COBANCORP INC
10-Q, 1995-08-14
STATE COMMERCIAL BANKS
Previous: FIRST TRUST OF INSURED MUNICIPAL BONDS SERIES 120, 485BPOS, 1995-08-14
Next: ST JOE PAPER CO, 10-Q, 1995-08-14



<PAGE>   1
                                  FORM 10-Q
                                      
                                      
                      SECURITIES AND EXCHANGE COMMISSION
                                      
                           Washington, D.C.  20549
                                      
                QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934

For quarter ended June 30, 1995                  Comission file number:  0-13166

                                CoBancorp Inc.
                                      
            (Exact name of registrant as specified in its charter)

            Ohio                                           34-1465382
(State or other jurisdiction of                          (IRS Employer
 incorporation or organization)                        Identification No.)

124 Middle Avenue, Elyria, Ohio                               44035 
(Address of principal executive offices)                   (Zip Code)

                                      
                                (216) 329-8000
              Registrant's telephone number, including area code
                                      
                                Not applicable
             Former name, former 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 periods 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 practical date.

As of June 30, 1995, there were 3,337,118 outstanding common shares, with no
par value, of the Registrant.


                                     -1-
<PAGE>   2
                                     INDEX

                                COBANCORP INC.
<TABLE>
<CAPTION>

<S>                                                                                       <C>
PART I.  FINANCIAL INFORMATION

Item 1.          Financial Statements                                                   Page

         Consolidated balance sheets -- June 30, 1995 and December 31, 1994               3

         Consolidated statements of income -- Three months ended June 30, 1995
         and 1994 and six months ended June 30, 1995 and 1994                             4

         Consolidated statements of cash flows -- Six months ended
         June 30, 1995 and 1994                                                           5

         Notes to consolidated financial statements -- June 30, 1995                      6


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

PART II.         OTHER INFORMATION                                                       12

SIGNATURES                                                                               13

EXHIBITS                                                                                 14
</TABLE>


                                     -2-
<PAGE>   3
COBANCORP INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                             June 30             December 31
                                                              1995                  1994
                                                        ----------------      ----------------
<S>                                                      <C>                   <C>
ASSETS
Cash and due from banks                                    $31,647,781           $29,271,444 
Investment securities-(Market value
    $171,969,000 at June 30, 1995 and
    $147,128,000 at December 31, 1994)                     170,619,149           149,807,048 
Federal funds sold                                           8,000,000             2,500,000 
Loans                                                      322,404,979           330,132,961 
Less allowance for loan losses                               5,662,941             5,616,859 
                                                        ----------------      ----------------
    Net loans                                              316,742,038           324,516,102 
Bank premises and equipment, net                            10,764,005            10,585,653 
Accrued income and prepaid expenses                          5,033,295             3,980,626 
Other assets                                                 9,417,735            11,066,084 
                                                        ----------------      ----------------
        Total Assets                                      $552,224,003          $531,726,957 
                                                        ================      ================
LIABILITIES AND SHAREHOLDERS' EQUITY
  Deposits
    Demand-noninterest bearing                             $66,028,770           $69,649,373 
    Demand-interest bearing                                 52,966,581            55,965,771 
    Savings and other time                                 363,790,915           340,221,731 
                                                        ----------------      ----------------
      Total deposits                                       482,786,266           465,836,875 
  Short-term funds                                          19,320,211            21,357,228 
  Other liabilities                                          3,006,757             2,770,882 
  Employee stock ownership plan obligation                     692,760               780,260 
                                                        ----------------      ----------------
      Total liabilities                                    505,805,994           490,745,245 
Shareholders' equity
  Capital stock, no par value  
    5,000,000 shares authorized 
    3,337,118 shares issued and outstanding
    (3,310,011 at December 31, 1994)                         5,769,049             5,182,737 
  Capital surplus                                           16,623,320            16,623,320 
  Retained earnings                                         24,783,279            22,868,953 
  Unrealized gain (loss) on available-for-sale
    investment securities (net of income tax)                  (64,879)           (2,913,038)
  Employee stock ownership plan obligation                    (692,760)             (780,260)
                                                        ----------------      ----------------
      Total shareholders' equity                            46,418,009            40,981,712 
                                                        ----------------      ----------------
        Total Liabilities and Shareholders' Equity        $552,224,003          $531,726,957 
                                                        ================      ================
</TABLE>


See accompanying notes to consolidated financial statements.



                                      -3-
<PAGE>   4
COBANCORP INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
JUNE 30, 1995

<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED                          SIX MONTHS ENDED
                                                             JUNE 30                                    JUNE 30
                                                    1995                 1994                  1995                  1994
                                             ----------------      ----------------      ----------------      ----------------
<S>                                          <C>                   <C>                   <C>                   <C>
INTEREST INCOME                              
   Loans (including fees)
     Taxable                                     $7,583,187            $6,686,725           $14,944,178           $12,874,257 
     Tax-exempt                                      48,686                40,293                96,733                80,487 
   Investment securities
     Taxable                                      1,465,094               998,917             2,842,094             2,288,150 
     Tax-exempt                                     985,921               885,678             1,958,809             1,739,534 
   Federal funds sold                                15,434                 8,829                17,062                32,418 
                                             ----------------      ----------------      ----------------      ----------------
                   TOTAL INTEREST INCOME         10,098,322             8,620,442            19,858,876            17,014,846 
   
INTEREST EXPENSE
   Deposits                                       3,883,971             2,623,470             7,235,124             5,249,406 
   Short-term borrowed funds                        217,507               160,941               465,092               277,936 
                                             ----------------      ----------------      ----------------      ----------------
                  TOTAL INTEREST EXPENSE          4,101,478             2,784,411             7,700,216             5,527,342 
                                             ----------------      ----------------      ----------------      ----------------
                     NET INTEREST INCOME          5,996,844             5,836,031            12,158,660            11,487,504 
PROVISION FOR LOAN LOSSES                            60,000                83,333               120,000               208,333 
                                             ----------------      ----------------      ----------------      ----------------
               NET INTEREST INCOME AFTER
               PROVISION FOR LOAN LOSSES          5,936,844             5,752,698            12,038,660            11,279,171 
   
OTHER INCOME
   Service charges on deposit accounts              477,582               434,882               937,197               836,648 
   Trust fees                                       327,500               324,999               667,500               649,998 
   Other                                            239,420               226,012               447,862               356,935 
   Securities gains                                   7,623               117,394                 3,505               408,525 
                                             ----------------      ----------------      ----------------      ----------------
                     TOTAL OTHER INCOME           1,052,125             1,103,287             2,056,064             2,252,106 
   
OTHER EXPENSES
   Salaries, wages and benefits                   2,277,578             2,248,027             4,606,927             4,561,083 
   Occupancy--net                                   372,488               357,035               759,430               715,231 
   Furniture and equipment                          172,500               142,339               345,000               279,039 
   Taxes, other than income and payroll             147,280               154,477               296,867               310,785 
   FDIC insurance                                   250,185               240,065               500,370               479,261 
   Other                                          2,059,877             2,194,693             4,106,712             4,199,538 
                                             ----------------      ----------------      ----------------      ----------------
                   TOTAL OTHER EXPENSES           5,279,908             5,336,636            10,615,306            10,544,937 
                                             ----------------      ----------------      ----------------      ----------------
             INCOME BEFORE INCOME TAXES           1,709,061             1,519,349             3,479,418             2,986,340 
   
