareholders in
a book to be kept for  that  purpose  and  shall  perform  like  duties  for the
standing  committees  when  required.  The secretary  shall give, or cause to be
given,  notice of all meetings of the  shareholders  and special meetings to the
board of directors,  and shall perform such other duties as may be prescribed by
the board of directors.  The secretary  shall have custody of the corporate seal
of this  corporation,  and the secretary or an assistant  secretary,  shall have
authority to affix the same to any  instrument  requiring it, and when so fixed,
it may be attested by the signature of the secretary or by the signature of such
assistant  secretary.  The board of directors may give general  authority to any
other officer to affix the seal of this  corporation  and to attest the affixing
of such officer's  signature.  The secretary or an assistant  secretary may also
attest all instruments  given by the chairman of the board, the president or any
vice president.

          5.9. Assistant Secretary.  The assistant secretary or if there be more
than one, the  assistant  secretaries  in the order  determined  by the board of
directors, or if there shall have been not such determination, then in the order
of their election, shall, in the absence of the secretary or in the event of the
secretary's  inability  or refusal to act,  perform the duties and  exercise the
powers of the  secretary and shall perform such other duties and have such other
powers as the board of directors may from time to time prescribe.



                                      -12-

<PAGE>


          5.10.  Treasurer
 .
                  Duties. The treasurer shall be the chief financial officer and
shall have the custody of the corporate funds and securities and shall keep full
and accurate  accounts of receipts and disbursements and books belonging to this
corporation, and shall deposit all monies and other valuable effects in the name
and to the credit of this corporation in such  depositories as may be designated
by the  board of  directors.  The  treasurer  shall  disburse  the funds of this
corporation  as ordered by the board of directors,  taking  proper  vouchers for
such disbursements, and shall render to the chairman of the board, the president
and the board of  directors  at its regular  meetings,  or whenever the board of
directors so requires,  an account of all  transactions  as treasurer and of the
financial condition of this corporation.

          5.11. Assistant Treasurer.  The assistant treasurer, or if there shall
be more than one, the assistant  treasurers in the order determined by the board
of  directors,  or if there shall have been no such  determination,  then in the
order of their election,  shall, in the absence of the treasurer or in the event
of the treasurer's  inability or refusal to act, perform the duties and exercise
the powers of the treasurer, and shall perform such other duties and handle such
other powers as the board of directors may from time to time prescribe.

6.  Shares

          6.1. Certificates  Representing Shares. The shares of this corporation
shall be represented by  certificates  signed by the chairman of the board,  the
president and the secretary of this corporation, and may be sealed with the seal
of this corporation or facsimile thereof. The signatures of the officers of this
corporation  upon a certificate may be facsimiles if the certificate is manually
signed  on  behalf  of  a  transfer  agent,  or a  registrar,  other  than  this
corporation  itself or an employee of this corporation.  In case any officer who
has signed or whose  facsimile  signature has been placed upon such  certificate
shall have ceased to be such officer before such  certificate is issued,  it may
be issued

                                      -13-

<PAGE>


by this corporation with the same effect as if he were an officer at the date of
its  issue.  Every  certificate  shall  set  forth  on the  face or back of such
certificate,  in full  or in the  form of a  summary,  all of the  designations,
preferences,  limitations  and  relative  rights  of the  shares  of each  class
authorized to be issued,  as required by the laws of the State of Wisconsin.  In
lieu of such statement, the certificate may state, upon the face or back thereof
the designation of each class of shares having  preferences or special rights in
the payment of  dividends,  in voting,  upon  liquidation  or otherwise and such
other information  concerning such shares as may be desired and shall state that
this  corporation  will upon request  furnish any  shareholder,  without charge,
information  as to the number of such shares  authorized and  outstanding  and a
copy  of  the  portions  of  the  Articles  of   Incorporation   containing  the
designations, preferences, limitations and relative rights of all shares and any
series thereof.

          6.2.  Lost  Certificates.  The  board of  directors  may  direct a new
certificate to be issued in place of any certificate  theretofore issued by this
corporation alleged to have been lost or destroyed. The person claiming that the
certificate of the stock has been lost,  stolen,  or destroyed  shall provide an
affidavit of that fact to this corporation.  When authorizing such issuance of a
new certificate or certificates,  the board of directors,  in its discretion and
as a condition  precedent  to the  issuance  thereof,  may  prescribe  terms and
conditions as it deems  expedient and may require such  indemnities  as it deems
adequate to protect this  corporation from any claim that may be made against it
with respect to any such certificate alleged to have been lost or destroyed.

