HANCOCK HOLDING CO
10-K, 1999-03-30
STATE COMMERCIAL BANKS
Previous: QNB CORP, 10-K, 1999-03-30
Next: COMMERCIAL NET LEASE REALTY INC, 10-K405, 1999-03-30





                                    FORM 10-K
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549

(Mark One)

[ X ]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
       EXCHANGE ACT OF 1934 [FEE REQUIRED]

For the fiscal year ended December 31, 1998 .
                          ------------------

       OR

[   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
       EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from                       to
                               ---------------------    -----------------------.
Commission file number    0-13089
                       ------------

                            Hancock Holding Company
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Mississippi                               64-0693170
- ------------------------------------------   -----------------------------------
(State or other jurisdiction of               (I.R.S. Employer Identification
  incorporation or organization)                Number)

 One Hancock Plaza, Gulfport, Mississippi            39501
- ------------------------------------------   -----------------------------------
 (Address of principal executive offices)     (Zip Code)

Registrant's telephone number, including area code      (228) 868-4727
                                                    ----------------------------

Securities registered pursuant to Section 12(b) of the Act:

                                             Name of Each Exchange on
          Title of Each Class                    Which Registered
          -------------------                ------------------------
                NONE                                  NONE

Securities registered pursuant to Section 12(g) of the Act:

                          COMMON STOCK, $3.33 PAR VALUE
- --------------------------------------------------------------------------------
                                (Title of Class)

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.
           ----------

     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
                                              -----      -----

<PAGE>

                                    Continued

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant  as of March 1, 1999,  was  approximately  $404,674,339  (based on an
average market price of $45.875).  For purposes of this calculation only, shares
held  by  non-affiliates  are  deemed  to  consist  of (a)  shares  held  by all
shareholders  other than directors and executive officers of the registrant plus
(b) shares held by directors and officers as to which  beneficial  ownership has
been disclaimed.

    On December 31, 1998, the registrant had  outstanding  10,508,161  shares of
common stock for financial statement purposes.

                       DOCUMENTS INCORPORATED BY REFERENCE

    Portions of the  Registrant's  Annual  Report to  Stockholders  for the year
ended  December  31, 1998 are  incorporated  by  reference  into Part II of this
report.

    Portions of the  definitive  Proxy  Statement  used in  connection  with the
Registrant's  Annual Meeting of Shareholders held on February 25, 1999, filed by
the Registrant on January 25, 1999, are  incorporated by reference into Part III
of this report.

<PAGE>


                                    CONTENTS


PART I

Item 1.   Business                                              4
Item 2.   Properties                                           37
Item 3.   Legal Proceedings                                    38
Item 4.   Submission of Matters to a Vote of Security
             Holders                                           39

PART II

Item 5.   Market for the Registrant's Common Stock
             and Related Stockholder Matters                   39

Item 6.   Selected Financial Data                              39
Item 7.   Management's Discussion and Analysis of
             Financial Condition and Results of Operations     39
Item 7a.  Quantitative and Qualitative Disclosures About
             Market Risk                                       39
Item 8.   Financial Statements and Supplementary Data          39
Item 9.   Changes in and Disagreements with Accountants
             on Accounting and Financial Disclosure            40

PART III

Item 10.  Directors and Executive Officers of the
             Registrant                                        40
Item 11.  Executive Compensation                               40
Item 12.  Security Ownership of Certain Beneficial
             Owners and Management                             40
Item 13.  Certain Relationships and Related Transactions       40

PART IV

Item 14.  Exhibits, Financial Statement Schedules and
             Reports on Form 8-K                               41

<PAGE>

                                     PART I

                                ITEM 1 - BUSINESS
                                -----------------

                        BACKGROUND AND CURRENT OPERATIONS
                        ---------------------------------

BACKGROUND
- ----------

GENERAL:

     Hancock Holding Company (the Company),  organized in 1984 as a bank holding
company  registered  under the Bank Holding Company Act of 1956, as amended,  is
headquartered  in  Gulfport,  Mississippi.  At  December  31,  1998 the  Company
operated 81 banking offices and over 125 automated teller machines (ATMs) in the
states of Mississippi and Louisiana through two wholly-owned bank  subsidiaries,
Hancock  Bank,  Gulfport,  Mississippi  (Hancock  Bank MS) and  Hancock  Bank of
Louisiana, Baton Rouge, Louisiana (Hancock Bank LA). Hancock Bank MS and Hancock
Bank LA are referred to collectively as the "Banks".

     The  Banks  are  community   oriented  and  focus   primarily  on  offering
commercial,  consumer and mortgage loans and deposit services to individuals and
small  to  middle  market  businesses  in their  respective  market  areas.  The
Company's  operating  strategy is to provide its  customers  with the  financial
sophistication  and breadth of products of a regional bank,  while  successfully
retaining the local appeal and level of service of a community bank. At December
31,  1998,  the  Company  had total  assets of $2.8  billion  and  employed on a
full-time  equivalent  basis  1,049  persons in  Mississippi  and 528 persons in
Louisiana.

     Hancock Bank MS was  originally  chartered as Hancock  County Bank in 1899.
Since its  organization,  the  strategy of Hancock Bank MS has been to achieve a
dominant  market  share on the  Mississippi  Gulf  Coast.  Prior to a series  of
acquisitions  begun in 1985, growth was primarily  internal and was accomplished
by  concentrating  branch  expansions  in areas of  population  growth  where no
dominant  financial  institution  previously  served the market  area.  Economic
expansion on the  Mississippi  Gulf Coast has resulted  primarily from growth of
military and government-related  facilities,  tourism, port facility activities,
industrial  complexes  and  the  gaming  industry.  Based  on the  most  current
available  published data,  Hancock Bank MS has the largest deposit market share
in each of the four counties in which it operates:  Harrison,  Hancock,  Jackson
and Pearl River. With assets of $1.8 billion at December 31, 1998,  Hancock Bank
MS currently ranks as the fifth largest bank in Mississippi.
<PAGE>


    In August  1990,  the Company  formed  Hancock Bank LA to assume the deposit
liabilities  and acquire the  consumer  loan  portfolio,  corporate  credit card
portfolio and non-adversely classified securities portfolio of American Bank and
Trust,  Baton Rouge,  Louisiana,  (AmBank),  from the Federal Deposit  Insurance
Corporation  (FDIC).  Economic expansion in East Baton Rouge Parish has resulted
from growth in state government and related service industries,  educational and
medical  complexes,  petrochemical  industries,  port  facility  activities  and
transportation and related  industries.  With assets of $1.0 billion at December
31, 1998,  Hancock  Bank LA is one of the largest  banks  headquartered  in East
Baton Rouge Parish.

    Beginning  with the 1985  acquisition of the  Pascagoula-Moss  Point Bank in
Pascagoula,  Mississippi, the Company has acquired approximately $1.0 billion in
assets and approximately  $938 million in deposit  liabilities  through selected
acquisitions or purchase and assumption transactions.

RECENT ACQUISITION ACTIVITY:

    In April 1994,  the Company merged Hancock Bank LA with First State Bank and
Trust Company of East Baton Rouge Parish,  Baker,  Louisiana (Baker). The merger
was  consummated  by the  exchange of all  outstanding  common stock of Baker in
return for  approximately  606,000 shares  (adjusted for a 15% stock dividend in
1996) of common stock of the  Company.  The merger was  accounted  for using the
pooling-of-interests  method;  therefore, all prior years' financial information
has been restated.

    On January 13, 1995,  the Company  acquired  First Denham  Bancshares,  Inc.
(Bancshares)  which  owned  100% of the stock of First  National  Bank of Denham
Springs (Denham),  Denham Springs,  Louisiana. The acquisition was in return for
approximately  $4.0 million cash and 890,000  shares  (adjusted  for a 15% stock
dividend in 1996) of common stock of the Company.  The acquisition was accounted
for using the purchase  method.  Bancshares  had total  assets of  approximately
$111.0 million and  stockholders'  equity of  approximately  $11.3 million as of
December  31, 1994 and net earnings of  approximately  $2.6 million for the year
then ended. On August 15, 1996, Denham was merged into Hancock Bank LA.

<PAGE>

    On February 1, 1995, the Company merged Hancock Bank LA with Washington Bank
& Trust Company, Franklinton, Louisiana (Washington). The merger was consummated
by the  exchange of all  outstanding  common stock of  Washington  in return for
approximately  624,000  shares  (adjusted  for a 15% stock  dividend in 1996) of
common  stock  of  the  Company.   The  merger  was   accounted  for  using  the
pooling-of-interests  method;  therefore, all prior years' financial information
has been restated.  Washington had total assets of  approximately  $86.1 million
and stockholders' equity of approximately $12.4 million as of December 31, 1994,
and net earnings of approximately $1.3 million for the year then ended.

    In  November  1996,  the  Company  acquired  Community   Bancshares,   Inc.,
Independence,  Louisiana, (Community) which owned 100% of the stock of Community
State Bank. The  acquisition was in return for  approximately  $5.0 million cash
and 513,000  shares  (adjusted for a 15% stock dividend in 1996) of common stock
of the Company.  The  acquisition  was accounted for using the purchase  method.
Community  had total assets of  approximately  $91.0  million and  stockholders'
equity of  approximately  $11.0 million as of December 31, 1995 and net earnings
of approximately $900,000 for the year then ended.

    On January 17, 1997, the Company acquired Southeast National Bank,  Hammond,
Louisiana  (Southeast).  The  acquisition was in return for  approximately  $3.7
million cash and 121,000 shares of common stock of the Company.  The acquisition
was  accounted  for using the  purchase  method.  Southeast  had total assets of
approximately  $40.0  million and  stockholders'  equity of  approximately  $4.0
million as of December 31, 1996 and net earnings of  approximately  $500,000 for
the year then ended.

    On July 15,  1997,  the Company  acquired  Commerce  Corporation,  Inc.,  St
Francisville,  Louisiana  (Commerce),  which  owned 100% of the stock of Bank of
Commerce and Trust Company,  for  approximately  $330,000 cash, 65,000 shares of
common stock of the Company and the  assumption of Commerce debt owed to certain
individuals in the aggregate principal amount of $1,250,000. The transaction was
accounted  for  using  the  purchase  method.   Commerce  had  total  assets  of
approximately $29.0 million and stockholders'  equity of approximately  $800,000
as of December 31, 1996 and net earnings of approximately  $260,000 for the year
then ended.

<PAGE>

SUBSEQUENT ACQUISITION:

    On January 15, 1999,  Hancock Holding  Company  acquired  American  Security
Bancshares of Ville Platte,  Inc. (ASB),  Ville Platte,  Louisiana,  the holding
company of American  Security  Bank.  The  acquisition,  accounted for using the
purchase   method,   called  for  the  exchange  of  ASB  stock  in  return  for
approximately  $15.2  million  cash and  644,000  shares of common  stock of the
Company.  ASB had total assets of approximately $230.0 million and stockholders'
equity of  approximately  $23.0 million at December 31, 1998 and net earnings of
approximately $3.0 million for the year then ended. The results of operations of
ASB will be included in the 1999  consolidated  statements  of earnings from the
date of  acquisition.  The  acquisition  resulted in the recognition of goodwill
amounting to approximately $21.0 million, which will be amortized over 15 years.

CURRENT OPERATIONS
- ------------------

LOAN PRODUCTION AND CREDIT REVIEW:

    The Banks' primary lending focus is to provide commercial, consumer, leasing
and real estate loans to consumers and to small and middle market  businesses in
their respective  market areas. The Banks have no significant  concentrations of
loans to  particular  borrowers  or loans to any  foreign  entities.  Each  loan
officer has Board  approved loan limits on the  principal  amount of secured and
unsecured  loans  that can be  approved  for a  single  borrower  without  prior
approval  of a  loan  committee.  All  loans,  however,  must  meet  the  credit
underwriting standards and loan policies of the Banks.

    All loans over an individual loan officer's Board approved lending authority
must be approved by the Bank's loan committee, the region's loan committee or by
another  loan officer with greater  lending  authority.  Both the regional  loan
committee and the Bank's senior loan  committee must review and approve any loan
for a borrower whose total  indebtedness  exceeds the region's  approved  limit.
Each loan file is  reviewed  by the Bank's  loan  operations  quality  assurance
function,  a component of its loan review system, to ensure proper documentation
and asset quality.

<PAGE>

LOAN REVIEW AND ASSET QUALITY:

    Each Bank's portfolio of loan relationships  aggregating $250,000 or more is
annually  reviewed by the respective  Bank to identify any  deficiencies  and to
take corrective actions as necessary. Periodically,  selected loan relationships
aggregating less than $250,000 are reviewed.  As a result of such reviews,  each
Bank places on its Watchlist loans requiring close or frequent review. All loans
classified  by a regulator are also placed on the  Watchlist.  All Watchlist and
past due loans are reviewed monthly by the Banks' senior lending officers and by
the Banks' Board of Directors.

    In addition, all loans to a particular borrower are reviewed,  regardless of
classification,  each time such borrower  requests a renewal or extension of any
loan or requests a new loan.  All lines of credit are reviewed  annually  before
renewal. The Banks currently have mechanisms in place that allow for at least an
annual review of the  financial  statements  and the financial  condition of all
borrowers,  except borrowers with secured  installment and residential  mortgage
loans.

    Consumer  loans which become 60 days  delinquent  are reviewed  regularly by
management.  Generally,  a  consumer  loan  which is  delinquent  120 days is in
process of collection through  repossession and liquidation of collateral or has
been deemed currently  uncollectible.  Loans deemed currently  uncollectible are
charged-off  against the  allowance  account.  As a matter of policy,  loans are
placed on a nonaccrual status when the loan is 1) maintained on a cash basis due
to the deterioration in the financial condition of the borrower, 2) payments, in
full,  of principal or interest are not expected or 3) the principal or interest
has been in default for a period of 90 days, unless the loan is well secured and
in the process of collection.

    The Banks follow the standard FDIC loan  classification  system. This system
provides  management  with (1) a general view of the quality of the overall loan
portfolio  (each branch's loan portfolio and each commercial loan officer's loan
portfolio)  and (2)  information  on  specific  loans  that may need  individual
attention.