INCOME TAX EXPENSE                                  288,000               242,000               598,000               492,000 
                                             ----------------      ----------------      ----------------      ----------------
                             NET INCOME          $1,421,061            $1,277,349            $2,881,418            $2,494,340 
                                             ================      ================      ================      ================
   
NET INCOME PER SHARE                                  $0.43                 $0.38                 $0.86                 $0.75
                                             ================      ================      ================      ================
</TABLE>



See notes to consolidated financial statements.
                                                                -4-
<PAGE>   5
COBANCORP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                   Six Months Ended June 30
                                                                  1995                  1994
                                                            ----------------      ----------------
<S>                                                         <C>                   <C>
OPERATING ACTIVITIES
  Net income                                                   $2,881,418            $2,494,340 
  Adjustments to reconcile net income to net
    cash provided by operating activities:
      Provision for loan and real estate losses                   120,000               208,333 
      Provision for depreciation and amortization                 705,304               492,489 
      Accretion of discounts on purchased loans                   (52,220)
      Amortization of premiums less accretion of
        discounts on investment securities                       (178,405)               66,329 
      Realized securities (gains)                                  (3,505)             (408,525)
      (Increase) in interest receivable                          (363,825)             (137,362)
      Increase in interest payable                                169,881                33,763 
      (Increase) in other assets                                 (642,284)             (547,733)
      Increase (decrease) in other liabilities                    139,491              (131,459)
                                                            ----------------      ----------------
        Net Cash Provided By Operating Activities               2,775,855             2,070,175 

INVESTING AND LENDING ACTIVITIES
  Proceeds from sales of available-for-sale
    investment securities                                      11,869,428            28,460,553 
  Maturities of investment securities                           3,199,062            16,194,248 
  Purchases of investment securities                          (31,383,289)          (20,540,264)
  Net decrease in credit card receivables                         141,568               188,810 
  Net decrease (increase) in longer-term loans                  7,564,715           (32,134,963)
  Purchases of premises and equipment,
    net of retirements                                           (749,102)             (650,999)
                                                            ----------------      ----------------
        Net Cash Used By Investing Activities                  (9,357,618)           (8,482,615)

DEPOSIT AND FINANCING ACTIVITIES
  Net (decrease) increase in demand deposits
    and savings accounts                                      (31,321,057)              675,283 
  Net increase (decrease) in certificates of deposit           48,270,449            (1,432,167)
  Net increase (decrease) in short-term funds                  (2,037,017)            6,026,123 
  Cash dividends                                                 (967,092)             (856,733)
  Dividend investment plan                                        253,375                92,180 
  Long-term incentive plan                                        259,442               130,721 
                                                            ----------------      ----------------
        Net Cash Provided By Financing Activities              14,458,100             4,635,407 
                                                            ----------------      ----------------
        Increase (Decrease) In Cash and Cash Equivalents        7,876,337            (1,777,033)

Cash and cash equivalents at beginning of period               31,771,444            32,051,488 
                                                            ----------------      ----------------
        CASH AND CASH EQUIVALENTS AT END OF PERIOD            $39,647,781           $30,274,455 
                                                            =================     ================
</TABLE>


See accompanying notes to consolidated financial statements.
                                      -5-
<PAGE>   6
COBANCORP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
JUNE 30, 1995



NOTE A

PRINCIPLES OF CONSOLIDATION:  The consolidated financial statements include the
accounts of CoBancorp Inc. and its wholly-owned subsidiary, PREMIERBank &
Trust.  All material intercompany accounts and transactions have been
eliminated.

BASIS OF PRESENTATION:  The accompanying unaudited consolidated financial
statements have been prepared in accordance with generally accepted accounting
principles for interim financial information and with the instructions to Form
10-Q.  Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete financial
statements.  It is the opinion of management that all adjustments made to the
unaudited interim financial statements were of a normal recurring nature.

CASH EQUIVALENTS:  For purpose of the Statements of Cash Flows, cash
equivalents include amounts due from banks and federal funds sold.  Generally,
federal funds are purchased and sold for periods of less than thirty days.

PER SHARE AMOUNTS:  All per share amounts have been adjusted to reflect the
four-for-three stock split in February 1994.

RECLASSIFICATIONS:  Certain amounts in the 1994 consolidated financial
statements have been reclassified to conform to the 1995 presentation.



                                     -6-
<PAGE>   7
COBANCORP INC.
JUNE 30, 1995



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

The  following discussion focuses on information about CoBancorp Inc.'s
financial condition and results of operations which is not otherwise apparent
from the consolidated financial statements attached.

EARNINGS RESULTS   Net income increased 16.0 percent to $2,881,000 for the
first six months of 1995, from the $2,494,000 earned in the same period of
1994.  Earnings per share increased to $0.86, up from $0.75 per share in the
first six months of the prior year.

NET INTEREST INCOME   The net interest margin on a fully taxable-equivalent
basis was 5.35 percent for the first six months of 1995, compared to 5.56
percent one year ago.  Net interest income for the first six months of 1995
amounted to $13,218,000 compared to $12,425,000 in 1994.  These amounts reflect
net interest income adjusted to a fully taxable-equivalent basis by recognizing
the tax effect of interest earned on tax-exempt securities and loans.

The increase in fully-taxable equivalent net interest income of $793,000, or
6.4 percent, is attributable primarily to an increase in earning assets and to
higher interest rates on those assets.  These factors were partially offset by
an increase in interest-bearing liabilities and, to a lesser extent, an
increase in the cost of those liabilities.

Average interest-earning assets were $491,852,000 and $445,119,000 for the
first six months of 1995 and 1994, respectively.

The following table sets forth for the periods indicated a summary of the
changes in interest income and interest expense on a fully taxable-equivalent
basis resulting from changes in volume and changes in rates for the major
components of interest-earning assets and interest-bearing liabilities:



                                     -7-
<PAGE>   8
SUMMARY OF NET INTEREST INCOME CHANGES
(RATE/VOLUME VARIANCE)
SIX MONTHS ENDED  6/30/95 VS. 6/30/94
(IN THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>
                                                                                                CHANGE IN
                                                                                 |     INTEREST INCOME/EXPENSE DUE TO
                                       CURRENT    CURRENT     OLD        OLD     |   ----------------------------------      
                                       VOLUME      RATE      VOLUME      RATE    |   VOLUME     RATE    BOTH      TOTAL

<S>                                    <C>        <C>       <C>         <C>          <C>       <C>     <C>       <C>
Taxable securities                     $ 83,240    6.83%    $ 75,374     6.08%   |   $  239    $285    $ 30      $  554
Nontaxable securities                    73,675    8.06%      65,268     8.08%   |      339      (6)     (1)        332
Federal funds sold & s/t funds              584    5.81%       2,049     3.15%   |      (23)     27     (19)        (15)
Taxable loans:                                                                   |
  Real estate loans                     154,350    7.96%     141,832     8.26%   |      513    (212)    (19)        282
  Commercial loans                      135,205    9.30%     122,611     7.91%   |      494     848     104       1,446
  Installment loans                      39,094   10.09%      31,263    10.72%   |      416     (98)    (24)        294
  Overdrafts                                 89    0.00%         212     0.00%   |        0       0       0           0
  Quickline loans                           122   17.39%         110    18.15%   |        1       0       0           1
  Credit card loans                       2,653   39.00%       2,703    34.98%   |       (9)     54       0          45
Nontaxable loans:                                                                |
  IRBs                                    2,840   10.32%       3,913     6.23%   |      (33)     80     (22)         25
                                       --------             --------             |   ------    ----    ----      ------
    TOTAL INTEREST-EARNING ASSETS       491,852    8.50%     445,336     8.06%   |    1,937     978      49       2,964 