          6.3.  Transfers.  Upon  surrender to this  corporation or the transfer
agent of this corporation of a certificate  representing shares duly endorsed or
accompanied  by proper  evidence  of  succession,  assignment  or  authority  to
transfer,  a new certificate shall be issued to the person entitled thereto, and
the old  certificate  cancelled and the  transaction  recorded upon the books of
this corporation.

                                      -14-

<PAGE>


          6.4.  Fixing Record Date. For the purpose of determining  shareholders
entitled  to  notice  of or to  vote  at any  meeting  of  shareholders,  or any
adjournment thereof, or entitled to receive payment of any dividend, or in order
to make a determination of shareholders for any other proper purpose,  the board
of  directors  shall  fix in  advance  a date as the  record  date  for any such
determination of shareholders, such date in any case to be not more than 70 days
and,  in case of a meeting of  shareholders,  not less than 20 days prior to the
date on which the particular  action requiring  determination of shareholders is
to be taken. When a record date has been determined for shareholders entitled to
vote in any meeting as provided in this Section, such record date shall apply to
any adjournment thereof.

          6.5.  Registered  Shareholders.  This corporation shall be entitled to
recognize the exclusive  right of a person  registered on its books as the owner
of shares to receive  dividends and to vote as such owner,  and this corporation
shall not be bound to recognize  any  equitable or other claim to or interest in
such  share or shares on the part of any other  person,  whether or not it shall
have express or other notice thereof,  except as otherwise  provided by the laws
of the State of Wisconsin.

          6.6. Record of Shareholders. The officer or agent having charge of the
stock transfer books for shares of this corporation shall before each meeting of
shareholders make a complete record of the shareholders entitled to vote at such
meeting or any adjournment thereof, with the address of and the number of shares
held by each,  which  records  shall be  produced  and kept open at the time and
place of the meeting and shall be subject to the  inspection of any  shareholder
during  the whole time of the  meeting  for the  purposes  of the  meeting.  The
original  stock  transfer  books shall be prima facie evidence as to who are the
shareholders entitled to examine such record or transfer books or to vote at any
meeting of shareholders. Failure to comply with the requirements of this Section
will not affect the validity of any action taken at such meeting.

                                      -15-

<PAGE>


          6.7.  Inspection  of  Records.  Any  person  who  shall  have  been  a
shareholder of record for at least six months  immediately  preceding his demand
or who  shall be the  holder  of  record  of at least  five  percent  of all the
outstanding  shares of this  corporation upon written demand stating the purpose
thereof, shall have the right to examine, in person, or by agent or attorney, at
any reasonable  time or times,  for any proper  purpose,  its relevant books and
records of account,  minutes  and record of  shareholders  and to make  extracts
therefrom.  This  Section  shall  not  require  this  corporation  to  provide a
shareholder who wishes to communicate  with other  shareholders  with a complete
record of the shareholders of this corporation.  Such a request by a shareholder
shall be governed by the rules and  regulations  of the  Securities and Exchange
Commission. 

7. Indemnification of Officers and Directors

          This corporation shall indemnify officers and directors as provided by
its Articles of Incorporation.

8.  Amendments

          The board of directors or the shareholders may adopt,  alter, amend or
repeal these  bylaws.  Such action by the board of directors  shall  require the
affirmative  vote of at least  two-thirds of the  directors  then in office at a
duly  constituted  meeting of the board of directors  called  expressly for such
purpose.  Such action by the shareholders  shall require the affirmative vote of
at least  two-thirds of the total votes eligible to be cast by shareholders at a
duly  constituted  meeting of  shareholders  called  expressly for such purpose.
However,  the  directors  shall  have  authority  to change or repeal any bylaws
adopted by the  shareholders  within  three years of the date of adoption by the
shareholders.

          The  foregoing  bylaws  were  adopted  by  the  stockholders  of  this
corporation on February 15, 1984 and amended on April 17, 1996.