<PAGE>

    The Banks hold nonperforming assets,  consisting of real property,  vehicles
and other  items held for  resale,  which were  acquired  generally  through the
process of  foreclosure.  At December 31, 1998, the book value of  nonperforming
assets held for resale was approximately $3.4 million.

SECURITIES PORTFOLIO:

     The Banks maintain  portfolios of securities  consisting  primarily of U.S.
Treasury securities, U.S. government agency issues,  mortgage-backed securities,
CMOs and  tax-exempt  obligations  of states  and  political  subdivisions.  The
portfolios are designed to enhance liquidity while providing acceptable rates of
return.  Therefore,  the Banks  invest  only in high  grade  investment  quality
securities  with  acceptable  yields and generally with durations of less than 7
years.

    The Banks'  policies limit  investments to securities  having a rating of no
less  than  "Baa" by  Moody's  Investors'  Service,  Inc.,  except  for  certain
obligations of Mississippi or Louisiana counties and municipalities.

DEPOSITS:

     The Banks have several  programs  designed to attract  depository  accounts
offered to consumers and to small and middle market businesses at interest rates
generally consistent with market conditions.  Additionally, the Banks offer over
125 ATMs: over 80 ATMs at the 81 banking offices and over 40 free-standing  ATMs
at other locations.  As members of regional and  international ATM networks such
as  "PULSE",  "PLUS" and  "CIRRUS",  the Banks offer  customers  access to their
depository  accounts from regional,  national and  international ATM facilities.
Deposit flows are controlled by the Banks primarily  through  pricing,  and to a
certain extent,  through  promotional  activities.  Management believes that the
rates it offers,  which are posted  weekly on deposit  accounts,  are  generally
competitive with other financial  institutions in the Banks'  respective  market
areas.

TRUST SERVICES:

     The Banks', through their respective Trust Departments,  offer a full range
of trust services on a fee basis.  The Banks act as executor,  administrator  or
guardian in  administering  estates.  Also  provided  are  investment  custodial

<PAGE>

services for individuals, businesses and charitable and religious organizations.
In their trust capacities,  the Banks provide investment  management services on
an agency  basis and act as trustee for pension  plans,  profit  sharing  plans,
corporate and municipal bond issues,  living trusts,  life insurance  trusts and
various  other types of trusts  created by or for  individuals,  businesses  and
charitable  and  religious  organizations.  As of December 31,  1998,  the Trust
Departments  of the  Banks  had  approximately  $1.5  billion  of  assets  under
management,  of which $827 million were corporate accounts and $702 million were
personal, employee benefit, estate and other trust accounts.

OPERATING EFFICIENCY STRATEGY:

     The  primary  focus of the  Company's  operating  strategy  is to  increase
operating income and to reduce operating expense.  Beginning in January of 1988,
management  has taken  steps to  improve  operating  efficiencies.  As a result,
employee to asset  ratios at Hancock  Bank MS have been  reduced from .78 per $1
million in assets in February  1988 to .54 as of December  31,  1998.  Since its
acquisition  in August 1990,  Hancock Bank LA employee to asset ratios have been
reduced  from .97 per $1  million  of assets  to .51 as of  December  31,  1998.
Management  annually  establishes  an employee to asset goal for each Bank.  The
Banks  also have set an  internal  long range  goal of at least  covering  total
salary and benefit costs by fee income.  The ratio of fee income to total salary
and benefit  costs is $.61 to $1.00 at Hancock  Bank MS.  Hancock  Bank LA has a
higher level of fee income and through  December 31, 1998,  has achieved a ratio
of $.81 to $1.00.

OTHER ACTIVITIES:

     Hancock  Bank  MS  has 7  subsidiaries  through  which  it  engages  in the
following activities:  providing consumer financing services;  mortgage lending;
owning,  managing and  maintaining  certain  real  property;  providing  general
insurance agency services; holding investment securities;  marketing credit life
insurance;  and providing discount investment brokerage services.  The income of
these  subsidiaries  generally accounts for less than 10% of the Company's total
annual income.

    During 1994, the Company began offering  alternative  investments  through a
third party vendor.  The  investment  centers are now located in several  branch
<PAGE>

locations in Mississippi  and Louisiana to accommodate  the investment  needs of
customers whose financial  portfolio  requirements  fall outside the traditional
commercial bank product line.

     Hancock  Bank MS also  owns  approximately  3,700  acres of  timberland  in
Hancock County,  Mississippi,  most of which was acquired through foreclosure in
the 1930's.  Timber sales and oil and gas leases on this acreage  generate  less
than 1% of the Company's annual income.

COMPETITION:

     The  deregulation of the financial  services  industry,  the elimination of
many  previous   distinctions  between  commercial  banks  and  other  financial
institutions and legislation enacted in Mississippi,  Louisiana and other states
allowing  state-wide  branching,   multi-bank  holding  companies  and  regional
interstate banking has created a highly  competitive  environment for commercial
banking in the Company's market area. The principal  competitive  factors in the
markets for deposits and loans are interest rates paid and charged.  The Company
also competes through the efficiency, quality, range of services and products it
provides, convenience of office and ATM locations and office hours.

    In attracting deposits and in its lending  activities,  the Company competes
generally with other  commercial  banks,  savings  associations,  credit unions,
mortgage banking firms, consumer finance companies,  securities brokerage firms,
mutual funds and insurance companies and other financial  institutions.  Many of
these institutions have greater available resources than the Company.


                           SUPERVISION AND REGULATION
                           --------------------------

BANK HOLDING COMPANY REGULATION
- -------------------------------

GENERAL:

    The Company is subject to extensive  regulation by the Board of Governors of
the Federal  Reserve System (the Federal  Reserve)  pursuant to the Bank Holding
Company Act of 1956, as amended (the Bank Holding Company Act). The Company also

<PAGE>

is required to file certain  reports with,  and otherwise  comply with the rules
and  regulations  of, the Securities and Exchange  Commission  (the  Commission)
under federal securities laws.

FEDERAL REGULATION:

     The Bank Holding Company Act generally  prohibits the Company from engaging
in  activities  other  than  banking,  managing  or  controlling  banks or other
permissible subsidiaries.  Acquiring or obtaining control of any company engaged
in activities other than those  activities  determined by the Federal Reserve to
be so closely related to banking,  managing or controlling banks as to be proper
incident  thereto  is also  prohibited.  In  determining  whether  a  particular
activity is permissible,  the Federal Reserve  considers whether the performance
of the activity  can  reasonably  be expected to produce  benefits to the public
that  outweigh  possible  adverse  effects.  For example:  making,  acquiring or
servicing loans;  leasing personal  property;  providing  certain  investment or
financial advice;  performing certain data processing services;  acting as agent
or broker in selling credit life  insurance,  and performing  certain  insurance
underwriting  activities  have all been determined by regulations of the Federal
Reserve to be  permissible  activities.  The Bank  Holding  Company Act does not
place  territorial  limitations on permissible  bank-related  activities of bank
holding companies.  Despite prior approval, however, the Federal Reserve has the
power to order a holding  company or its  subsidiaries to terminate any activity
or its control of any subsidiary  when it has  reasonable  cause to believe that
continuation  of such  activity  or control  of such  subsidiary  constitutes  a
serious  risk to the  financial  safety,  soundness  or  stability  of any  bank
subsidiary of that holding company.

     The Bank Holding  Company Act requires every bank holding company to obtain
the prior approval of the Federal Reserve:  (1) before it may acquire  ownership
or control of any voting  shares of any bank if,  after such  acquisition,  such
bank holding  company  will own or control more than 5% of the voting  shares of
such  bank,  (2)  before  it or any of its  subsidiaries  other  than a bank may
acquire  all of the assets of a bank,  or (3) before it may merge with any other
bank holding company. In reviewing a proposed  acquisition,  the Federal Reserve
considers financial, managerial and competitive aspects. The future prospects of
the companies and banks concerned and the convenience and needs of the community

<PAGE>

to be served must also be  considered.  The  Federal  Reserve  also  reviews the
indebtedness  to be incurred by a bank holding  company in  connection  with the
proposed  acquisition  to ensure  that the  holding  company  can  service  such
indebtedness without adversely affecting the capital requirements of the holding
company or its subsidiaries.  The Bank Holding Company Act further requires that
consummation  of approved  acquisitions  or mergers  must be delayed at least 30
days  following  the date of approval.  During such 30- day period,  complaining
parties may obtain a review of the Federal Reserve's order granting its approval
by  filing  a  petition  in the  appropriate  United  States  Court  of  Appeals
petitioning that the order be set aside.

     The Federal Reserve has adopted capital adequacy  guidelines for use in its
examination and regulation of bank holding companies.  The regulatory capital of
a bank holding company under applicable  federal capital adequacy  guidelines is
particularly  important in the Federal  Reserve's  evaluation  of a bank holding
company and any applications by the bank holding company to the Federal Reserve.
If  regulatory  capital  falls below minimum  guideline  levels,  a bank holding
company or bank may be denied approval to acquire or establish  additional banks
or  non-bank  businesses  or to  open  additional  facilities.  In  addition,  a
financial institution's failure to meet minimum regulatory capital standards can
lead  to  other  penalties,   including  termination  of  deposit  insurance  or
appointment  of a conservator or receiver for the financial  institution.  There
are two measures of  regulatory  capital  presently  applicable  to bank holding
companies, (1) risk-based capital and (2) leverage capital ratios.

     The  Federal  Reserve  rates bank  holding  companies  by a  component  and
composite  1-5  rating  system.   This  system  is  designed  to  help  identify
institutions  which  require  special  attention.   Financial  institutions  are
assigned ratings based on evaluation and rating of their financial condition and
operations.   Components  reviewed  include  capital  adequacy,  asset  quality,
management  capability,  the quality and level of earnings,  and the adequacy of
liquidity.  Effective January 1, 1997, a sixth component was added to the rating
system - sensitivity  to market risk.  This  component  addresses  primarily the
issue of a bank's sensitivity to interest rate fluctuations.

    The leverage  ratios adopted by the Federal Reserve require all but the most
highly  rated bank holding  companies to maintain  Tier 1 Capital at 4% to 5% of

<PAGE>

total assets. Certain bank holding companies having a composite 1 rating and not
experiencing or anticipating  significant growth may satisfy the Federal Reserve
guidelines by maintaining Tier 1 Capital of at least 3% of total assets.  Tier 1
Capital for bank holding  companies  includes:  stockholders'  equity,  minority
interest  in  equity  accounts  of  consolidated   subsidiaries  and  qualifying
perpetual  preferred stock. In addition,  Tier 1 Capital  excludes  goodwill and
other disallowed  intangibles.  The Company's leverage capital ratio at December
31, 1998 was 9.69%.

     The risk-based  capital  guidelines are designed to make regulatory capital
requirements more sensitive to differences in risk profiles among banks and bank
holding  companies,  to account for  off-balance  sheet exposure and to minimize
disincentives  for  holding  liquid  assets.   Under  the  risk-  based  capital
guidelines,  assets are assigned to one of four risk categories; 0%, 20% 50% and
100%.  As an  example,  U.S.  Treasury  securities  are  assigned to the 0% risk
category while most  categories of loans are assigned to the 100% risk category.
A two-step process determines the risk weight of off-balance sheet items such as
standby letters of credit.  First,  the amount of the off-balance  sheet item is
multiplied  by a credit  conversion  factor of either 0%, 20%, 50% or 100%.  The
result is then  assigned to one of the four risk  categories.  At  December  31,
1998, the Company's off-balance sheet items aggregated $257.6 million;  however,
after the credit  conversion  these items  represented  $32.3 million of balance
sheet equivalents.

     The primary  component of  risk-based  capital is Tier 1 Capital,  which is
essentially  equal to common  stockholders'  equity,  plus a certain  portion of
perpetual  preferred stock less goodwill and certain other  intangibles.  Tier 2
Capital,  which  consists  primarily  of the excess of any  perpetual  preferred
stock,   mandatory  convertible   securities,   subordinated  debt  and  general
allowances for loan losses, is a secondary component of risk-based capital.  The
risk-weighted  asset base is equal to the sum of the aggregate  dollar values of
assets and  off-balance  sheet items in each risk  category,  multiplied  by the
weight  assigned to that  category.  A ratio of Tier 1 Capital to  risk-weighted
assets  of at  least  4% and a ratio  of  Total  Capital  (Tier 1 and Tier 2) to
risk-weighted  assets  of at  least  8%  must  be  maintained  by  bank  holding
companies.  At December 31, 1998,  the Company's Tier 1 and Total Capital ratios
were 16.88% and 17.41%, respectively.

<PAGE>


    The prior  approval  of the  Federal  Reserve  must be  obtained  before the
Company may acquire  substantially  all the assets of any bank,  or ownership or
control of any voting shares of any bank, if, after such  acquisition,  it would
own or control,  directly or  indirectly,  more than 5% of the voting  shares of
such bank. In no case,  however,  may the Federal Reserve approve an acquisition
of any bank located outside  Mississippi unless such acquisition is specifically
authorized by the laws of the state in which the bank to be acquired is located.
The  banking  laws  of  Mississippi   presently  permit   out-of-state   banking
organizations  to  acquire  Mississippi  banking  organizations,   provided  the
out-of-state  banking  organization's  home state grants  similar  privileges to
banking  organizations in Mississippi.  This reciprocity privilege is restricted
to banking  organizations  in specified  geographic  regions that  encompass the
states of Alabama, Arkansas, Florida, Georgia, Kentucky, Louisiana, Mississippi,
Missouri,  North Carolina, South Carolina,  Tennessee,  Texas, Virginia and West
Virginia.  In  addition,  Mississippi  banking  organizations  are  permitted to
acquire certain out-of-state financial  institutions.  A bank holding company is
additionally  prohibited from engaging in non-banking  activities,  or acquiring
direct or indirect  control of more than 5% of the voting  shares of any company
engaged in non-banking activities.