Interest-bearing transaction accts:                                              |
  NOW                                    21,009    2.09%      24,145     2.10%   |      (33)     (1)      1         (33)
  Advantage 50                           30,096    2.02%      29,206     2.02%   |        9       1       0          10
Savings accounts:                                                                |
  Savings                               135,266    2.32%     145,599     2.38%   |     (122)    (40)      3        (159)
  IMMAs                                  25,494    2.16%      29,765     2.17%   |      (46)     (1)      0         (47)
Time deposits:                                                                   |
  Christmas/vacation club                 1,078    3.92%       2,539     4.01%   |      (29)     (1)      0         (30)
  CD under $100,000                      99,970    4.84%      86,239     3.93%   |      268     389      61         718
  CD over $100,000 (regular)             13,171    5.45%       4,987     4.17%   |      169      32      52         253
  CD over $100,000 (public funds)        44,493    6.11%      11,640     3.35%   |      545     160     451       1,156 
  IRAs                                   31,054    4.93%      30,041     4.31%   |       22      92       3         117
Short-term borrowings:                                                           |
  Repurchase agreements                   3,250    5.27%       4,510     3.19%   |      (20)     47     (13)         14
  Fed funds purchased                     5,645    6.15%       1,593     4.01%   |       81      17      44         142
  Notes payable TT&L                      2,211    5.74%       2,765     3.29%   |       (9)     34      (7)         18
  Sweep                                  13,192    2.15%      12,055     2.14%   |       12       1       0          13
                                       --------             --------             |   ------    ----    ----      ------
    TOTAL INTEREST-BEARING LIABILITIES  425,927    3.64%     385,085     2.89%   |      847     730     595       2,172
                                                                                 |   ------    ----    ----      ------
      NET INTEREST INCOME                          5.35%                 5.56%   |   $1,090    $248   ($546)     $  792
                                                                                 |   ======    ====    =====     ======

<S>                                               <C>
YTD FTE net interest income (current year)        $13,218 
YTD FTE net interest income (prior year)           12,425
                                                  -------
        Change in FTE net interest income         $   792
                                                  =======

</TABLE>

Presented on a fully taxable-equivalent basis, using year-to-date average
balances.



                                      -8-
<PAGE>   9
Average Consolidated Balance Sheets, Net Interest Income and Rates

<TABLE>
<CAPTION>
                                           Six months ended June 30, 1995               Six months ended June 30, 1994
                                         -----------------------------------           ---------------------------------
                                         Average     Interest                          Average     Interest
                                          Daily      (Annual-         Yield/            Daily      (Annual-        Yield/
                                         Balance       ized)           Rate            Balance       ized)          Rate
                                         --------------------         ------           --------------------        ------
                                      (In thousands of dollars)                      (In thousands of dollars)
<S>                                      <C>          <C>             <C>              <C>         <C>             <C>
ASSETS
Interest-earning assets
  Loans (including fees)   (1)
    Taxable                              $331,513     $29,868          9.01%           $298,731    $25,732          8.61%
    Tax-exempt                              2,840         293 (2)     10.32% (2)          3,913        244 (2)      6.23% (2)
  Investment securities                                
    Taxable                                83,240       5,688          6.83%             75,375      4,581          6.08%
    Tax-exempt                             73,675       5,936 (2)      8.06% (2)         65,268      5,271 (2)      8.08% (2)
  Federal funds sold                          584          34          5.82%              1,832         58          3.17%
                                         --------     -------                          --------    -------
Total interest-earning assets             491,852      41,819 (2)      8.50% (2)        445,119     35,886 (2)      8.06% (2)

Noninterest-earning assets
  Cash and due from banks                  23,361                                        22,841 
  Bank premises and equipment              10,688                                        10,679 
  Other assets                             14,968                                        12,590 
  Less allowance for loan losses           (5,636)                                       (5,354)
                                         --------                                      --------
                                           43,381                                        40,756 
                                         --------                                      --------
                Total assets             $535,233                                      $485,875
                                         ========                                      ========

LIABILITIES AND
SHAREHOLDERS' EQUITY
Interest-bearing liabilities
  Interest-bearing transaction accounts  $ 51,104       1,049          2.05%           $ 53,351      1,095          2.05%
  Savings                                 160,760       3,693          2.30%            175,363      4,107          2.34%
  Time deposits                           189,765       9,848          5.19%            135,447      5,384          3.97%
  Short-term borrowings                    24,297         929          3.82%             20,923        556          2.66%
                                         --------     -------                          --------    -------
Total interest-bearing liabilities        425,926      15,519          3.64%            385,084     11,142          2.89%
                                                      -------                                      -------

Noninterest-bearing liabilities
  Demand deposits                          61,285                                        56,764 
  Other liabilities                         4,416                                         4,503
Shareholders' equity                       43,606                                        39,524 
                                         --------                                      --------
      Total liabilities and
       shareholders' equity              $535,233                                      $485,875 
                                         ========                                      ========
Net interest income                                   $26,300                                      $24,744 
                                                      =======                                      =======
Net yield/rate on interest earning assets                              5.35% (2)                                    5.56% (2)
<FN>




(1) Nonaccrual loans are included in average loan balance.
(2) Presented on a fully tax equivalent basis using a tax rate of 34%.

</TABLE>




                                      -9-
<PAGE>   10
NET NONINTEREST EXPENSES   Total net noninterest expense (total noninterest
expense less total noninterest income) has increased minimally, to $8,559,000
for the first six months of 1995, compared to $8,293,000 the previous year.
However, exclusive of net securities gains and losses, net noninterest expenses
decreased by $139,000 from the first half of last year.  During the last
quarter of 1994, the Corporation began a project, using the expertise of a
national consulting firm, to analyze operating efficiencies and bank pricing
and procedures.  The benefits from this project are beginning to reflect in the
Corporation's results of operations, as reflected in the one-percent increase
in salaries, wages and benefits over half-quarter 1995, in spite of the
addition of three branches since then.  Occupancy, furniture and equipment
costs, and FDIC insurance have increased approximately 9.0 percent or $131,000
compared to last year.  However, these increased expenses have been adequately
offset by increased income from service charges on deposits, and decreases in
administrative expenses.  The provision for loan losses decreased to $120,000
for the first six months of 1995, compared to $208,000 for the same period last
year.  This reflects the continuing emphasis on asset quality.

NONPERFORMING LOANS   Nonaccrual loans were above year-end 1994 levels, and at
June 30, 1995, totaled $859,000, compared to $358,000 at December 31, 1994.
The category of accruing loans past due 90 days or more totaled $105,000 at
June 30, 1995 and $51,000 at December 31, 1994.  The balance in the allowance
for loan losses was $5,663,000 at June 30, 1995 compared to $5,617,000 at
December 31, 1994.