                                                   /s/ Robert M. Salinger
                                                  ------------------------------
                                                  Robert M. Salinger, Secretary

                                      -16-







                                   EXHIBIT 11


                        Computation of Earnings Per Share







<PAGE>



                                                          EXHIBIT 11
                                                  FIRST FINANCIAL CORPORATION
                                               COMPUTATION OF EARNINGS PER SHARE
<TABLE>
<CAPTION>


                                                                    For The                                For The
                                                               Three Months Ended                      Six Months Ended
                                                                    June 30,                               June 30,
                                                               ------------------                    --------------------
                                                                1996         1995                     1996          1995
                                                               ------        -----                   ------         -----
                                                                                (In thousands, except
                                                                                   per share data)

PRIMARY EARNINGS PER SHARE

<S>                                                            <C>              <C>                  <C>             <C>    
Income before extraordinary item                               $17,581          $16,305              $34,915         $27,132

Extraordinary item                                                  --               --                 (686)             --
                                                               -------          -------              -------         -------

Net income                                                     $17,581          $16,305              $34,229         $27,132
                                                               =======          =======              =======         =======

Shares:

   Weighted average common shares
    outstanding                                                 29,898           29,351               29,853          29,270
   Shares from assumed exercise of options
    (as determined by the treasury stock
    method)                                                        613              736                  623             756
                                                               -------          -------              -------         -------
   Common and common equivalent shares                          30,511           30,087               30,476          30,026
                                                               =======          =======              =======         =======

Primary Earnings Per Common Share:

   Income before extraordinary item                            $   .58          $   .54              $  1.14         $   .90
   Extraordinary item                                               --               --                 (.02)             --
                                                               -------          -------              -------         -------
   Net income                                                  $   .58          $   .54              $  1.12         $   .90
                                                               =======          =======              =======         =======


FULLY DILUTED EARNINGS PER SHARE

Income before extraordinary item                               $17,581          $16,305              $34,915          27,132

Extraordinary item                                                  --               --                 (686)             --
                                                               -------          -------              -------         -------

Net income                                                     $17,581          $16,305              $34,229         $27,132
                                                               =======          =======              =======         =======

Shares:

   Weighted average common shares
    outstanding                                                 29,898           29,351               29,853          29,270
   Shares from assumed exercise of options
    (as determined by the treasury stock
    method)                                                        614              785                  638             830
                                                               -------          -------              -------         -------
   Common and common equivalent shares                          30,512           30,136               30,491          30,100
                                                               =======          =======              =======         =======


Fully Diluted Earnings Per Common Share:

   Income before extraordinary item                            $   .58          $   .54              $  1.14         $   .90
   Extraordinary item                                               --               --                 (.02)             --
                                                               -------          -------              -------         -------
   Net income                                                  $   .58          $   .54              $  1.12         $   .90
                                                               =======          =======              =======         =======


</TABLE>


<PAGE>


                                   EXHIBIT 27


                             Financial Data Schedule





<TABLE> <S> <C>

<ARTICLE>                    9
<LEGEND>
                              Exhibit 27    
                          First Financial Corporation
                          Article 9 of Regulation S-X

</LEGEND>
<MULTIPLIER>                                      1000
<CURRENCY>                                  US DOLLARS
       
<S>                                        <C>
<PERIOD-TYPE>                                    6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<EXCHANGE-RATE>                                      1
<CASH>                                         125,883
<INT-BEARING-DEPOSITS>                          29,244
<FED-FUNDS-SOLD>                                 4,381
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    929,722
<INVESTMENTS-CARRYING>                         754,649
<INVESTMENTS-MARKET>                           746,954
<LOANS>                                      3,486,927
<ALLOWANCE>                                     23,755
<TOTAL-ASSETS>                               5,579,294
<DEPOSITS>                                   4,446,052
<SHORT-TERM>                                    14,675
<LIABILITIES-OTHER>                             84,426
<LONG-TERM>                                    626,236
                                0
                                          0
<COMMON>                                        29,905
<OTHER-SE>                                     378,000
<TOTAL-LIABILITIES-AND-EQUITY>               5,579,294
<INTEREST-LOAN>                                152,318
<INTEREST-INVEST>                               53,243
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                               205,561
<INTEREST-DEPOSIT>                             100,045
<INTEREST-EXPENSE>                             113,865
<INTEREST-INCOME-NET>                           91,696
<LOAN-LOSSES>                                    4,080
<SECURITIES-GAINS>                               1,112
<EXPENSE-OTHER>                                 57,688
<INCOME-PRETAX>                                 51,563
<INCOME-PRE-EXTRAORDINARY>                      34,915
<EXTRAORDINARY>                                   (686)
<CHANGES>                                            0
<NET-INCOME>                                    34,229
<EPS-PRIMARY>                                     1.12
<EPS-DILUTED>                                     1.12
<YIELD-ACTUAL>                                    3.32
<LOANS-NON>                                     12,252
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  7,588
<ALLOWANCE-OPEN>                                25,235
<CHARGE-OFFS>                                    6,070
<RECOVERIES>                                       510
<ALLOWANCE-CLOSE>                               23,755
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                         23,755
        


</TABLE>


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