    With the passage of The Interstate  Banking and Branching  Efficiency Act of
1994, adequately capitalized and managed bank holding companies are permitted to
acquire control of banks in any state,  subject to federal regulatory  approval,
without  regard to whether such a  transaction  is prohibited by the laws of any
state.  Beginning June 1, 1997,  federal  banking  regulators may approve merger
transactions involving banks located in different states, without regard to laws
of any state  prohibiting  such  transactions;  except that,  mergers may not be
approved  with  respect to banks  located in states  that,  before June 1, 1997,
enacted  legislation  prohibiting  mergers  by banks  located in such state with
out-of-state institutions. Federal banking regulators may permit an out-of-state
bank to open new branches in another state if such state has enacted legislation
permitting  interstate  branching.  The legislation further provides that a bank
holding company may not, following an interstate acquisition,  control more than
10% of  nationwide  insured  deposits or 30% of deposits in the relevant  state.
States have the right to adopt  legislation  to lower the 30% limit.  Additional
provisions   require  that  interstate   activities  conform  to  the  Community
Reinvestment Act.

<PAGE>

    The Company is required to give the Federal  Reserve prior written notice of
any purchase or redemption  of its  outstanding  equity  securities if the gross
consideration  for the  purchase  or  redemption,  when  combined  with  the net
consideration paid for all such purchases or redemptions during the preceding 12
months,  is equal to 10% or more of the Company's  consolidated  net worth.  The
Federal  Reserve may  disapprove  such a transaction  if it determines  that the
proposal  constitutes  an unsafe or unsound  practice,  would  violate  any law,
regulation,  Federal Reserve order or directive or any condition  imposed by, or
written agreement with, the Federal Reserve.

    In November 1985, the Federal Reserve  adopted its Policy  Statement on Cash
Dividends  Not Fully  Covered by  Earnings  (the Policy  Statement).  The Policy
Statement sets forth various guidelines that the Federal Reserve believes that a
bank holding  company  should follow in  establishing  its dividend  policy.  In
general,  the Federal  Reserve  stated that bank  holding  companies  should pay
dividends only out of current earnings. It also stated that dividends should not
be paid unless the prospective rate of earnings retention by the holding company
appears  consistent with its capital needs,  asset quality and overall financial
condition.

     The activities of the Company are also  restricted by the provisions of the
Glass-Steagall  Act of 1933 (the Act). The Act prohibits the Company from owning
subsidiaries engaged principally in the issue, floatation,  underwriting, public
sale or  distribution  of securities.  Regulators and  legislators are currently
reviewing the  interpretation,  scope and  application  of the provisions of the
Act. The outcome of the current examination and the effect of the outcome on the
ability of bank holding  companies to engage in  securities  related  activities
cannot be predicted.

     The Company is a legal entity  separate and distinct from the Banks.  There
are various  restrictions  that limit the  ability of the Banks to finance,  pay
dividends  or  otherwise  supply  funds to the Company or other  affiliates.  In
addition,   subsidiary  banks  of  holding  companies  are  subject  to  certain
restrictions  on any  extension of credit to the bank holding  company or any of
its subsidiaries, on investments in the stock or other securities thereof and on
the taking of such stock or securities as collateral  for loans to any borrower.
Further,  a bank  holding  company  and its  subsidiaries  are  prohibited  from
engaging in certain tie-in arrangements in connection with extensions of credit,
or leases or sales of property or furnishing of services.

<PAGE>

BANK REGULATION:

    The  operations  of the Banks are  subject  to state  and  federal  statutes
applicable to state banks and national banks, respectively,  and the regulations
of the  Federal  Reserve,  the FDIC and the  Office  of the  Comptroller  of the
Currency  (OCC).  Such statutes and  regulations  relate to, among other things,
required reserves, investments,  loans, mergers and consolidations,  issuance of
securities, payment of dividends, establishment of branches and other aspects of
the Banks' operations.

    Hancock Bank MS is subject to regulation  and periodic  examinations  by the
FDIC and the State of  Mississippi  Department of Banking and Consumer  Finance.
Hancock Bank LA is subject to regulation and periodic  examinations  by the FDIC
and the Office of Financial Institutions,  State of Louisiana.  These regulatory
authorities  examine  such  areas  as  reserves,  loan and  investment  quality,
management  policies,  procedures and practices and other aspects of operations.
These  examinations  are designed for the  protection of the Banks'  depositors,
rather than their stockholders.  In addition to these regular examinations,  the
Company  and the  Banks  must  furnish  periodic  reports  to  their  respective
regulatory  authorities  containing  a full  and  accurate  statement  of  their
affairs.

    As a result of the enactment of the Financial Institutions Reform, Recovery,
and Enforcement  Act of 1989 (FIRREA),  a financial  institution  insured by the
FDIC can be held liable for any losses incurred by, or reasonably expected to be
incurred  by,  the  FDIC in  connection  with  (1)  the  default  of a  commonly
controlled  FDIC-insured financial institution or (2) any assistance provided by
the FDIC to a commonly controlled financial institution in danger of default.

    The Banks  are  members  of the FDIC,  and their  deposits  are  insured  as
provided by law by the Bank  Insurance  Fund (BIF).  On December 19,  1991,  the
Federal  Deposit  Insurance  Corporation  Improvement  Act of 1991  (FDICIA) was
enacted. The Federal Deposit Insurance Act, as amended by Section 302 of FDICIA,
calls  for   risk-related   deposit   insurance   assessment   rates.  The  risk
classification of an institution will determine its deposit  insurance  premium.

<PAGE>

Assignment to one of three  capital  groups,  coupled with  assignment to one of
three supervisory sub-groups,  determines which of the nine risk classifications
is appropriate for an institution.

    Effective  in the first  quarter of 1996,  the FDIC lowered  banks'  deposit
insurance premiums from 4 to 31 cents per hundred dollars in insured deposits to
a rate of 0 to 27 cents. The Banks have received a risk classification of 1A for
assessment purposes. In 1997 an assessment for the Financing  Corporation's debt
service was added to the FDIC quarterly  premium  payment.  That  assessment was
1.22 cents per hundred dollars of insured deposits during 1998 and for the first
and second quarters of 1999. Total assessments paid to the FDIC amounted to $276
thousand  in 1998.  For the year ended  December  31,  1998,  premiums  on OAKAR
deposits  from the 1991  acquisition  of  Peoples  Federal  Savings  Association
totalled $23,000.

    In  general,   FDICIA   subjects   banks  and  bank  holding   companies  to
significantly  increased  regulation  and  supervision.   FDICIA  increased  the
borrowing authority of the FDIC in order to recapitalize the BIF, and the future
borrowings are to be repaid by increased assessments on FDIC member banks. Other
significant  provisions  of FDICIA  require a new  regulatory  emphasis  linking
supervision  to bank  capital  levels.  Also,  federal  banking  regulators  are
required  to  take  prompt   regulatory   action  with  respect  to   depository
institutions  that fall below specified  capital levels and to draft non-capital
regulatory measures to assure bank safety.

    FDICIA contains a "prompt  corrective  action"  section  intended to resolve
problem  institutions  at the  least  possible  long-term  cost  to the  deposit
insurance  funds.  Pursuant to this section,  the federal  banking  agencies are
required to  prescribe a leverage  limit and a  risk-based  capital  requirement
indicating levels at which institutions will be deemed to be "well capitalized,"
"adequately capitalized,"  "undercapitalized,"  "significantly undercapitalized"
and "critically  undercapitalized." In the case of a depository institution that
is "critically  undercapitalized"  (a term defined to include institutions which
still have positive net worth),  the federal  banking  regulators  are generally
required to appoint a conservator or receiver.

    FDICIA   further   requires   regulators  to  perform  annual  on-site  bank
examinations,   places  limits  on  real  estate   lending  and  tightens  audit
requirements.  The new  legislation  eliminated the "too big to fail"  doctrine,

<PAGE>

which protects  uninsured  deposits of large banks, and restricts the ability of
undercapitalized  banks to obtain  extended loans from the Federal Reserve Board
discount  window.  FDICIA also imposes new disclosure  requirements  relating to
fees charged and interest  paid on checking  and deposit  accounts.  Most of the
significant changes brought about by FDICIA required new regulations.

    In addition to regulating capital, the FDIC and the OCC have broad authority
to  prevent  the  development  or  continuance  of  unsafe  or  unsound  banking
practices. Pursuant to this authority, the FDIC and OCC have adopted regulations
that restrict preferential loans and loan amounts to "affiliates" and "insiders"
of banks,  require banks to keep information on loans to major  stockholders and
executive  officers  and bar certain  director  and officer  interlocks  between
financial  institutions.  The  FDIC  is  also  authorized  to  approve  mergers,
consolidations and assumption of deposit liability  transactions between insured
banks and between  insured banks and uninsured  banks or institutions to prevent
capital  or  surplus  diminution  in  such  transactions  where  the  resulting,
continuing or assumed bank is an insured nonmember state bank, like Hancock Bank
MS and Hancock Bank LA.

    Although  Hancock Bank MS and Hancock Bank LA are not members of the Federal
Reserve System, they are subject to Federal Reserve regulations that require the
Banks to maintain  reserves against  transaction  accounts  (primarily  checking
accounts).  Because  reserves  generally  must  be  maintained  in  cash  or  in
noninterest-bearing  accounts,  the  effect of the  reserve  requirements  is to
increase  the cost of funds  for the  Banks.  The  Federal  Reserve  regulations
currently require that reserves be maintained  against net transaction  accounts
in the amount of 3% of the aggregate of such accounts up to $41.6  million,  or,
if the aggregate of such accounts exceeds $41.6 million, $1.248 million plus 10%
of the  total in excess of $41.6  million.  This  regulation  is  subject  to an
exemption  from reserve  requirements  on a limited  amount of an  institution's
transaction accounts.

    The foregoing is a brief summary of certain statutes,  rules and regulations
affecting  the Company  and the Banks.  It is not  intended to be an  exhaustive
discussion  of  all  the  statutes  and  regulations  having  an  impact  on the
operations of such entities.

<PAGE>

EFFECT OF GOVERNMENTAL POLICIES:

    The  difference  between  the  interest  rate  paid on  deposits  and  other
borrowings and the interest rate received on loans and securities  comprise most
of a bank's  earnings.  In order to mitigate the interest  rate risk inherent in
the industry,  the banking  business is becoming  increasingly  dependent on the
generation of fee and service charge revenue.

    The earnings and growth of a bank will be affected by both general  economic
conditions  and the monetary and fiscal policy of the United  States  Government
and its agencies,  particularly  the Federal  Reserve.  The Federal Reserve sets
national monetary policy such as seeking to curb inflation and combat recession.
This is accomplished by its open-market  operations in United States  government
securities,  adjustments in the amount of reserves that  financial  institutions
are required to maintain and adjustments to the discount rates on borrowings and
target rates for federal funds transactions.  The actions of the Federal Reserve
in these areas influence the growth of bank loans,  investments and deposits and
also affect  interest rates on loans and deposits.  The nature and timing of any
future changes in monetary  policies and their  potential  impact on the Company
cannot be predicted.


                             STATISTICAL INFORMATION
                             -----------------------

    The  following  tables  and  other  material  present  certain   statistical
information regarding the Company. This information is not audited and should be
read in conjunction with the Company's consolidated financial statements and the
accompanying notes.


DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDER'S EQUITY AND INTEREST
RATES AND DIFFERENTIALS:

    Net interest  income,  the difference  between  interest income and interest
expense, is the most significant component of the Banks' earnings.  For internal
analytical  purposes,  management  adjusts  net  interest  income to a  "taxable
equivalent"  basis using a 35% federal tax rate on tax exempt  items  (primarily
interest on municipal securities and loans).

<PAGE>

    Another significant  statistic in the analysis of net interest income is the
effective  interest  differential,  which is the difference  between the average
rate of interest  earned on earning  assets and the effective  rate paid for all
deposits and borrowed funds,  noninterest-bearing  as well as  interest-bearing.
Since a portion  of the Bank's  deposits  do not bear  interest,  such as demand
accounts, the rate paid for all funds is lower than the rate on interest-bearing
liabilities  alone. The rate  differential for the years 1998 and 1997 was 4.54%
and 4.91%, respectively.

    Recognizing  the  importance  of interest  differential  to total  earnings,
management  places great  emphasis on managing  interest rate spreads.  Although
interest  differential  is affected by  national,  regional,  and area  economic
conditions,  including  the level of loan demand and interest  rates,  there are
opportunities to influence interest  differential  through  appropriate loan and
investment   policies.   These  policies  are  designed  to  maximize   interest
differential  while maintaining  sufficient  liquidity and availability of funds
for purposes of meeting  existing  commitments  and for  investment in loans and
other investment opportunities that may arise.