Except for installment and credit cards, loans on which interest and/or
principal is 90 days or more past due are placed on nonaccrual status and any
previously accrued but uncollected interest is reversed from income.  Such
loans remain on a cash basis for recognition of income until both interest and
principal are current.  Installment and credit card loans past due greater than
120 days are charged off and previously accrued but uncollected interest is
reversed from income.

The following table summarizes nonaccrual and past due loans (in thousands of
dollars).

<TABLE>
<CAPTION>
                                                                 June 30, 1995            December 31, 1994      
                                                                     (+000)                     (+000)
                                                                    ---------                  ---------
 <S>                                                                <C>                       <C>
 Accruing loans past due 90 days or more as to
 principal or interest:
           Loans secured by real estate                               $     1                   $     3
           Commercial and industrial                                        2                         0
           Loans to individuals                                           102                        48
                                                                       ------                     -----
                                                                       $  105                     $  51
                                                                       ======                     =====


 Nonaccrual loans:
           Loans secured by real estate                                $  851                     $ 358
           Commercial and industrial                                        8                         0
                                                                       ------                     -----
                                                                       $  859                     $ 358
                                                                       ======                     =====
</TABLE>

                                     -10-
<PAGE>   11
ALLOWANCE FOR LOAN LOSSES AND LOAN CHARGE-OFFS  In determining the adequacy of
the allowance for loan losses, management evaluates past loan loss experience,
present and anticipated economic conditions and the credit worthiness of its
borrowers.  The allowance for loan losses is increased by provisions charged
against income and recoveries of loans previously charged off.  The allowance
is decreased by loans that are determined uncollectible by management and
charged against the allowance.

Potential problem loans are those loans which are on the Bank's "watch list."
These loans exhibit characteristics that could cause the loans to become
nonperforming or require restructuring in the future.  This "watch list" is
reviewed monthly and adjusted for changing conditions.

At the end of the first six months, the allowance for loan losses as a
percentage of loans was 1.68 percent in 1995, and 1.80 percent in 1994.  The
provision for loan losses was $120,000 in the six months ended June 30, 1995,
and $208,000 for the same period of 1994.

The following table contains information relative to loan loss experience for
the six months ended June 30, 1995, and the year ended December 31, 1994.

<TABLE>
<CAPTION>
                                                         Six months ended June                    Year ended
                                                             June 30, 1995                      December 31, 1994
                                                                 (+000)                             (+000)
                                                                 ------                              -----
 <S>                                                           <C>                                <C>
 Allowance for loan losses at 
 beginning of period                                             $5,617                             $5,226
 Loans charged off:
      Real estate                                                     5                                 31
      Installment                                                   237                                296
      Credit card                                                    35                                 61
      Other                                                           2                                  5
      Commercial and collateral                                       6                                 38
                                                                 ------                             ------
                                                                    285                                431
 Recoveries on loans charged off:
      Real estate                                                     3                                 33
      Installment                                                   133                                245
      Credit card                                                     6                                 32
      Other                                                           1                                  1
      Commercial and collateral                                      68                                303
                                                                 ------                             ------
                                                                    211                                614

 Net charge-offs (recoveries)                                        74                               (183)
 Provision for loan losses                                          120                                208
                                                                 ------                             ------
 Allowance for loan losses at end of period                      $5,663                             $5,617
                                                                 ======                             ======

 Ratio of allowance for loan losses to
 total loans at end of period                                      1.76%                              1.70%
                                                                   ====                               ====
</TABLE>

                                     -11-
<PAGE>   12
CAPITAL  At June 30, 1995, PREMIERBank and Trust's  risk-based capital ratios
based on Federal Reserve Board guidelines were as follows:

<TABLE>
        <S>                                                        <C>
         Tier 1 "core" capital to risk-weighted assets              13.75 percent
         Total capital to risk-weighted assets                      15.00 percent
         Tier 1 leverage ratio                                       8.22 percent
</TABLE>

These ratios substantially exceed the minimums which are in effect for bank
holding companies after the end of 1992.

Return on average assets was 1.13 percent for the first half of 1995, compared
to 1.03 percent for the same period in 1994.  Return on average equity was
13.87 percent for the first six months of 1995, compared to 12.72 percent for
the first six months of 1994.


PART II.         OTHER INFORMATION

Except as set forth below, the items of Part II are inapplicable or the answers
thereto are negative and, accordingly, no reference is made to said items in
this report.

         Item 4--Submission of matters to a vote of security holders

         The annual meeting of shareholder's of CoBancorp Inc., was held April
         19, 1995, at 11:00 a.m., at the Lorain County Community College,
         Classroom/Conferencing Facility, 1005 North Abbe Road, Elyria, Ohio in
         accordance with the notice of meeting and proxy statement mailed to
         shareholders.

         All matters proposed by management in the proxy statement were
         approved by the shareholders.

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

              (a)   Exhibits:    Second Amended and Restated Articles of
                                 Incorporation of CoBancorp Inc.

                                 Code of Regulations of CoBancorp Inc., dated 
                                 April 19, 1995


               (b)  The registrant was not required to file any reports on Form
                    8-K during the quarter ended June 30, 1995.

                                     -12-

<PAGE>   13
COBANCORP INC.
JUNE 30, 1995




                                   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.


                                          COBANCORP INC.
                                          (Registrant)
                                          


                                          Timothy W. Esson
                                          Executive Vice President


August 10, 1995


                                     -13-

<PAGE>   14
                          SECOND AMENDED AND RESTATED
                           ARTICLES OF INCORPORATION
                                       OF
                                 COBANCORPINC.

        These Second Amended and Restated Articles of Incorporation of
CoBancorp Inc. (the "Corporation"), adopted by the shareholders of the
Corporation on April 20, 1994 and April 19, 1995 and by the Board of Directors
on May 15, 1995, supersede the existing Amended and Restated Articles of
Incorporation of the Corporation.

                                  ARTICLE I

       The name of the Corporation is CoBancorp Inc.

                                  ARTICLE II

       The place in the State of Ohio where the principal office of the
Corporation is to be located is in the City of Elyria, County of Lorain.

                                 ARTICLE III

       The purposes for which the Corporation is formed is to engage in any
lawful act or activity for which corporations may be formed under the Ohio
General Corporation Laws (ORC Section 1701.01 et seq.).

                                  ARTICLE IV

       The aggregate number of common shares which the Corporation shall have
the authority to issue is five million (5,000,000) shares each of no par value.
Shares of the authorized and outstanding common stock shall be subject to
redemption by the Corporation at the direction of a vote of a majority of the
Board of Directors at a regular or special meeting.

      Each shareholder shall be entitled to one vote for each share of stock
standing in his name on the books of the Corporation.  No holder of shares of
any class shall have the right to vote cumulatively in the election of
Directors.

      Furthermore, the Corporation, through its Board of Directors, shall have
the power to purchase, hold, sell and transfer the shares of its own capital
stock provided that it does not use its funds or property for the purchase of
its own shares of capital stock when such use will cause any impairment of its
capital, except when otherwise permitted by law, and provided further that
shares of its own capital stock belonging to it are not voted upon directly or
indirectly.

                                      -14-

<PAGE>   15
                                  ARTICLE V

       The amount of stated capital with which the Corporation will commence
business is at least five hundred dollars ($500.00).

                                  ARTICLE VI

       The Board of Directors of the Corporation is hereby authorized to fix
and determine and to vary the amount of working capital of the Corporation, to
determine whether any and, if any, what part of its surplus, however created or
arising, shall be used or disposed of or declared in dividends or paid to
shareholders, and without action by the shareholders, to use and apply such
surplus or any part thereof at any time or from time to time in the purchase or
acquisition of shares of any class, voting trust certificates for shares,
bonds, debentures, notes, script, warrants, obligations, evidences of
indebtedness of the Corporation or other securities of the Corporation, to such
an extent or amount and in such manner and upon such terms as the Board of
Directors of the Corporation shall deem expedient to the extent not prohibited
by law.

                                 ARTICLE VII

       The names and addresses of the incorporators of CoBancorp Inc. are:

                              Robert T. Bowman
                              193 Overbrook Drive
                              Elyria, Ohio 44035

                              Worth A. Fauver, Jr.
                              318 Hamilton Circle
                              Elyria, Ohio 44035

                              Robert W. Vandemark
                              917 Garford Avenue
                              Elyria, Ohio 44035

                              David C. Smith
                              238 Pepperdine Drive
                              Elyria, Ohio 44035

                              Timothy W. Esson
                              9392 Bassett Lane
                              North Royalton, Ohio 44133



                                      -15-

<PAGE>   16
                                  ARTICLE VIII

       The Board of Directors, by resolution adopted by a majority of the full
Board of Directors, may designate from among its members an Executive
Committee, which committee shall have and may exercise, to the extent provided
by law, all of the authority of the Board of Directors in the management of the
Corporation.  The designation of such committee and the delegation thereto of
authority shall not operate to relieve the Board of Directors, or any member
thereof, of any responsibility imposed upon it or him by law.

                                   ARTICLE IX

       The preemptive right to purchase additional shares or any other
securities of the Corporation is expressly denied to all shareholders or
securities holders of all classes.

                                   ARTICLE X

       Any merger, consolidation, or acquisition of this Corporation by another
corporation without the approval of this Corporation's Board of Directors shall
require the affirmative approval of the holders of 75 percent of the issued and
outstanding common shares of stock of the Corporation and 75 percent of the
issued and outstanding preferred shares or other class of shares, regardless of
limitations or restriction on the voting power thereof, entitled to vote at a
meeting duly called for such purpose.










                                     -16-
<PAGE>   17
                              CODE OF REGULATIONS

                                       OF

                                 COBANCORP INC.


                                  ARTICLE I

                           MEETING OF SHAREHOLDERS


 Section 1.              ANNUAL MEETING.  The annual meeting of the
                         shareholders of this corporation for the purpose of
                         fixing or changing the number of directors of the
                         corporation, electing directors and transacting such
                         other business as may come before the meeting, shall
                         be held on the third Wednesday in April of each year,
                         but if a legal holiday, then on the next business day
                         following, or at such other time as may be fixed by
                         the Board of Directors.

 Section 2.              SPECIAL MEETINTGS.  Special meetings of the
                         shareholders may be called at any time by the Chairman
                         of the Board of Directors, President, or a Vice
                         President, or a majority of the Board of Directors
                         acting with or without a meeting, or the holder or
                         holders of one-fourth of all shares outstanding and
                         entitled to vote thereat.

 Section 3.              PLACE OF MEETINGS.  Meetings of shareholders shall
                         be held at the Main Office of the corporation unless
                         the Board of Directors decides that a meeting shall be
                         held at some other place within or without the State
                         of Ohio and causes the notice thereof to so state.

 Section 4.              NOTICE OF MEETINGS.  Unless waived, a written,
                         printed, or typewritten notice of each annual or
                         special meeting stating the day, hour, and place and
                         the purpose or purposes thereof shall be served upon
                         or mailed to each shareholder of record (a) as of the
                         day next preceding the day on which notice is given or
                         (b) if a record date therefor is duly fixed, of record
                         as of said date.  Such notice shall be given not more
                         than sixty (60) days, nor less than ten (10) days
                         before any such meeting.  If mailed, it shall be
                         directed to a shareholder at his address as the name
                         appears upon the records of the corporation.

                         All notices with respect to any shares of record in
                         the names of two or more persons may be given to
                         whichever of such persons is named first on the books
                         of the corporation and notice so given shall be
                         effective as to all the holders of record of such
                         shares.

                         Every person who by operation of law, transfer, or
                         otherwise shall become entitled to any share or right
                         or interest therein, shall be bound by every notice in
                         respect of such share which, prior to his name and
                         address being entered upon the books of the
                         corporation as the registered holder of such share,
                         shall have been given to the person in whose name
                         such share appeared of record.

                                      -17-

<PAGE>   18
Section 5.             WAIVER OF NOTICE.   Any shareholder, either before or
                       after any meeting, may waive any notice required to be
                       given by law or under these Regulations; and whenever
                       all of the shareholders entitled to vote shall meet in
                       person or by proxy and consent to holding a meeting, it
                       shall be valid for all purposes without call or notice,
                       and at such meeting any action may be taken.

Section 6.             QUORUM.  The shareholders present in person or by
                       proxy at any meeting for the determination of the number
                       of directors, or the election of directors, or for the
                       consideration and action upon reports, required to be
                       laid before such meeting, shall constitute a quorum.

                       At any meeting called for any other purpose, the holders
                       of shares entitling them to exercise a majority of the
                       voting power of the corporation, present in person or
                       represented by proxy, shall constitute a quorum, except
                       when a greater proportion is required by law, the
                       Articles of Incorporation or this Code of Regulations.

                       At any meeting, whether a quorum is present, all
                       questions and business which shall come before the
                       meeting shall be determined by the vote of the holders
                       of a majority of such voting shares as are represented
                       in person or by proxy, except when a greater proportion
                       is required by law or the Articles of Incorporation.

                       At any meeting, whether a quorum is present or not, the
                       holders of a majority of the voting shares represented
                       by shareholders present in person or by proxy may
                       adjourn from time to time and from place to place
                       without notice other than by announcement at the
                       meeting.  At any such adjourned meeting at which a
                       quorum is present, any business may be transacted which
                       might be transacted at the meeting as originally
                       notified or held.

Section 7.             PROXIES.   Any shareholder of record who is entitled
                       to attend a shareholders' meeting, or to vote thereat or
                       to assent or give consent in writing, shall be entitled
                       to be represented at such meetings or to vote thereat or
                       to assent or give consent in writing, as the case may
                       be, or to exercise any other of his rights, by proxy or
                       proxies appointed by a writing signed by such
                       shareholders, which need not be sealed, witnessed or
                       acknowledged.

                       A telegram, cablegram, wireless message, facsimile
                       (fax), or photogram appearing to have been transmitted
                       by a shareholder, or a photograph, photostatic or
                       equivalent reproduction of a writing appointing a proxy
                       or proxies shall be a sufficient writing.

                       No appointment of proxy shall be valid after the
                       expiration of eleven (11) months after it is made,
                       unless the writing specifies the date on which it is to
                       expire or the length of time it is to continue in force.