<PAGE>
<TABLE>
<CAPTION>

    The following  table shows interest  income on  interest-earning  assets and
related  average  yields  earned  and  interest   expense  on   interest-bearing
liabilities and related average rates paid for the periods indicated:


                                                             Comparative Average Balances - Yields and Rates
                                                             -----------------------------------------------
                                                                          Years Ended December 31,
                                  --------------------------------------------------------------------------------------------------
                                                   1998                             1997                            1996
                                  ---------------------------------   -----------------------------   ------------------------------
                                                 Interest    FTE                  Interest   FTE                  Interest    FTE
                                     Average     Income/    Yield/    Average     Income/   Yield/    Average     Income/    Yield/
                                     Balance     Expense    Rate      Balance     Expense   Rate      Balance     Expense    Rate
                                  -----------  ----------  ------  ------------  ---------  ------  ----------   ---------  --------
                                                                      (amounts in thousands)
ASSETS
Interest-earning assets:
 Investment securities:
<S>                               <C>          <C>         <C>     <C>           <C>        <C>      <C>          <C>        <C>
  U.S. Treasury                   $  243,224   $  14,469   5.95%   $  240,539    $ 14,734   6.13%   $  221,120   $ 13,567   6.14%
  U.S. government obligations        477,045      29,963   6.28%      552,154      34,699   6.28%      449,687     34,886   7.76%
  Municipal obligations(1)           137,584      10,562   7.68%       74,838       6,385   8.53%       60,690      5,451   8.98%
  Other securities                   326,845      20,736   6.34%      116,672      10,041   8.61%      171,889      6,780   3.94%
 Federal funds sold & securities
  purchased under agreements
  to resell                           56,958       3,089   5.42%       50,256       2,733   5.44%      106,316      5,580   5.25%
 Interest-bearing time deposits
  with other banks                       413          33   7.99%          996          64   6.43%        1,543         87   5.64%
 Net loans (1)(2)(3)               1,243,617     119,015   9.57%    1,201,381     115,468   9.61%    1,083,165    105,361   9.73%
                                  -----------  ----------  -----   -----------  ----------  -----   ----------- ----------  -----
 Total interest-earning
  assets/interest income (1)       2,485,686     197,867   7.96%    2,236,836     184,124   8.23%    2,094,410    171,712   8.20%

Noninterest-earning assets:
Less: Allowance for loan losses      (21,040)        ---    ---       (20,410)        ---    ---       (17,670)       ---    ---

 Cash and due from banks             114,935         ---    ---       119,271         ---    ---       121,157        ---    ---
 Property and equipment               45,457         ---    ---        40,149         ---    ---        37,185        ---    ---
 Other assets                         71,069         ---    ---        67,107         ---    ---        50,795        ---    ---
                                  -----------  ----------  -----   -----------  ----------  -----   ----------- ----------  -----
   Total assets                   $2,696,107   $ 197,867   7.34%   $2,442,953   $ 184,124   7.54%   $2,285,877  $ 171,712   7.51%
                                  ===========  ==========  =====   ===========  ==========  =====   =========== ==========  =====

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
 Deposits:
  Savings, NOW and money
    market                        $  849,297   $  26,586   3.13%   $  746,665   $  20,714   2.77%   $  694,017   $ 19,001   2.74%
  Time                               891,322      47,879   5.37%      834,147      45,436   5.45%      778,602     41,624   5.35%
 Federal funds purchased               3,773         179   4.74%        2,304         107   4.64%       11,425        549   4.81%
 Securities sold under
  agreements to repurchase           152,426       7,037   4.62%      118,855       5,277   4.44%       79,411      3,465   4.36%
 Long-term bonds                         586          61  10.41%        1,369         164  11.98%        1,795        158   8.80%
 Capital notes                           500         ---    ---           ---         ---    ---           ---          7    ---
                                  -----------  ---------- ------   -----------  ---------- ------   -----------  ---------  -----
  Total interest-bearing
   liabilities/interest expense    1,897,904      81,742   4.31%    1,703,340      71,698   4.21%    1,565,250     64,804   4.14%

Noninterest-bearing liabilities:
 Demand deposits                     493,218         ---    ---       453,218         ---    ---       472,909        ---    ---
 Other liabilities                    15,107         ---    ---        15,092         ---    ---        17,667        ---    ---
 Stockholders' equity                289,878         ---    ---       271,303         ---    ---       230,051        ---    ---
                                  -----------  ----------  -----   -----------  ----------  -----   ----------- ----------  -----
  Total liabilities &
   stockholders' equity           $2,696,107   $  81,742   3.03%   $2,442,953   $  71,698   2.93%   $2,285,877  $  64,804   2.83%
                                  ===========  ==========  =====   ===========  ==========  =====   =========== ==========  =====


Interest-earning assets           $2,485,686                       $2,236,836                       $2,094,410
Interest-bearing liabilities       1,897,904                        1,703,340                        1,565,250
Interest income (1)                            $ 197,867                        $ 184,124                       $ 171,712
Interest expense                                  81,742                           71,698                          64,804
                                               ----------                       ----------                      ----------
Interest income/interest-
  earning assets (1)                                       7.96%                            8.23%                           8.20%
Interest expense/interest-
  bearing liabilities                                      4.31%                            4.21%                           4.14%
Interest spread                                            3.65%                            4.02%                           4.06%
Net interest income (1)                        $ 116,125                        $ 112,426                       $ 106,908
                                               ==========                       ==========                      ==========

Net interest margin (1)                                    4.67%                            5.03%                           5.10%

<FN>
(1) Includes tax equivalent adjustments to interest income of $4.2 million, $2.7
    million and $2.3 million in 1998, 1997 and 1996, respectively, using an
    effective Federal income tax rate of 35% .

(2) Interest  income  includes fees on loans of $3.0  million,  $4.0 million and
    $4.0 million in 1998, 1997 and 1996, respectively.

(3)  Includes nonaccrual loans.  See "Nonperforming Assets."
</FN>
</TABLE>




<PAGE>


<TABLE>
<CAPTION>

       The following table sets forth, for the periods  indicated,  a summary of
the changes in interest income on  interest-earning  assets and interest expense
on interest-bearing  liabilities relating to rate and volume variances.  Changes
that are not solely due to volume or rate are allocated to volume.

                                                            Analysis of Changes in Net Interest Income
                                                            ------------------------------------------

                                                                       Years Ended December 31,
                                  --------------------------------------------------------------------------------------------------
                                                1998                              1997                              1996
                                  -------------------------------- ------------------------------ ----------------------------------
                                    Changes Due to        Total       Changes Due to       Total        Changes Due to      Total
                                  -------------------    Increase  --------------------   Increase    ------------------   Increase
                                   Volume       Rate    (Decrease)  Volume         Rate  (Decrease)    Volume       Rate  (Decrease)
                                  ---------  --------   ---------- ---------    -------  ----------   -------    -------  ----------
                                                                        (in thousands)
INTEREST INCOME
 Investment securities:
<S>                                <C>        <C>        <C>        <C>         <C>       <C>         <C>         <C>       <C>

  U.S. Treasury                   $     167  $(   432)  $(   265)  $  1,192     $(   25)  $  1,167   $ (2,044)   $ 1,043   $ (1,001)
  U.S. government obligations       ( 4,736)      ---    ( 4,736)     7,985      (8,172)   (   187)    (2,984)     4,144      1,160
  Municipal obligations (1)           4,811   (   634)     4,177      1,270      (  336)       934        351     (  326)        25
  Other securities                   13,343   ( 2,648)    10,695     (2,188)      5,449      3,261      5,992     (5,443)       549
 Federal funds sold & securities
  purchased under agreements
  to resell                             365   (     9)       356     (2,943)         96    ( 2,847)       395     (  635)    (  240)
 Interest-bearing time deposits
  with other banks                  (    37)        6    (    31)    (   31)          8    (    23)        65     (    9)        56
 Net loans (1)                        4,028   (   481)     3,547     11,692      (1,585)    10,107      7,824      1,923      9,747
                                  ---------- ---------  ---------  ---------    --------  ---------   --------    -------   --------
  Total (1)                          17,941   ( 4,198)    13,743     16,977      (4,565)    12,412      9,599        697     10,296
                                  ---------- ---------  ---------  ---------    --------  ---------   --------    -------   --------

INTEREST EXPENSE
 Deposits:
  Savings, NOW and money
  market                              2,889     2,983      5,872      1,489         224      1,713     (1,253)    (  261)   ( 1,514)
  Time                                3,116   (   673)     2,443      2,972         840      3,812      3,181      1,346      4,527
 Federal funds purchased                 69         3         72    (   438)     (    4)   (   442)    (  218)    (   96)   (   314)
 Securities sold under
  agreements to repurchase            1,490       270      1,760      1,720          92      1,812      1,050        196      1,246
 Long-term bonds                    (    94)  (     9)   (   103)   (    39)         38    (     1)    (   73)        28     (   45)
 Capital notes                          ---       ---        ---        ---         ---        ---     (  258)       ---     (  258)
                                  ---------- ---------  ---------  ---------    --------  ---------  ---------   --------  ---------
  Total                               7,470     2,574     10,044      5,704       1,190      6,894      2,429      1,213      3,642
                                  ---------- ---------  ---------  ---------    --------  ---------  ---------   --------  ---------

Increase (decrease) in
  net interest income (1)         $  10,471  $( 6,772)  $  3,699   $ 11,273     $(5,755)  $  5,518   $  7,170    $(  516)  $  6,654
                                  ========== =========  =========  =========    ========  =========  =========   ========  =========


<FN>
(1) Yields on  tax-exempt  loans and  investments  have been  adjusted  to a tax
    equivalent basis utilizing a 35% effective Federal income tax rate.
</FN>
</TABLE>



<PAGE>

INTEREST RATE SENSITIVITY:

    To control interest rate risk,  management  regularly monitors the volume of
interest  sensitive  assets compared with interest  sensitive  liabilities  over
specific time  intervals.  The  Company's  interest  rate  management  policy is
designed to reduce the exposure to changes in its net interest margin in periods
of interest rate fluctuations.  Interest rate risk is monitored,  quantified and
managed to produce an acceptable impact on short-term earnings.

    The  interest  sensitivity  gap is the  difference  between  total  interest
sensitive  assets and liabilities in a given time period.  At December 31, 1998,
the Company's  cumulative interest  sensitivity gap in the one year interval was
(5.38%) as compared to a  cumulative  interest  sensitivity  gap in the one year
interval of (22.91%) at December  31,  1997.  The  percentage  reflects a higher
level of interest  sensitive  liabilities than assets repricing within one year.
Generally, when rate sensitive liabilities exceed rate sensitive assets, the net
interest  margin  is  expected  to be  positively  affected  during  periods  of
decreasing  interest rates and negatively  affected during periods of increasing
rates.

    The following  tables set forth the  scheduled  repricing or maturity of the
Company's assets and liabilities at December 31, 1998 and December 31, 1997. The
assumed  prepayment  of  investments  and  loans  were  based  on the  Company's
assessment of current market conditions on such dates.  Estimates have been made
for the repricing of savings, NOW and money market accounts.  Actual prepayments
and deposit  withdrawals will differ from the following analysis due to variable
economic  circumstances and consumer  behavior.  Although assets and liabilities
may have similar  maturities  or repricing  periods,  reactions  will vary as to
timing and degree of interest rate change.



<PAGE>


              Analysis of Interest Sensitivity at December 31, 1998
              -----------------------------------------------------

                                  After Three
                         Within     Through     One      After Five
                         Three      Twelve    Through    Years and
                         Months     Months   Five Years  Insensitive    Total
                       ---------  ---------  ----------  ----------- ----------
                                        (amounts in thousands)

Net loans              $ 398,047  $ 286,996   $ 603,758   $  16,754  $1,305,555
Securities and time
  deposits               309,531    290,544     474,271     170,119   1,244,465
Federal funds                 --         --          --          --          --
                       ---------  ---------  ----------   ---------  ----------
Total earning assets   $ 707,578  $ 577,540  $1,078,029   $ 186,873  $2,550,020
                       =========  =========  ==========   =========  ==========
                           27.75%     22.65%      42.27%       7.33%     100.00%

Interest bearing
  deposits, excluding
  time deposits
  $100,000 and greater $ 486,125  $ 580,990  $  481,870   $     563  $1,549,548
Time deposits $100,000
  and greater            122,930     92,138      63,290          --     278,358
Short-term borrowings    140,207         --          --          --     140,207
Other borrowings              --         --          --          --          --
                       ---------  ---------  ----------   ---------  -----------
Total interest-bearing
  funds                  749,262    673,128     545,160         563   1,968,113
Non-interest bearing
  funds                       --         --          --     581,907     581,907
                       ---------  ---------  ----------   ---------  -----------
Funds supporting
  earning assets       $ 749,262  $ 673,128  $  545,160   $ 582,470  $2,550,020
                       =========  =========  ==========   =========  ===========
                           29.38%     26.40%      21.38%      22.84%     100.00%

Interest sensitivity
  gap                  $( 41,684) $( 95,588) $  532,869   $(395,597)         --
Cumulative gap         $( 41,684) $(137,272)  $ 395,597          --          --
Percent of total
  earning assets          ( 1.63)%   ( 5.38)%     15.51%         --          --



<PAGE>

              Analysis of Interest Sensitivity at December 31, 1997
              -----------------------------------------------------

                                  After Three
                         Within     Through     One      After Five
                         Three      Twelve    Through    Years and
                         Months     Months   Five Years  Insensitive    Total
                        --------  ---------- ----------  ----------- -----------
                                       (amounts in thousands)

Net loans              $ 252,135  $ 116,538 $  623,655   $ 228,301   $1,220,629
Securities and time
  deposits               112,815    103,824    411,090     454,334    1,082,063
Federal funds             35,500         --         --          --       35,500
                       ---------  --------- ----------   ---------   -----------
Total earning assets   $ 400,450  $ 220,362 $1,034,745   $ 682,635   $2,338,192
                       ========== ========== ==========  ==========  ===========
                           17.13%      9.42%     44.25%      29.20%      100.00%

Interest bearing
  deposits, excluding
  time deposits
  $100,000 and greater $ 645,178  $ 272,983 $  392,167   $  29,311   $1,339,639
Time deposits $100,000
  and greater            100,267     91,361     68,650          --      260,278
Short-term borrowings     44,867         --         --     125,667      170,534
Other borrowings             500      1,279         --          --        1,779
                       ---------- ---------- ----------  ----------  -----------
Total interest-bearing
  funds                  790,812    365,623    460,817     154,978    1,772,230
Non-interest bearing
  funds                       --         --         --     565,962      565,962
                       ---------- ---------- ----------  ----------  -----------
Funds supporting
  earning assets       $ 790,812  $ 365,623 $  460,817   $ 720,940   $2,338,192
                       ========== ========= ===========  ==========  ===========
                           33.82%     15.64%     19.71%      30.83%      100.00%

Interest sensitivity
  gap                  $(390,362) $(145,261) $ 573,928   $( 38,305)          --
Cumulative gap         $(390,362) $(535,623) $  38,305          --           --
Percent of total
  earning assets          (16.70%)   (22.91%)     1.64%         --           --


<PAGE>

INCOME TAXES:

     The Company had income tax expense on earnings before  cumulative effect of
a change in  accounting  principle  of $14.4  million and $17.4  million for the
years ended December 31, 1998 and 1997, respectively.  This represents effective
income tax rates of 32.6% and 36.2% for the years  ended  December  31, 1998 and
1997,  respectively.  The 16.9% decrease in 1998 income tax expense is due to
decreased taxable income.