                                       -18-                  

<PAGE>   19
                      Unless the writing appointing a proxy or proxies 
                      otherwise provides:

                      (1)     Each and every proxy shall have the power of
                              substitution, and when three (3) or more persons
                              are appointed, a majority of them or their
                              respective substitutes may appoint a substitute
                              or substitutes to act for all;

                      (2)     If more than one proxy is appointed, then (a)
                              with respect to voting or giving consents at a
                              shareholders' meeting, or if only one attends
                              then that one may exercise all the voting and
                              consenting authority thereat; and if an even
                              number attend and a majority do not agree on any
                              particular issue, each proxy so attending shall
                              be entitled to exercise such authority with
                              respect to an equal number of shares; (b) with
                              respect to exercising any other authority, a
                              majority may act for all;

                      (3)     A writing appointing a proxy shall not be revoked
                              by the death or incapacity of the maker unless
                              before the vote is taken or the authority granted
                              is otherwise exercised, written notice of such
                              death or incapacity is given to the corporation
                              by the executor or the administrator of the
                              estate of such maker or by the fiduciary having
                              control of the shares in respect of which the
                              proxy was appointed;

                      (4)     The presence of a shareholder at a meeting shall
                              not operate to revoke a writing appointing a
                              proxy.  A shareholder, without affecting any vote
                              previously taken, may revoke such writing not
                              otherwise revoked by giving notice to the
                              corporation in writing or in open meeting.

Section 8.            VOTING.   At any meeting of shareholders, each
                      shareholder of the corporation shall, except as
                      otherwise provided by law or the Articles of
                      Incorporation or by these Regulations, be entitled to one
                      vote in person or by proxy for each share of the
                      corporation registered in his name on the books of the
                      corporation (1) on the record date for the determination
                      of shareholders entitled to vote at such meeting,
                      notwithstanding the prior or subsequent sale, or other
                      disposal of such share or shares or transfer of the same
                      on the books of the corporation on or after the record
                      date, or (2) if no such record date shall have been
                      fixed, then at the time of such meeting.

Section 9.            ACTION WITHOUT MEETING.    Any action which may be
                      authorized or taken at any meeting of shareholders may be
                      authorized or taken without a meeting in writing or
                      writings signed by all of the holders of shares who would
                      be entitled to notice of a meeting of the shareholders
                      held for such purpose.  Such writing or writings shall be
                      filed with or entered upon the records of the
                      corporation.



                                     -19-
<PAGE>   20
                                   ARTICLE II

                                   DIRECTORS

Section 1.              NUMBER OF DIRECTORS.      The election of directors
                        shall take place at the Annual Meeting of Shareholders,
                        or at a special meeting called for that purpose, and
                        shall be by ballot.  Directors shall be elected for one
                        term and shall continue in office until their
                        successors are elected and qualified.  The number of
                        members of the Board of Directors shall be determined
                        pursuant to law by Resolution of the shareholders, but
                        shall be not less than three (3).

Section 2.              ELECTION AND TERM OF DIRECTORS. The directors shall be
                        divided into three classes: Class I, Class II, and
                        Class III.  Such classes shall be nearly equal in
                        number as possible.  The term of office of the initial
                        Class I directors shall expire at the Annual Meeting of
                        Shareholders in 1985, the term of office of the initial
                        Class II directors shall expire at the Annual Meeting
                        of Shareholders in 1986, and the term of office of the
                        initial Class III directors shall expire at the Annual
                        Meeting of Shareholders in 1987, or thereafter in each
                        case when their respective successors are elected and
                        have qualified.  At each annual election held after
                        classification of directors, the directors chosen
                        to succeed those whose terms then expire shall be
                        identified as being of the same class as the directors
                        they succeed and shall be elected for a term expiring
                        at the third succeeding annual meeting or thereafter
                        when their respective successors in each case are
                        elected and have qualified.  If the number of directors
                        is changed, any increase or decrease in directors shall
                        be apportioned among the classes so as to maintain all
                        classes as nearly equal in number as possible, and any
                        additional director elected to any class shall hold
                        office for a term which shall coincide with the terms
                        of such class.  Upon the effectiveness of this
                        provision, the Board of Directors is authorized to take
                        such steps as are necessary to implement these
                        provisions.

Section 3.              VACANCIES.     Vacancies in the Board of Directors may
                        be filled by a majority vote of the remaining directors
                        until an election to fill such vacancies is had.
                        Shareholders entitled to elect directors shall have the
                        right to fill any vacancy in the board (whether the
                        same has been temporarily filled by the remaining
                        directors or not) at any meeting of the shareholders
                        called for that purpose, and any directors elected at
                        any such meeting of shareholders shall serve until the
                        next annual election of directors and until their
                        successors are elected and qualified.   The
                        directors may on majority vote change the number of
                        directors who shall comprise the board or fill any
                        vacancies which result from the shareholders not
                        electing the full number of directors which is fixed at
                        the annual meeting.

Section 4.              RETIREMENT.    Within thirty (30) days of the
                        attaimnent of age seventy (70), a director shall become
                        ineligible to serve as a director of the corporation
                        and shall retire.


                                     -20-
<PAGE>   21
Section 5.              TRANSACTIONS BETWEEN THE CORPORATION AND ITS DIRECTORS
                        AND OFFICERS.  No contract, action, or transaction
                        shall be void or voidable with respect to the
                        corporation for the reason that it is between or
                        affects the corporation and one or more of its
                        directors or officers, or between or affects the
                        corporation and any other person in which one or more
                        of its directors or officers are directors, trustees,
                        or officers, or have a financial or personal interest,
                        or for the reason that one or more interested directors
                        or a committee of the directors that authorizes such
                        contract, action, or transaction, if in any such case
                        any of the following apply:

                        (a)     The material facts as to his or their
                                relationship or interest and as to the
                                contract, action or transaction are disclosed
                                or are known to the directors or committee and
                                the directors or committee, in good faith
                                reasonably justified by such facts, authorizes
                                the contract, action, or transaction by the
                                affirmative vote of a majority of the
                                disinterested directors, even though the
                                disinterested directors constitute less than a
                                quorum of the directors or the committee;

                        (b)     The material facts as to his or their
                                relationship or interest and as to the
                                contract, action, or transaction are disclosed
                                or are known to the shareholders entitled to
                                vote thereon and the contract, action, or
                                transaction is specifically approved at a
                                meeting of the shareholders held for such
                                purpose by the affirmative vote of the holders
                                of shares entitling them to exercise a majority
                                of the voting power of the corporation held by
                                persons not interested in the contract, action,
                                or transaction; or

                        (c)     The contract, action, or transaction is fair as
                                to the corporation as of the time it is
                                authorized or approved by the directors, a
                                committee of the directors, or the
                                shareholders.

                        Interested directors may be counted in determining the
                        presence of a quorum at a meeting of the directors, or
                        of a committee of the directors that authorizes the
                        contract, action, or transaction that may involve or
                        affect a change in control of the corporation or his
                        continuation in office as director of the corporation.

Section 6.              INDEMNIFICATION. The corporation shall indemnify its
                        directors, officers, employees and agents to the
                        fullest extent permitted under Ohio law.