PERFORMANCE AND EQUITY RATIOS:

     The following table sets forth, for the periods  indicated,  the percentage
of net  earnings  to  average  assets  and  average  stockholders'  equity,  the
percentage  of common  stock  dividends  declared  per share to net earnings per
share and the percentage of average stockholders' equity to average assets.



                                                       Years Ended December 31,
                                                       -------------------------
                                                        1998     1997    1996
                                                        ----     ----    ----
                                                                   %

Return on average assets, excluding cumulative
   effect of change in accounting principle             1.11     1.25    1.38
Return on average assets                                1.15     1.25    1.38
Return on avg. stockholders' equity, excluding
   cumulative effect of change in accounting
   principle                                           10.28    11.29   13.74
Return on average stockholders' equity                 10.68    11.29   13.74
Dividend payout ratio, excluding cumulative effect
   of change in accounting principle                   35.84    35.46   28.57
Dividend payout ratio                                  34.48    35.46   28.57
Average stockholders' equity to average assets         10.75    11.11   10.06




SECURITIES PORTFOLIO:

     The Company generally purchases  securities to be held to maturity,  with a
maturity  schedule  that  provides  ample  liquidity.  Securities  classified as
held-to-maturity  are carried at amortized  cost.  Certain  securities have been
classified as  available-for-sale  based on management's  internal assessment of
the portfolio  considering  future liquidity,  earning  requirements and capital
position.  The Company increased its  available-for-sale  portfolio during 1998.
Generally,  securities with a market risk have been placed in this category. The
December 31, 1998  amortized  cost of the  held-to-maturity  portfolio  was $781
million and the fair value was $790 million.  The  available-for-sale  portfolio
balance was $463 million at December 31, 1998.

<PAGE>

     The  amortized  cost of  securities  classified  as  available-for-sale  at
December 31, 1998, 1997 and 1996, were as follows (in thousands):


                                              December 31,
                                 ------------------------------------
                                    1998          1997         1996
                                 ---------     ---------    ---------

U.S. Treasury                    $101,493      $ 54,637     $    499
U.S. government agencies          272,564        46,039       53,802
Municipal obligations               5,851         1,496          923
Mortgage-backed securities         31,652        27,538        5,373
CMOs                               45,347        21,427       33,038
Other debt securities                 ---         6,305          ---
Equity securities                   5,969         6,089        4,932
                                 ---------     ---------    ---------
                                 $462,876      $163,531     $ 98,567
                                 =========     =========    =========



    The amortized cost,  yield and fair value of debt  securities  classified as
available-for-sale  at December  31,  1998,  by  contractual  maturity,  were as
follows (amounts in thousands):


                                      Over One    Over Five
                            One Year    Year        Years     Over
                              or      Through      Through     Ten
                             Less    Five Years   Ten Years   Years      Total
                           --------- ----------- ---------- ---------  ---------

U.S. Treasury              $ 45,071   $ 56,422   $    ---   $    ---   $101,493
U.S. government agencies     87,989    136,299     36,580     11,696    272,564
Municipal obligations           110        880      1,360      3,501      5,851
Mortgage-backed securities    1,267        131      9,621     20,633     31,652
CMOs                            ---        ---     26,353     18,994     45,347
Other debt securities           ---        ---        ---        ---        ---
                           ---------  ---------  ---------  ---------  ---------
                           $134,437   $193,732   $ 73,914   $ 54,824   $456,907
                           =========  =========  =========  =========  =========
Weighted Average Yield         5.84%      5.62%      6.18%      6.12%      5.84%



       The  amortized  cost of  securities  classified  as  held-to-maturity  at
December 31, 1998, 1997 and 1996 were as follows (in thousands):


                                              December 31,
                                 -------------------------------------
                                    1998          1997         1996
                                 ---------     ---------    ----------
U.S. Treasury                    $114,506      $210,525     $175,171
U.S. government agencies          200,149       267,437      338,796
Municipal obligations             167,997        88,062       66,367
Mortgage-backed securities        114,747       133,925       87,991
CMOs                              177,796       190,539      135,673
Other debt securities               6,054        25,874          ---
                                 ---------     ---------    ---------
                                 $781,249      $916,362     $803,998
                                 =========     =========    =========

<PAGE>

       The  amortized  cost,  yield and fair value of  securities  classified as
held-to- maturity at December 31, 1998, by contractual maturity, were as follows
(amounts in thousands):


                                     Over One    Over Five
                           One Year    Year        Years      Over
                              or      Through     Through      Ten
                             Less    Five Years  Ten Years    Years      Total
                           --------- ----------- ---------- ---------  ---------
U.S. Treasury              $ 90,242   $ 23,975   $    289   $    ---   $114,506
U.S. government agencies     95,089     66,879     36,476      1,705    200,149
Municipal obligations         6,179     34,707     49,608     77,503    167,997
Mortgage-backed securities    2,355      3,629     48,623     60,140    114,747
CMOs                          1,250      5,015     63,151    108,380    177,796
Other debt securities           ---      5,827        ---        227      6,054
                           ---------  ---------  ---------  ---------  ---------
                           $195,115   $140,032   $198,147   $247,955   $781,249
                           =========  =========  =========  =========  =========

Weighted Average Yield         6.12%      6.14%      5.88%      6.13%      6.07%


LOAN PORTFOLIO:

    The Banks' primary lending focus is to provide commercial, consumer and real
estate loans to consumers  and to small and middle  market  businesses  in their
respective  market areas.  Diversification  in the loan  portfolio is a means of
reducing the risks  associated  with  economic  fluctuations.  The Banks have no
significant  concentrations  of loans to  particular  borrowers  or loans to any
foreign entities.

    Loan  underwriting  standards and loan loss  allowance  maintenance  further
reduce the impact of credit risk to the Company.  Loans are  underwritten on the
basis of cash flow capacity and collateral market value. Generally,  real estate
mortgage loans are made when the borrower produces sufficient cash flow capacity
and equity in the property to offset  historical market  devaluations.  The loan
loss  allowance  adequacy is tested  monthly based on historical  losses through
different economic cycles and projected future losses specifically identified.

<PAGE>
<TABLE>
<CAPTION>

    The following table sets forth, for the periods  indicated,  the composition
of the loan portfolio of the Company:


                                                               Loan Portfolio
                                                               --------------
                                                                December 31,
                                       -----------------------------------------------------------
                                            1998        1997        1996        1995        1994
                                            ----        ----        ----        ----        ----
                                                                   (in thousands)
Real estate:
<S>                                       <C>         <C>         <C>         <C>         <C>
  Residential mortgages 1-4 family     $  244,150  $  260,132  $  260,945  $  224,646  $  214,247
  Residential mortgages multifamily        12,220      10,881       7,642       9,674       7,302
  Home equity lines/loans                   8,815      10,814      10,169      11,825      11,740
  Construction and development             73,789      55,454      55,585      41,602      35,719
  Nonresidential                          143,445     139,332     131,578     127,027     112,957
Commercial, industrial and other          224,686     177,379     169,061     176,942     119,997
Consumer                                  544,137     513,362     494,456     409,608     397,879
Lease financing and depository
  institutions                             17,324      16,327      15,881      13,811      10,074
Political subdivisions                     21,069      16,889      12,142      14,394      12,806
Credit cards and other revolving credit    40,649      44,785      41,311      32,104      30,794
                                       ----------  ----------- ----------- ----------- -----------
                                        1,330,284   1,245,355   1,198,770   1,061,633     953,515
  Less, unearned income                    24,729      24,726      24,803      26,656      27,850
                                       ----------  ----------  ----------  ----------  -----------
  Net loans                            $1,305,555  $1,220,629  $1,173,967  $1,034,977  $  925,665
                                       =========== =========== =========== =========== ===========

</TABLE>


<PAGE>
<TABLE>
<CAPTION>


       The  following  table  sets  forth,  for  the  periods   indicated,   the
approximate contractual maturity by type of the loan portfolio of the Company:


                                                           Loan Maturity Schedule
                                                           ----------------------

                                       December 31, 1998                            December 31, 1997
                              ----------------------------------------   ---------------------------------------------
                                         Maturity Range                               Maturity Range
                              ----------------------------------------   ---------------------------------------------
                                        After One                                    After One
                               Within    Through   After Five               Within    Through   After Five
                              One Year  Five Years   Years      Total      One Year  Five Years    Years      Total
                              --------  ---------- --------- ----------   ---------  ---------- ---------  -----------
                                                                 (in thousands)
Commercial, industrial and
<S>                           <C>        <C>       <C>       <C>           <C>        <C>       <C>        <C>       
  other                       $111,743   $ 97,029  $ 15,914  $  224,686    $ 69,220   $ 86,461  $ 21,698   $  177,379
Real estate - construction      52,515     16,786     4,488      73,789      32,889     18,912     3,653       55,454
All other loans                351,366    457,742   222,701   1,031,809     156,119    573,886   282,517    1,012,522
                              ---------  --------- --------- -----------   ---------  --------- ---------  -----------

Total loans                   $515,624   $571,557  $243,103  $1,330,284    $258,228   $679,259  $307,868   $1,245,355
                              =========  ========= ========= ===========   =========  ========= =========  ===========

</TABLE>

<PAGE>

    The  sensitivity  to interest  rate changes of that portion of the Company's
loan portfolio that matures after one year is shown below:


                  Loan Sensitivity to Changes in Interest Rates
                  ---------------------------------------------

                                                           December 31,
                                                       ---------------------
                                                         1998        1997
                                                       ---------   ---------
                                                          (in thousands)
Commercial, industrial, and real estate
  construction maturing after one year:
    Fixed rate                                         $113,023    $ 94,517
    Floating rate                                        21,194      31,190
Other loans maturing after one year:
    Fixed rate                                          648,566     831,716
    Floating rate                                        31,877      31,610
                                                       ---------   ---------

Total                                                  $814,660    $989,033
                                                       =========   =========



NONPERFORMING ASSETS:

    The following table sets forth nonperforming  assets by type for the periods
indicated,  consisting of nonaccrual loans,  restructured  loans and real estate
owned. Loans past due 90 days or more and still accruing are also disclosed.


                                                     December 31,
                                     -------------------------------------------
                                       1998     1997     1996     1995     1994
                                       ----     ----     ----     ----     ----
                                                (Amounts in thousands)
Nonaccrual loans:
  Real estate                        $ 2,459  $ 2,869  $   753  $ 2,406  $ 1,914
  Commercial, industrial and other     1,023      650      169    1,144      525
  Consumer, credit card and other
     revolving credit                  1,120      378    1,298    1,176    1,287
  Lease financing                        ---        1      ---      ---      ---
  Depository institutions                ---      ---      ---      ---      ---
  Political subdivisions                 ---      ---      ---      ---      ---
Restructured loans                     1,380    1,134      685      611      614
                                     -------- -------- -------- -------- -------
Total nonperforming loans              5,982    5,032    2,905    5,337    4,340
Acquired real estate owned               ---      435      147      140      ---
Real estate owned                      2,246    1,923    1,728      946    1,001
                                     -------- -------- -------- -------- -------
Total nonperforming assets           $ 8,228  $ 7,390  $ 4,780  $ 6,423  $ 5,341
                                     ======== ======== ======== ======== =======
Loans 90+ days past due and still
  accruing                           $ 2,907  $ 5,423  $ 8,361  $ 4,089  $ 2,692
                                     ======== ======== ======== ======== =======
Ratios (%):
  Nonperforming loans to net loans      0.46     0.41     0.25     0.52     0.47
  Nonperforming assets to net loans
    and real estate owned               0.63     0.61     0.41     0.62     0.58
  Nonperforming loans to average net
    loans                               0.48     0.42     0.27     0.53     0.48
  Allowance for loan losses to
   nonperforming loans                364.43   417.33   681.58   325.86   354.19


<PAGE>


    The amount of interest that would have been recorded on nonaccrual loans had
the loans not been classified as "nonaccrual" was $462,000,  $424,000, $220,000,
$463,000 and $340,000 for the years ended December 31, 1998,  1997,  1996,  1995
and 1994, respectively.
    Interest actually received on nonaccrual loans was insignificant. The amount
of interest recorded on restructured loans did not differ significantly from the
interest that would have been recorded under the original terms of those loans.

ANALYSIS OF ALLOWANCE FOR LOAN LOSSES:

    The  allowance  for loan losses is a valuation  account  available to absorb
losses on loans.  All losses are charged to the  allowance  for loan losses when
the loss actually occurs or when a  determination  is made that a loss is likely
to occur;  recoveries  are credited to the allowance for loan losses at the time
of receipt. Periodically during the year management estimates the probable level
of future  losses to  determine  whether  the  allowance  is  adequate to absorb
reasonably foreseeable anticipated losses in the existing portfolio based on the
Company's past loan loss experience,  known and inherent risks in the portfolio,
adverse  situations  that may  affect  the  borrowers'  ability to repay and the
estimated value of any underlying  collateral and current  economic  conditions.
All  commercial  loans in lending  relationships  with an  aggregate  balance of
$250,000 or more are risk rated and  evaluated on an individual  basis,  as well
as, all consumer  and  mortgage  real estate loans with a balance of $100,000 or
more.  All consumer and mortgage real estate loans under $100,000 are risk rated
as pools of  homogeneous  loans and  classified  according  to past due  status.
Commercial  loans are reviewed for  impairment  at the time a loans is no longer
current or at the time management is made aware of a degradation in a borrower's
financial status or a deficiency in collateral.  Loss factors recommended by the
Banks'  regulators are applied to loans graded by standard loan  classifications
in  determining a general  allowance.  Unclassified  loans are  categorized  and
reserved  for at the greater of a five-year  average net  charge-off  ratio or a
minimum threshold stated as a percentage of loans outstanding. The allowance for
loan loss stated as a percentage of period end loans,  used in conjunction  with
the evaluation of current and anticipated  economic  conditions,  composition of
the Company's  present loans  portfolio,  and trends in both  delinquencies  and
nonaccruals, is a measurement standard utilized by management in determining the
adequacy of the  allowance.  The  unallocated  portion of the allowance for loan
losses is  available to  compensate  for the  uncertainties  in  estimating  the
potential  losses including  possible  adverse effects to borrowers'  ability to
repay resulting from Year 2000 compliance issues.