                                 ARTICLE III

                POWERS, MEETING, AND COMPENSATION OF DIRECTORS

Section 1.              MEETINGS OF THE BOARD. A meeting of the Board of
                        Directors shall be held immediately following the
                        adjournment of each shareholders' meeting at which
                        directors are elected, or within ten (10) days
                        thereafter, and notice of such meeting need not be
                        given.

                                     -21-

<PAGE>   22
                      The Board of Directors may, by by-laws or resolution,
                      provide for other meetings of the Board.

                      Special meetings of the Board of Directors may be held at
                      any time upon the call of the Chairman of the Board of
                      Directors, President, a Vice President, or any two
                      members of the Board.

                      Notice of any special meeting of the Board of Directors
                      shall be mailed to each director, addressed to him at his
                      residence or usual place of business, at least two (2)
                      days before the day on which the meeting is to be held,
                      or shall be sent to him at such place by telegraph,
                      cable, radio, facsimile (fax), or wireless, or be given
                      personally or by telephone, not later than the day before
                      the day on which the meeting is to be held.  Every such
                      notice shall state the time and place of the meeting but
                      need not state the purposes thereof.  Notice of any
                      meeting of the Board need not be given to any director,
                      however, if waived by him in writing or by telegraph,
                      cable, radio, wireless, facsimile (fax) or telephone
                      communication whether before or after such meeting is
                      held, or if he shall be present at such meeting; and any
                      meeting of the Board shall be a legal meeting without any
                      notice thereof having been given, if all the directors
                      shall be present thereat.

                      Meetings of the Board shall be held at the office of the
                      corporation, or at such other place, within or without
                      the State of Ohio as the Board may determine from time to
                      time and as may be specified in the notice thereof.
                      Meetings of the Board of Directors may also be held by
                      the utilization of simultaneous telephonic communications
                      linking all directors present at such meetings, and all
                      such business conducted via such telephonic communication
                      shall be considered legally enforceable by the
                      corporation.

Section 2.            QUORUM. A majority of the Board of Directors shall
                      constitute a quorum for the transaction of business,
                      provided that whenever less than a quorum is present at
                      the time and place appointed for any meeting of the
                      Board, a majority of those present may adjourn the
                      meeting from time to time, without notice other than by
                      announcement at the meeting until a quorum is present.

Section 3.            ACTION WITHOUT MEETING. Any action may be authorized or
                      taken without a meeting in a writing or writings signed
                      by all the directors, which writing or writings shall be
                      filed with or entered upon the records of the
                      corporation.

Section 4.            COMPENSATION. The directors, as such, shall not receive
                      any salary for their services, but by resolution of the
                      Board, a fixed sum and expenses of attendance, if any,
                      may be allowed for attendance at each regular or special
                      meeting of the Board; provided that nothing herein
                      contained shall be construed to preclude any director
                      from serving the corporation in any other capacity and
                      receiving compensation therefor.  Members of the Loan
                      Committee or of any standing or special committee may by
                      resolution of

                                     -22-

<PAGE>   23
                       the Board be allowed such compensation for their
                       services as the Board may deem reasonable, and
                       additional compensation may be allowed to directors for
                       special services rendered.

Section 5.             BY-LAWS. For the governing of its actions, the Board of
                       Directors may adopt by-laws consistent with the Articles
                       of Incorporation and these Regulations.

                                   ARTICLE IV

                                   COMMITTEES

Section 1.             COMMITTEES. The Board of Directors may by resolution
                       provide for such standing or special committees as it
                       deems desirable, and discontinue the same at pleasure.
                       Each such committee shall have such powers and perform
                       such duties, not inconsistent with law, as may be
                       delegated to it by the Board of Directors.  Vacancies in
                       such committees shall be filled by the Board of
                       Directors or as it may provide.

                                   ARTICLE V

                                    OFFICERS

Section 1.             GENERAL PROVISIONS. The Board of Directors shall elect a
                       President, such number of Vice Presidents as the Board
                       may from time to time determine, a Secretary and
                       Treasurer, and, in its discretion, a Chairman of the
                       Board of Directors and a Vice Chairman of the Board of
                       Directors.  If no such Chairman of the Board is elected
                       by the Board of Directors, the President of the
                       corporation shall act as presiding officer of the
                       corporation.  The Board of Directors may from time to
                       time create such offices and appoint such other
                       officers, subordinate officers and assistant officers as
                       it may determine.  The President and the Chairman of the
                       Board shall be, but the other officers need not be,
                       chosen from among the members of the Board of Directors.

Section 2.             TERM OF OFFICE. The officers of the corporation shall
                       hold office at the pleasure of the Board of Directors
                       and, unless sooner removed by the Board of Directors,
                       until the organizational meeting of the Board of
                       Directors following the date of their election and until
                       successors are chosen and qualified.

                       The Board of Directors may remove any officer at any
                       time, with or without cause, by a majority vote.  A
                       vacancy in any office, however created, shall be filled
                       by the Board of Directors.





                                      -23-

<PAGE>   24
                                   ARTICLE VI

                               DUTIES OF OFFICERS

 Section 1.             CHAIRMAN OF THE BOARD. The Chairman of the Board, if
                        one be elected, shall preside at all meetings of the
                        shareholders and the Board of Directors and shall have
                        such other powers and duties as may be prescribed by
                        the Board of Directors or prescribed by Ohio's General
                        Corporation Act.

 Section 2.             VICE CHAIRMAN OF THE BOARD. The Vice Chairman of the
                        Board, if one be elected, shall preside at all meetings
                        of the shareholders and the Board of Directors, in the
                        absence of the Chairman of the Board.  The Vice
                        Chairman shall have such powers and duties as may be
                        prescribed by the Board of Directors, or prescribed by
                        the Chairman of the Board, or the Ohio Revised Code.

 Section 3.             PRESIDENT.   The President shall be the chief executive
                        officer of the corporation and shall exercise
                        supervision over the business of the corporation and
                        over its several officers, subject, however, to the
                        control of the Board of Directors.  In the absence of,
                        or if a Chairman of the Board shall not have been
                        elected or a Vice Chairman shall not have been elected,
                        he shall preside at meetings of the shareholders and
                        Board of Directors.  He shall have the authority to
                        sign all certificates for shares and all deeds,
                        mortgages, bonds, contracts, notes and other
                        instruments requiring his signature; and shall have all
                        the powers and duties prescribed by the Ohio Revised
                        Code and such others as the Board of Directors may from
                        time to time assign to him.

 Section 4.             VICE PRESIDENTS. The Vice Presidents shall perform such
                        duties as are conferred upon them by these Regulations
                        or as may from time to time be assigned to them by the
                        Board of Directors, the Chairman of the Board or the
                        President.  At the request of the President, or by his
                        absence or disability, the Vice President, designated
                        by the President (or in the absence of such
                        designation, the Vice President designated by the
                        Board), shall perform all the duties of the President,
                        and when so acting, shall have all the powers of the
                        President.  The authority of Vice Presidents to sign in
                        the name of the corporation all certificates for shares
                        and authorized deeds, mortgages, bonds, contracts,
                        notes and other instruments, shall be coordinate with
                        like authority of the President.  Any one or more of
                        the Vice Presidents may be designated as an "Executive
                        Vice President."