<PAGE>
<TABLE>
<CAPTION>

    The following table sets forth, for the periods indicated, average net loans
outstanding,  allowance for loan losses,  amounts  charged-off and recoveries of
loans previously charged-off:


                                                    At and For The Years Ended December 31,
                                           ----------------------------------------------------------
                                              1998        1997        1996       1995        1994
                                              ----        ----        ----       ----        ----
                                                                 (in thousands)

<S>                                        <C>         <C>         <C>        <C>         <C>       
Net loans outstanding at end of period     $1,305,555  $1,220,629  $1,173,96  $1,034,977  $  925,665
                                           ==========  ==========  =========  ==========  ===========

Average net loans outstanding              $1,243,617  $1,201,381 $1,083,165  $1,000,907  $  904,342
                                           ==========  ========== ==========  ==========  ===========

Balance of allowance for loan losses
  at beginning of period                   $   21,000  $   19,800 $   17,391  $   15,372  $   15,306
Loans charged-off:
  Real estate                                      26          22         73         210         106
  Commercial                                    1,076         997        975         636         637
  Consumer, credit cards and other
    revolving credit                            6,008       7,145      5,417       4,524       2,706
  Lease financing                                  20          49          1          13         ---
  Depository institutions                         ---         ---        ---         ---         ---
  Political subdivisions                          ---         ---        ---         ---         ---
                                           ----------  ---------- ----------  ----------  -----------

  Total charge-offs                             7,130       8,213      6,466       5,383       3,449
                                           ----------  ---------- ----------  ----------  -----------
Recoveries of loans previously
  charged-off:
  Real estate                                       5           5        186          15          53
  Commercial                                      540         646        937         971         570
  Consumer, credit cards and other
    revolving credit                            1,156       1,529        945         839         886
  Lease financing                                 ---           1        ---           5           8
  Depository institutions                         ---         ---        ---         ---         ---
  Political subdivisions                          ---         ---        ---         ---         ---
                                           ----------  ---------- ----------  ----------  -----------
  Total recoveries                              1,701       2,181      2,068       1,830       1,517
                                           ----------  ---------- ----------  ----------  -----------
  Net charge-offs                               5,429       6,032      4,398       3,553       1,932
  Provision for loan losses                     6,229       6,399      6,153       4,425       1,998
  Balance acquired through acquisition            ---         833        654       1,147         ---
                                           ----------  ---------- ----------  ----------  -----------
  Balance of allowance for loan losses
    at end of period                       $   21,800  $   21,000 $   19,800  $   17,391  $   15,372
                                           ==========  ========== ==========  ==========  ===========
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

    The following table sets forth,  for the periods  indicated,  certain ratios
related to the Company's charge-offs,  allowance for loan losses and outstanding
loans:


                                                     At and For The Years Ended December 31,
                                                    ----------------------------------------
                                                      1998   1997    1996    1995    1994
                                                      ----   ----    ----    ----    ----
<S>                                                   <C>    <C>     <C>     <C>     <C>
Ratios (%):
  Net charge-offs to average net loans                0.44    0.50    0.41    0.35    0.21
  Net charge-offs to period-end net loans             0.42    0.49    0.37    0.34    0.21
  Allowance for loan losses to average net loans      1.75    1.75    1.83    1.74    1.70
  Allowance for loan losses to period-end net loans   1.67    1.72    1.69    1.68    1.66
  Net charge-offs to loan loss allowance             24.90   28.72   22.21   20.43   12.57
  Net charge-offs to loan loss provision             87.16   94.26   71.47   80.29   96.70

</TABLE>


<PAGE>
<TABLE>
<CAPTION>

    An allocation of the loan loss allowance by major loan category is set forth
in the following table. Except for an increase in the outstanding loan portfolio
balance,  there were no relevant variations in loan  concentrations,  quality or
terms.  The allocation is not  necessarily  indicative of the category of future
losses,  and the full  allowance  at December  31, 1998 is  available  to absorb
losses occurring in any category of loans.


                                                                  December 31,
                        -------------------------------------------------------------------------------------------------
                              1998                1997                1996                1995                1994
                        -----------------  ------------------  ------------------- ------------------- ------------------
                        Allowance    of     Allowance  % of     Allowance   % of    Allowance   % of    Allowance  % of
                          for      Loans      for      Loans      for       Loans      for      Loans     for      Loans
                          Loan   to Total     Loan   to Total     Loan    to Total     Loan   to Total    Loan   to Total
                         Losses    Loans     Losses    Loans     Losses     Loans     Losses    Loans    Losses    Loans
                         ------    -----     ------    -----     ------     -----     ------    -----    ------    -----
                                                              (amounts in thousands)
<S>                      <C>       <C>       <C>       <C>       <C>       <C>      <C>        <C>       <C>       <C>
Real estate             $ 2,500    36.26    $ 2,500    38.30    $ 3,000    38.87    $ 2,000    39.08    $ 1,250    40.06
Commercial, industrial
  and other               7,000    19.78      5,900    16.91      5,750    16.44      5,250    19.32      5,000    14.98
Consumer                  9,200    40.90      9,300    41.22      8,250    41.25      7,500    38.58      6,500    41.73
Credit card/revolving     1,000     3.06      1,200     3.57        800     3.44        500     3.02        500     3.23
Unallocated               2,100      ---      2,100      ---      2,000      ---      2,141      ---      2,122     ---
                        --------  -------   --------  -------   --------  -------   --------  -------   --------  ------
                        $21,800   100.00    $21,000   100.00    $19,800   100.00     17,391   100.00    $15,372   100.00
                        ========  =======   ========  =======   ========  =======   ========  =======   ========  ======
</TABLE>


<TABLE>
<CAPTION>

DEPOSITS AND OTHER DEBT INSTRUMENTS:

    The  following  table sets forth the  distribution  of the  average  deposit
accounts for the periods  indicated and the weighted  average interest rate paid
on each category of deposits:

                                            1998                                1997                               1996
                               -------------------------------  ---------------------------------- ---------------------------------
                                           Percent                             Percent                            Percent
                                Average      of                   Average        of                   Average       of
                                Balance    Deposits   Rate (%)    Balance      Deposits   Rate (%)    Balance     Deposits  Rate (%)
                                -------    --------   --------    -------      --------   --------    -------     --------  --------
                                                                      (amounts in thousands)
<S>                             <C>         <C>        <C>        <C>           <C>       <C>        <C>           <C>        <C>
Non-interest bearing accounts  $  493,218   22.08      ---      $  453,218       22.28     ---      $  472,909     24.30        ---
NOW accounts                      323,017   14.46     3.09         306,120       15.05    2.52         268,391     13.80       2.68
Money market and other
  savings accounts                526,280   23.56     3.16         440,545       21.66    2.95         425,626     21.88       2.78
Time deposits                     891,322   39.90     5.37         834,147       41.01    5.45         778,602     40.02       5.35
                                ---------   -----                ---------       -----               ---------     -----

                               $2,233,837  100.00               $2,034,030      100.00              $1,945,528    100.00
                               ==========  ======               ==========      ======              ==========    ======




<FN>
    The  Banks   traditionally  price  their  deposits  to  position  themselves
competitively with the local market. The Banks' policy is not to accept brokered
deposits.
</FN>
</TABLE>


<PAGE>

    Time  certificates  of deposit of $100,000  and greater at December 31, 1998
had maturities as follows:

                                        December 31, 1998
                                        -----------------
                                          (in thousands)
Three months or less                        $122,930
Over three through six months                 35,785
Over six months through one year              56,353
Over one year                                 63,290
                                            --------
Total                                       $278,358
                                            ========



SHORT-TERM BORROWINGS:

    The following table sets forth certain information  concerning the Company's
short-term  borrowings,  which consist of federal funds purchased and securities
sold under agreements to repurchase.

                                                     Years Ended December 31,
                                                 -------------------------------
                                                    1998      1997       1996
                                                    ----      ----       ----
                                                      (amounts in thousands)
Federal funds purchased:
  Amount outstanding at period-end               $    ---   $    ---   $    ---
  Weighted average interest at period-end             ---%       ---%       ---%
  Maximum amount at any month-end during period  $ 53,850   $  5,875   $ 19,725
  Average  amount  outstanding  during  period   $  3,773   $  2,304   $ 11,425
  Weighted average interest rate during period       4.74%      4.64%      4.81%

Securities sold under agreements to repurchase:
  Amount outstanding at period-end               $140,207   $170,534   $ 87,609
  Weighted average interest at period-end            3.80%      4.61%      4.25%
  Maximum amount at any month end during-period  $182,062   $172,827   $156,595
  Average amount  outstanding during  period     $152,426   $118,855   $ 79,411
  Weighted average interest rate during period       4.62%      4.44%      4.36%



LIQUIDITY:

    Liquidity  represents an  institution's  ability to provide funds to satisfy
demands from depositors,  borrowers and other  commitments by either  converting
assets into cash or accessing new or existing sources of incremental  funds. The
principal  sources  of funds  that  provide  liquidity  are  customer  deposits,
payments  of  interest  and  principal  on  loans,  maturities  in and  sales of
investment securities,  earnings and borrowings.  At December 31, 1998, cash and
due from  banks  and  securities  available-for-sale  were in excess of 26.3% of
total deposits.

<PAGE>
<TABLE>
<CAPTION>

    The  Company  depends  upon the  dividends  paid to it from  the  Banks as a
principal  source of funds for its debt  service and dividend  requirements.  At
December 31,  1998,  the Banks had  approximately  $100  million  available  for
dividends to the Company.

CAPITAL RESOURCES:

    Risk-based and leverage capital ratios for the Company and the Banks for the
periods indicated are shown in the following table:

                                            December 31,
                    ------------------------------------------------------------

                          Risk-Based Capital Ratios
                    --------------------------------------      Tier 1 Leverage
                         Total                 Tier 1                Ratio
                    ------------------  -------------------    -----------------
                    1998       1997       1998       1997       1998       1997
                    ----       ----       ----       ----       -----     -----

<S>                 <C>        <C>        <C>        <C>         <C>       <C>  
Hancock Bank MS     17.44%     19.71%     16.19%     18.46%      8.83%     9.79%
Hancock Bank LA     19.46      20.42      18.21      19.16      10.46     11.63
Company             17.41      20.33      16.88      19.08       9.69     10.41

</TABLE>

    Risk-based capital requirements are intended to make regulatory capital more
sensitive to risk elements of the Company. Currently, the Company is required to
maintain a minimum  risk-based capital ratio of 8.0%, with not less than 4.0% in
Tier 1 capital. In addition, the Company must maintain a minimum Tier 1 Leverage
ratio  (Tier 1  capital  to  total  assets)  of at  least  3.0%  based  upon the
regulator's latest composite rating of the institution.

IMPACT OF INFLATION:

    The Company's non-interest income and expenses can be affected by increasing
rates of inflation;  however,  unlike most industrial companies,  the assets and
liabilities of financial  institutions such as the Banks are primarily  monetary
in nature.  Interest rates,  therefore,  have a more  significant  impact on the
Banks'  performance  than the effect of general levels of inflation on the price
of goods and services.

                           FORWARD LOOKING STATEMENTS
                           --------------------------

    Congress passed the Private  Securities  Litigation Act of 1995 in an effort
to encourage  corporations to provide information about a company's  anticipated
future  financial  performance.  This  act  provides  a  safe  harbor  for  such
disclosure  which protects the companies from  unwarranted  litigation if actual
results are different from  management  expectations.  In addition to historical

<PAGE>

information,  this report  contains  forward-looking  statements and information
which are based on management's beliefs, plans, expectations and assumptions and
on information  currently  available to management.  Forward-looking statements
and information  presented  reflects  management's views and estimates of future
economic circumstances,  industry conditions,  Company performance and financial
results. The words "may", "should", "expect",  "anticipate",  "intend", "plan",
"continue",  "believe",  "seek", "estimate" and similar expressions used in this
report  that  do not  relate  to  historical  facts  are  intended  to  identify
forward-looking  statements.  These  statements  appear in a number of places in
this  report,  including,  but  not  limited  to,  statements  found  in  Item 1
"Business" and in Item 7 "Management's  Discussion and Analysis".  All phases of
the  Company's  operations  are subject to a number of risks and  uncertainties.
Investors  are  cautioned  that any such  forward-looking  statements  are not
guarantees of future performance and involve risks and  uncertainties,  and that
actual results may differ materially from those projected in the forward-looking
statements.  Among  the  factors  that  could  cause  actual  results  to differ
materially are the risks and uncertainties  discussed in the report,  including,
without  limitation,  the portions  referenced  above, and the uncertainties set
forth from time to time in the  Company's  other public  reports and filings and
public statements,  many of which are beyond the control of the Company, and any
of which, or a combination of which,  could materially affect the results of the
Company's operations and whether forward-looking statements made by the Company
ultimately prove accurate.

                               ITEM 2 - PROPERTIES
                               -------------------

    The  Company's  main  offices are located at One  Hancock  Plaza,  Gulfport,
Mississippi.  The building has fourteen stories,  of which seven are utilized by
the  Company.  The  remaining  seven  stories  are  presently  leased to outside
parties.

    The building has been leased from the City of Gulfport in connection with an
urban  development  revenue bond issue.  The bonds matured and were paid in full
during 1997.  Hancock Bank MS,  however,  effectively  has had  ownership of the
building  since,  under the terms of the bond  documents,  title to the facility
reverts to Hancock Bank MS when all  outstanding  bonds have been paid. For this
reason,  the Company has  historically  carried the building as an asset and the
bonds as a long term payable on its balance sheet. Pending the filing of certain
documents, ownership will legally transfer to Hancock Bank MS.