 Section 5.             SECRETARY. The Secretary shall keep the minutes of all
                        the proceedings of the shareholders and Board of
                        Directors, and shall make proper record of the same,
                        which shall be attested by him; sign all certificates
                        for shares, and all deeds, mortgages, bonds, contracts,
                        notes, and other instruments executed by the
                        corporation requiring his signature; give notice of
                        meetings of shareholders and directors; produce on
                        request at each meeting of shareholders for the
                        election of directors a certified list of


                                     -24-
<PAGE>   25
                         shareholders arranged in alphabetical order; keep such
                         books as may be required by the Board of Directors and
                         file all reports to States, to the Federal Government,
                         and to foreign countries; and perform such other
                         duties as may from time to time be assigned to him, by
                         the Board of Directors, the Chairman of the Board or
                         by the President.

 Section 6.              TREASURER.  The Treasurer shall have general
                         supervision of all finances; he shall receive and have
                         in charge all money, bills, notes, deeds, leases,
                         mortgages and similar property belonging to the
                         corporation, and shall do with the same as may from
                         time to time be required by the Board of Directors.
                         He shall keep adequate and correct accounts of the
                         business transactions of the corporation including
                         accounts of its assets, liabilities, receipts,
                         disbursements, gains, losses, stated capital, and
                         shares, together with such other accounts as may be
                         required, and, upon the expiration of his term of
                         office, shall turn over to his successor or to the
                         Board of Directors all property, books, papers, and
                         money of the corporation in his hands; and he shall
                         perform such other duties as from time to time may be
                         assigned to him by the Board of Directors.

 Section 7.              ASSISTANT AND SUBORDINATE OFFICERS. The Board of
                         Directors may appoint such assistant and subordinate
                         officers as it may deem desirable.  Each such officer
                         shall hold office during the pleasure of the Board of
                         Directors, and perform such duties as the Board of
                         Directors may prescribe.

                         The Board of Directors may, from time to time,
                         authorize any officer to appoint and remove assistant
                         and subordinate officers, to prescribe their authority
                         and duties, and to fix their compensation.

 Section 8.              DUTIES OF OFFICERS MAY BE DELEGATED.   In the
                         absence of any officer of the corporation, or for any
                         other reason the Board of Directors may deem
                         sufficient, the Board of Directors may delegate, for
                         the time being, the powers or duties, or any of them,
                         of such officer to any other officer, or to any
                         director.

                                  ARTICLE VII

                           CERTIFICATES FOR SHARES

 Section 1.              FORM AND EXECUTION.    Certificates for shares
                         shall be issued to each shareholder in such form as
                         shall be approved by the Board of Directors.  Such
                         certificates shall be signed by the Chairman of the
                         Board of Directors or the President or a Vice
                         President or by the Secretary or an Assistant
                         Secretary or the Treasurer or an Assistant Treasurer
                         of the corporation, which certificates shall certify
                         the number and class of shares held by the shareholder
                         in the corporation, but no certificates for shares
                         shall be delivered until such shares are fully paid.
                         When such a certificate is countersigned by an
                         incorporated transfer agent or registrar, the
                         signature of any of said officers of the corporation
                         may be facsimile,


                                     -25-

<PAGE>   26
                          engraved, stamped or printed.  Although any officer
                          of the corporation whose manual or facsimile
                          signature is affixed to a share certificate is
                          delivered such certificate, nevertheless, it shall be
                          effective in all respects when delivered.

                          Such certificate for shares shall be transferable in
                          person or by attorney, but, except as hereinafter
                          provided in the case of lost, mutilated or destroyed
                          certificates, no transfer of shares shall be entered
                          upon the records of the corporation until the
                          previous certificates, if any, given for the same
                          shall have been surrendered and canceled.

Section 2.                LOST, MUTILATED OR DESTROYED CERTIFICATES. If any
                          certificate for shares is lost, mutilated or
                          destroyed, the Board of Directors may authorize the
                          issuance of a new certificate in place thereof upon
                          such terms and conditions as it may deem advisable.
                          The Board of Directors in its discretion may refuse
                          to issue such new certificates until the corporation
                          has been indemnified by a final order or decree of a
                          court of competent jurisdiction.

Section 3.                REGISTERED SHAREHOLDERS. A person in whose name
                          shares are of record on the books of the corporation
                          shall conclusively be deemed the unqualified owner
                          thereof for all purposes and to have capacity to
                          exercise all rights of ownership.  Neither the
                          corporation nor any transfer agent of the corporation
                          shall be bound to recognize any equitable interest in
                          a claim to such shares on the part of any other
                          person, whether disclosed upon such certificate or
                          otherwise, nor shall they be obliged to see to the
                          execution of any trust or obligation.

                                 ARTICLE VIII

                                 FISCAL YEAR

The fiscal year of the corporation shall end on the 31st day of December in
each year, or on such other day as may be fixed from time to time by the
Board of Directors.

                                  ARTICLE IX

                                  AMENDMENTS

The Regulations may be amended or repealed at any meeting of shareholders
called for that purpose by the affirmative vote of the holders or record of
shares entitling them to exercise a majority of the voting power on such
proposal or, without a meeting, by the unanimous written consent of the
shareholders.
        


                                              ______________________________
                                              Secretary
                                              April 19, 1995


                                     -26-


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET OF COBANCORP INC. AND SUBSIDIARY AND THE RELATED
STATEMENT OF INCOME, SHAREHOLDERS' EQUITY AND CASH FLOWS, AS WELL AS THE RELATED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               JUN-30-1995
<CASH>                                          31,447
<INT-BEARING-DEPOSITS>                             201
<FED-FUNDS-SOLD>                                 8,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     91,503
<INVESTMENTS-CARRYING>                          79,116
<INVESTMENTS-MARKET>                            80,466
<LOANS>                                        322,405
<ALLOWANCE>                                      5,663
<TOTAL-ASSETS>                                 552,224
<DEPOSITS>                                     482,786
<SHORT-TERM>                                    19,320
<LIABILITIES-OTHER>                              3,007
<LONG-TERM>                                          0
<COMMON>                                         5,769
                                0
                                          0
<OTHER-SE>                                      40,649
<TOTAL-LIABILITIES-AND-EQUITY>                 552,224
<INTEREST-LOAN>                                 15,041
<INTEREST-INVEST>                                4,801
<INTEREST-OTHER>                                    17
<INTEREST-TOTAL>                                19,859
<INTEREST-DEPOSIT>                               7,235
<INTEREST-EXPENSE>                               7,700
<INTEREST-INCOME-NET>                           12,159
<LOAN-LOSSES>                                      120
<SECURITIES-GAINS>                                   4
<EXPENSE-OTHER>                                 10,615
<INCOME-PRETAX>                                  3,479
<INCOME-PRE-EXTRAORDINARY>                       3,479
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,881
<EPS-PRIMARY>                                     0.86
<EPS-DILUTED>                                     0.86
<YIELD-ACTUAL>                                    5.35
<LOANS-NON>                                        859
<LOANS-PAST>                                       105
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 5,617
<CHARGE-OFFS>                                      285
<RECOVERIES>                                       211
<ALLOWANCE-CLOSE>                                5,663
<ALLOWANCE-DOMESTIC>                             4,612
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          1,051
        

</TABLE>


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