<PAGE>

    Title to the following banking offices in Mississippi and Louisiana is owned
in fee (number of locations shown in parenthesis):

    Albany, LA               (1)       Hammond, LA              (2)
    Angie, LA                (1)       Independence, LA         (1)
    Baker, LA                (1)       Long Beach, MS           (2)
    Baton Rouge, LA         (13)       Loranger, LA             (1)
    Bay St. Louis, MS        (2)       Lyman, MS                (1)
    Biloxi, MS               (3)       Moss Point, MS           (1)
    Bogalusa, LA             (1)       Mt. Hermon, LA           (1)
    Denham Springs, LA       (3)       Ocean Springs, MS        (2)
    D'Iberville, MS          (1)       Pascagoula, MS           (4)
    Escatawpa, MS            (1)       Pass Christian, MS       (1)
    Franklinton, LA          (1)       Picayune, MS             (2)
    French Settlement, LA    (1)       Poplarville, MS          (1)
    Gautier, MS              (2)       St. Francisville, LA     (1)
    Gulfport, MS             (5)       Walker, LA               (1)
    Vancleave                (1)       Waveland, MS             (1)



    The following  banking offices in Mississippi and Louisiana are leased under
agreements  with  unexpired  terms of from one to  thirty-four  years  including
renewal options (number of locations shown in parenthesis):

    Baton Rouge, LA          (5)       Pascagoula, MS           (1)
    Bay St. Louis, MS        (3)       Picayune, MS             (2)
    Biloxi, MS               (1)       Ponchatoula, LA          (1)
    Diamondhead, MS          (1)       Slidell, LA              (1)
    Gulfport, MS             (4)       Springfield, LA          (1)
    Hammond, LA              (1)       Mandeville, LA           (1)



    In addition  to the above,  Hancock  Bank MS owns land and other  properties
acquired   through   foreclosures  of  loan   collateral.   The  major  item  is
approximately 3,700 acres of timber land in Hancock County,  Mississippi,  which
Hancock Bank MS acquired by foreclosure in the 1930's.

                           ITEM 3 - LEGAL PROCEEDINGS
                           --------------------------

    The Company is party to various  legal  proceedings  arising in the ordinary
course of  business.  In the  opinion of  management,  after  consultation  with
outside legal counsel,  all such matters are adequately covered by insurance or,
if not so covered,  are not  expected to have a material  adverse  effect on the
financial statements of the Company.

<PAGE>

          ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
          ------------------------------------------------------------

    There were no matters  submitted  to a vote of security  holders  during the
quarter ended December 31, 1998.

                                     PART II
                                     -------

                ITEM 5 - MARKET FOR THE REGISTRANT'S COMMON STOCK
                -------------------------------------------------
                         AND RELATED STOCKHOLDER MATTERS
                         -------------------------------

    The  information  under the caption  "Market  Information"  on page 7 of the
Company's  1998  Annual  Report  to  Stockholders  is  incorporated   herein  by
reference.

                        ITEM 6 - SELECTED FINANCIAL DATA
                        --------------------------------

    The  information  under  the  caption   "Consolidated  Summary  of  Selected
Financial  Information"  on  Page 5 of  the  Company's  1998  Annual  Report  to
Stockholders is incorporated herein by reference.

                ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                ------------------------------------------------
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                  ---------------------------------------------

    The information under the caption  "Management's  Discussion and Analysis of
Financial  Condition  and  Results  of  Operations"  on  Pages  37 and 38 of the
Company's  1998  Annual  Report  to  Stockholders  is  incorporated   herein  by
reference.

      ITEM 7A - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
      --------------------------------------------------------------------

    The information under the caption "Quantitative and Qualitative  Disclosures
About Market  Risk" on Pages 38 and 39 of the  Company's  1998 Annual  Report to
stockholders is incorporated herein by reference.


              ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
              ----------------------------------------------------

    The  following   consolidated   financial  statements  of  the  Company  and
subsidiaries,  and the  independent  auditors'  report,  appearing  on  Pages 18
through 36 of the Company's 1998 Annual Report to  Stockholders  is incorporated
herein by reference:

<PAGE>

    Consolidated Balance Sheets on Page 18
    Consolidated Statements of Earnings on Page 19
    Consolidated Statements of Stockholders' Equity on Page 20
    Consolidated Statements of Comprehensive Earnings on Page 20
    Consolidated Statements of Cash Flows on Page 21
    Notes to Consolidated Financial Statements on Pages 22 through 35
    Independent Auditors' Report on Page 36



             ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
             ------------------------------------------------------
                     ON ACCOUNTING AND FINANCIAL DISCLOSURE
                     --------------------------------------

    There has been no change in the two most recent  fiscal  years nor has there
been any disagreements with the Company's  independent  accountants and auditors
on any matter of  accounting  principles  or practices  or  financial  statement
disclosure.



                                    PART III
                                    --------

          ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
          ------------------------------------------------------------

    For  information  concerning  this item, see "Election of Directors"  (Pages
3-7) and "Executive  Compensation"  (Pages 9-14) in the Proxy  Statement for the
Annual Meeting of  Shareholders  held February 25, 1999,  which was filed by the
Registrant  in  definitive  form with the  Commission on January 25, 1999 and is
incorporated herein by reference.


                        ITEM 11 - EXECUTIVE COMPENSATION
                        --------------------------------

    For  information  concerning this item see "Executive  Compensation"  (Pages
8-14) in the  Proxy  Statement  for the  Annual  Meeting  of  Shareholders  held
February 25, 1999, which was filed by the Registrant in definitive form with the
Commission on January 25, 1999 and is incorporated herein by reference.


    ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
    ------------------------------------------------------------------------

    For  information  concerning  this item see  "Security  Ownership of Certain
Beneficial  Owners" (Page 5) and "Security  Ownership of Management" (Page 7) in
the Proxy  Statement for the Annual  Meeting of  Shareholders  held February 25,
1999,  which was filed by the Registrant in definitive  form with the Commission
on January 25, 1999 and is incorporated herein by reference.


            ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
            --------------------------------------------------------

    For  information   concerning  this  item  see  "Certain   Transactions  and
Relationships"  (Pages 14-15) in the Proxy  Statement for the Annual  Meeting of
Shareholders  held  February  25,  1999,  which was filed by the  Registrant  in
definitive  form with the  Commission  on January 25,  1999 and is  incorporated
herein by reference.
<PAGE>


                                     PART IV
                                     -------

   ITEM 14 - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
   -------------------------------------------------------------------------

HANCOCK HOLDING COMPANY AND CONSOLIDATED SUBSIDIARIES
- -----------------------------------------------------
(a) 1. and 2. Consolidated Financial Statements:
- -----------------------------------------------

    The following have been  incorporated  herein from the Company's 1998 Annual
Report to Stockholders and are incorporated herein by reference:

    - Independent Auditors' Report
    - Consolidated Balance Sheets as of December 31, 1998 and 1997
    - Consolidated Statements of Earnings for the three years ended December
      31, 1998
    - Consolidated Statements of Stockholders' Equity for the three years
      ended December 31, 1998
    - Consolidated Statements of Comprehensive Earnings for the three years
      ended December 31, 1998
    - Consolidated Statements of Cash Flows for the three years ended
      December 31, 1998
    - Notes to Consolidated Financial Statements for the three years ended
      December 31, 1998

    All other  financial  statements  and  schedules are omitted as the required
information  is  inapplicable  or the required  information  is presented in the
consolidated financial statements or related notes.

(a) 3. Exhibits:
- ---------------

   (2.1) Agreement and Plan of Merger dated May 30, 1985 among  Hancock  Holding
         Company,  Hancock Bank and Pascagoula-Moss Point Bank (filed as Exhibit
         2 to the  Registrant's  Form 8-K dated  June 6,  1985 and  incorporated
         herein by reference).

   (2.2) Amendment dated July 9, 1985 to Agreement and Plan of Merger dated
         May 30, 1985 among Hancock Holding Company, Hancock Bank and Pascagoula
         -Moss Point Bank (filed as Exhibit 19 to Registrant's Form 10-Q for the
         quarter ended June 30, 1985 and incorporated herein by reference).

   (2.3) Stock Purchase  Agreement dated February 12, 1990 among Hancock Holding
         Company, Metropolitan Corporation and Metropolitan National Bank (filed
         as Exhibit 2.3 to  Registrant's  Form 10-K for the year ended  December
         31, 1989 and incorporated herein by reference).

   (2.4) Modified Purchase and Assumption  Agreement dated August 2, 1990, among
         Hancock  Bank  of   Louisiana   and  the  Federal   Deposit   Insurance
         Corporation,  receiver  of  American  Bank and Trust  Company  of Baton
         Rouge,  Louisiana (filed as Exhibit 2.1 to the  Registrant's  Form 10-Q
         for the  quarter  ended  June  30,  1990  and  incorporated  herein  by
         reference).

   (2.5) Agreement  and Plan of  Reorganization  dated  November 30, 1993 among
         Hancock  Holding  Company,  Hancock Bank of Louisiana  and First State
         Bank and Trust  Company of East Baton Rouge Parish,  Baker,  Louisiana
         (filed as Exhibit 2.5 to the Registrant's Form 10-K dated December 31,
         1993).

<PAGE>

   (2.6) Agreement and Plan of  Reorganization  dated July 6, 1994 among Hancock
         Holding Company and Washington Bancorp,  Franklinton,  Louisiana (filed
         as  Exhibit  2  to  the  Registrant's  Form  S-4,  Registration  Number
         33-56505, dated November 16, 1994).

   (2.7) Agreement  and Plan of  Reorganization  dated  August  20,  1994  among
         Hancock  Holding  Company and First  Denham  Bancshares,  Inc.,  Denham
         Springs,  Louisiana (filed as Exhibit 2 to the  Registrant's  Form S-4,
         Registration Number 33-56285, dated November 2, 1994).

   (2.8) Agreement and Plan of Reorganization  dated June 19, 1996 among Hancock
         Holding Company, Hancock Bank of Louisiana,  Community Bancshares, Inc.
         and Community State Bank,  Hammond Louisiana (filed as Exhibit 2 to the
         Registrant's Form S-4,  Registration Number 333- 11873, dated September
         12, 1996).

   (2.9) Agreement and Plan of Reorganization  dated July 31, 1997 among Hancock
         Holding Company, Hancock Bank of Louisiana and Southeast National Bank,
         Hammond,  Louisiana (filed as Exhibit 2 to the  Registrant's  Form S-4,
         Registration Number 333-14223, dated October 16, 1996).

  (2.10) Agreement  and Plan of  Reorganization  dated  February  28, 1997 among
         Hancock  Holding  Company,  Hancock  Bank  of  Louisiana  and  Commerce
         Corporation,  St.  Francisville,  Louisiana  (filed as Exhibit 2 to the
         Registrant's  Form S-4,  Registration  Number  323-26577,  dated May 6,
         1997).

  (2.11) Amended and Restated Agreement and Plan of Reorganization dated October
         15, 1998 among Hancock Holding  Company,  Hancock Bank of Louisiana and
         American  Security  Bancsharesof  Ville  Platte,  Inc.,  Ville  Platte,
         Louisiana   (filed  as  Exhibit  2  to  the   Registrant's   Form  S-4,
         Registration Number 333-67181, dated November 12, 1998).

   (3.1) Amended and Restated  Articles of Incorporation  dated November 8, 1990
         (filed as Exhibit 3.1 to the Registrant's  Form 10-K for the year ended
         December 31, 1990 and incorporated herein by reference).

   (3.2) Amended and Restated  Bylaws  dated  November 8, 1990 (filed as Exhibit
         3.2 to the Registrant's  Form 10-K for the year ended December 31, 1990
         and incorporated herein by reference).

   (3.3) Articles  of  Amendment  to the  Articles of  Incorporation  of Hancock
         Holding  Company,  dated  October 16, 1991 (filed as Exhibit 4.1 to the
         Registrant's Form 10-Q for the quarter ended September 30, 1991).

   (3.4) Articles of Correction,  filed with  Mississippi  Secretary of State on
         November 15, 1991 (filed as Exhibit 4.2 to the Registrant's Form 10-Q
         for the quarter ended September 30, 1991).

   (3.5) Articles  of  Amendment  to the  Articles of  Incorporation  of Hancock
         Holding Company, adopted February 13, 1992 (filed as Exhibit 3.5 to the
         Registrant's  Form  10-K  for the  year  ended  December  31,  1992 and
         incorporated herein by reference).

   (3.6) Articles of Correction,  filed with  Mississippi  Secretary of State on
         March 2, 1992 (filed as Exhibit 3.6 to the  Registrant's  Form 10-K for
         the year ended December 31, 1992 and incorporated herein by reference).

   (3.7) Articles of Amendment to the Articles of Incorporation adopted February
         20, 1997 (filed as Exhibit 3.7 to the  Registrant's  Form 10- K for the
         year ended December 31, 1996 and incorporated herein by reference).

<PAGE>

   (4.1) Specimen stock certificate  (reflecting change in par value from $10.00
         to  $3.33,  effective  March 6,  1989)  (filed  as  Exhibit  4.1 to the
         Registrant's  Form  10-Q  for the  quarter  ended  March  31,  1989 and
         incorporated herein by reference).

   (4.2) By executing this Form 10-K, the Registrant hereby agrees to deliver to
         the Commission  upon request copies of instruments  defining the rights
         of holders of  long-term  debt of the  Registrant  or its  consolidated
         subsidiaries  or its  unconsolidated  subsidiaries  for which financial
         statements  are  required to be filed,  where the total  amount of such
         securities  authorized  thereunder  does not  exceed 10  percent of the
         total assets of the Registrant and its  subsidiaries  on a consolidated
         basis.

  (10.1) 1996  Long  Term   Incentive   Plan  (filed  as  Exhibit  10.1  to  the
         Registrant's  Form  10-K for the year  ended  December  31,  1995,  and
         incorporated herein by reference).

  (10.2) Description of Hancock Bank Executive Supplemental  Reimbursement Plan,
         as amended  (filed as Exhibit 10.2 to the  Registrant's  Form 10- K for
         the  year  ended  December  31,  1996,  and   incorporated   herein  by
         reference).

  (10.3) Description of Hancock Bank  Automobile  Plan (filed as Exhibit 10.3 to
         the  Registrant's  Form 10-K for the year ended  December 31, 1996, and
         incorporated herein by reference).

  (10.4) Description of Deferred  Compensation  Arrangement for Directors (filed
         as  Exhibit  10.4 to the  Registrant's  Form  10-K for the  year  ended
         December 31, 1996, and incorporated herein by reference).

  (10.5) Site  Lease  Agreement  between  Hancock  Bank  and  City of  Gulfport,
         Mississippi  dated as of March 1, 1989  (filed as  Exhibit  10.4 to the
         Registrant's  Form  10-K  for the  year  ended  December  31,  1989 and
         incorporated herein by reference).

  (10.6) Project  Lease  Agreement  between  Hancock  Bank and City of Gulfport,
         Mississippi  dated as of March 1, 1989  (filed as  Exhibit  10.5 to the
         Registrant's  Form  10-K  for the  year  ended  December  31,  1989 and
         incorporated herein by reference).

  (10.7) Deed of Trust  dated as of March 1, 1989 from  Hancock  Bank to Deposit
         Guaranty  National  Bank  as  trustee  (filed  as  Exhibit  10.6 to the
         Registrant's  Form  10-K  for the  year  ended  December  31,  1989 and
         incorporated herein by reference).

  (10.8) Trust  Indenture  between  City of  Gulfport,  Mississippi  and Deposit
         Guaranty National Bank dated as of March 1, 1989 (filed as Exhibit 10.7
         to the Registrant's  Form 10-K for the year ended December 31, 1989 and
         incorporated herein by reference).

  (10.9) Guaranty  Agreement  dated as of March 1,  1989  from  Hancock  Bank to
         Deposit Guaranty National Bank as trustee (filed as Exhibit 10.8 to the
         Registrant's  Form  10-K  for the  year  ended  December  31,  1989 and
         incorporated herein by reference).

<PAGE>

 (10.10) Bond Purchase Agreement dated as of February 23, 1989 among Hancock
         Bank, J. C. Bradford & Co. and City of Gulfport, Mississippi (filed
         as Exhibit 10.9 to the Registrant's Form 10-K for the year ended
         December 31, 1989 and incorporated herein by reference).

   (13)  Annual  Report  to  Stockholders  for  year  ending  December  31, 1998
         (furnished for the  information  of the  Commission only and not deemed
         "filed" except for those portions  which are  specifically incorporated
         herein by reference).

   (21)  Proxy Statement for the  Registrant's Annual Meeting of Shareholders on
         February  25, 1999  (deemed  "filed" for the purposes of this Form 10-K
         only for those portions which are  specifically incorporated  herein by
         reference).

   (22)  Subsidiaries of the Registrant.

                               Jurisdiction              Holder of
Name                         of Incorporation        Outstanding Stock (1)
- ----                         ----------------        ---------------------
Hancock Bank                    Mississippi          Hancock Holding Company
Hancock Bank of Louisiana       Louisiana            Hancock Holding Company
Hancock Bank Securities
  Corporation                   Mississippi          Hancock Bank
Hancock Insurance Agency        Mississippi          Hancock Bank
Hancock Investment Services,
  Inc.                          Mississippi          Hancock Bank
Town Properties, Inc.           Mississippi          Hancock Bank
The Gulfport Building, Inc.
 of Mississippi                 Mississippi          Hancock Bank
Harrison Finance Company        Mississippi          Hancock Bank
Hancock Mortgage Corporation    Mississippi          Hancock Bank and
                                                     Hancock Bank Securities
                                                       Corporation
Harrison Life Insurance         Mississippi          79% owned by Hancock
 Company                                               Bank


   (1)  All are 100% owned except as indicated.



  (23)  Independent Auditors' Consent

  (27)  Financial Data Schedule.

(b) Reports on Form 8-K:
- -----------------------
        No reports on Form 8-K were filed  during the last quarter of the period
covered by this report.

(c):
- ---
        The  response  to this  portion  of Item 14 is  submitted  as a separate
section of this report.

(d):
- ---
        Not applicable.

<PAGE>
                                   SIGNATURES
                                   ----------

        Pursuant to the  requirements  of Section 13 or 15(d) 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.

                                       HANCOCK HOLDING COMPANY


DATE    March 29, 1999                   /s/ Leo W. Seal, Jr.
     --------------------              ----------------------------------
                                       By Leo W. Seal, Jr., President and
                                       Chief Executive Officer

        Pursuant to the  requirements  of the  Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities and on the dates indicated.


 /s/ Leo W. Seal, Jr.            President, Chief Executive   March 29, 1999
- ------------------------------   Officer (Principal Executive
 Leo W. Seal, Jr.                Officer) and Director


 /s/ Joseph F. Boardman, Jr.     Director,                    March 29, 1999
- ------------------------------   Chairman of the Board
 Joseph F. Boardman, Jr.


 /s/ George A. Schloegel         Director,                    March 29, 1999
- ------------------------------   Vice Chairman of the Board
 George A. Schloegel


                                 Director                     March 29, 1999
- ------------------------------
 Thomas W. Milner, Jr.


 /s/ Dr. Homer C. Moody, Jr.     Director                     March 29, 1999
- ------------------------------
 Dr. Homer C. Moody, Jr.


                                 Director                     March 29, 1999
- ------------------------------
 James B. Estabrook, Jr.


 /s/ Charles H. Johnson          Director                     March 29, 1999
- ------------------------------
 Charles H. Johnson


 /s/ L. A. Koenenn, Jr.          Director                     March 29, 1999
- ------------------------------
 L. A. Koenenn, Jr.


 /s/ Victor Mavar                Director                     March 29, 1999
- ------------------------------
 Victor Mavar


 /s/ Carl J. Chaney              Assistant Secretary and      March 29, 1999
- ------------------------------   Chief Fiancial Officer
 Carl J. Chaney                  (Principal Financial and
                                 Accounting Officer)




                    Hancock Holding Company and Subsidiaries
                              Financial Highlights

(amounts in thousands, except per share data)

                                         At and For the Years Ended December 31,
                                         ---------------------------------------
                                                      1998        1997  % Change
                                                  --------    --------  --------
Earnings Data:
  Net interest income                            $ 111,917   $ 109,761      1.96
  Provision for loan losses                          6,229       6,399    (2.66)
  Earnings before income taxes and cumulative
    effect of accounting change                     44,237      47,976    (7.79)
  Net earnings                                      30,960      30,624     1.10 

Per Share Data:
  Earnings before cumulative effect
    of accounting change:
      Basic                                      $    2.79   $    2.82    (1.06)
      Diluted                                         2.78        2.82    (1.42)
  Net earnings:
      Basic                                           2.90        2.82     2.84 
      Diluted                                         2.89        2.82     2.48 
  Cash dividends paid                                 1.00        1.00        -
  Book value (period end)                            27.29       26.44     3.21 
  Weighted average number of shares outstanding     10,693      10,870    (1.63)
  Number of shares outstanding                      10,508      10,916    (3.74)

Balance Sheet Data (period end):
  Securities                                   $ 1,244,369 $ 1,079,995    15.22 
  Loans, net of unearned income                  1,305,555   1,220,630     6.96 
  Allowance for loan losses                         21,800      21,000     3.81 
  Total assets                                   2,814,695   2,537,957    10.90 
  Total deposits and deposit-related liabilities 2,514,798   2,233,181    12.61 
  Long-term bonds and notes                              -       1,279  (100.00)
  Total stockholders' equity                       286,807     288,573    (0.61)

Balance Sheet Data (average):
  Securities                                   $ 1,184,698 $   984,203    20.37 
  Loans, net of unearned income                  1,243,617   1,201,381     3.52 
  Allowance for loan losses                         21,040      20,410     3.09 
  Total assets                                   2,696,107   2,442,953    10.36 
  Total deposits and deposit-related liabilities 2,390,036   2,155,189    10.90 
  Long-term bonds and notes                            586       1,369   (57.20)
  Total stockholders' equity                       289,878     271,303     6.85 

Performance Ratios (%):
  Return on average assets                            1.15        1.25    (8.00)
  Return on average assets, excluding
    cumulative effect of accounting change            1.11        1.25   (11.20)
  Return on average equity                           10.68       11.29    (5.40)
  Return on average equity, excluding cumulative                                
    effect of accounting change                      10.28       11.29    (8.95)
  Allowance for loan losses to period-end loans       1.67        1.72    (2.91)
  Allowance for loan losses to non-performing loans 364.43      417.33   (12.68)
  Net charge-offs to average loans                    0.44        0.50   (12.00)
  Net interest margin (1)                             4.67        5.03    (7.16)

Regulatory Capital Ratios (%):                                       Requirement
                                                                     -----------
  Tier I leveraged                                    9.69       10.41     3.00 
  Tier I risk-based                                  16.88       19.08     4.00 
  Total risk-based                                   17.41       20.33     8.00 


(1) Fully taxable equivalent basis (FTE).


<PAGE>

                    Hancock Holding Company and Subsidiaries
             Consolidated Summary of Selected Financial Information

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

                                       At and For the Years Ended December 31,
                                -----------------------------------------------------------------------------
                                     1998            1997            1996            1995            1994
                                ------------    ------------    ------------    ------------    -------------
Interest Income:

<S>                             <C>             <C>             <C>             <C>             <C>         
  Loans                         $    118,502    $    115,038    $    104,961    $     95,213    $     80,157
  Federal funds sold                   3,090           2,733           5,580           5,820           3,831
  Other investments                   72,067          63,688          58,863          58,083          49,882
                                ------------    ------------    ------------    ------------    -------------
    Total interest income            193,659         181,459         169,404         159,116         133,870
                                ------------    ------------    ------------    ------------    -------------

Interest Expense:
  Deposits                            74,464          66,150          60,625          57,612          48,193
  Federal funds purchased and
    securities sold under
    agreements to repurchase           7,217           5,383           4,013           3,082           1,472
  Bonds, notes and other                  61             165             166             468             332
                                ------------    ------------    ------------    ------------    -------------
    Total interest expense            81,742          71,698          64,804          61,162          49,997
                                ------------    ------------    ------------    ------------    -------------
       Net Interest Income           111,917         109,761         104,600          97,954          83,873
Provision for loan losses              6,229           6,399           6,154           4,425           1,998
                                ------------    ------------    ------------    ------------    -------------
  Net interest income after
    provision for loan losses        105,688         103,362          98,446          93,529          81,875
Non-interest income                   32,331          32,168          28,421          26,709          22,788
Non-interest expense                  93,782          87,554          80,094          80,156          71,040
                                ------------    ------------    ------------    ------------    -------------
  Earnings before income taxes
    and cumulative effect of
    accounting change                 44,237          47,976          46,773          40,082          33,623
Income taxes                          14,428          17,352          15,170          13,065          10,493
                                ------------    ------------    ------------    ------------    -------------
  Earnings before cumulative
    effect of accounting change       29,809          30,624          31,603          27,017          23,130
Cumulative effect of accounting
    change                             1,151               -               -               -               -
                                ------------    ------------    ------------    ------------    -------------
  Net Earnings                  $     30,960    $     30,624    $     31,603    $     27,017    $     23,130
                                ============    ============    ============    ============    =============


Per Common Share*:
  Earnings before cumulative
    effect of accounting change:
       Basic                    $       2.79    $       2.82    $       3.08    $       2.65    $        2.48
       Diluted                          2.78            2.82            3.08            2.65             2.48
  Net earnings:
       Basic                            2.90            2.82            3.08            2.65             2.48
       Diluted                          2.89            2.82            3.08            2.65             2.48
  Cash dividends paid                   1.00            1.00            0.88            0.84             0.80
Weighted average number of shares*:
       Basic                          10,693          10,870          10,277          10,181            9,314
       Diluted                        10,705          10,877          10,277          10,181            9,314
Return on average assets                1.15%           1.25%           1.38%           1.22%            1.13%
Dividend payout                        34.48%          35.46%          28.57%          31.70%           32.26%

Balance Sheet Data:
  Total assets                  $   2,814,695   $  2,537,957    $  2,289,582    $  2,234,286    $   2,026,929
  Total deposits and deposit-
    related liabilities             2,514,798      2,233,181       2,014,185       1,991,069        1,800,810
  Total long-term bonds and notes           -          1,279           1,050           2,035            2,955
  Stockholders' equity                286,807        288,573         261,938         224,179          182,277

<FN>
* Per common share data is based on the weighted average number of shares after
giving retroactive effect for a 15% stock dividend in December 1996. Actual cash
dividends paid in 1996, 1995 and 1994 were $1.00, $0.96 and $0.92, respectively.
</FN>
</TABLE>

<PAGE>


                    Hancock Holding Company and Subsidiaries
                             Description of Business

Hancock Holding Company (the Company) is a bank holding company headquartered in
Gulfport, Mississippi with total consolidated assets of approximately $2.8
billion at December 31, 1998. The Company operates a total of 81 banking offices
and over 125 automated teller machines (ATMs) in the states of Mississippi and
Louisiana through two wholly-owned bank subsidiaries, Hancock Bank, Gulfport,
Mississippi and Hancock Bank of Louisiana, Baton Rouge, Louisiana (the Banks).

The Banks are community oriented and focus primarily on offering commercial,
consumer and mortgage  loans in addition to deposit services to individuals and
small to middle market businesses in their respective market areas.  The
Company's operating strategy is to provide its customers with the financial
sophistication and breadth of products of a regional bank, while successfully
retaining the local appeal and level of service of a community bank.

Summary of Quarterly Operating Results (1)
(in thousands, except per share data)
<TABLE>
<CAPTION>

                                                             1998                                          1997
                                       ---------------------------------------------   ---------------------------------------------
                                          First      Second       Third     Fourth        First     Second      Third      Fourth
                                       ---------  ----------  ----------  ----------   ---------   ---------  ---------  -----------

<S>                                    <C>        <C>         <C>         <C>          <C>         <C>        <C>        <C>     
Interest income (2)                    $ 48,589   $  48,809   $  49,863   $  50,608    $ 44,352    $ 45,743   $ 46,440   $ 47,588
Interest expense                        (19,217)    (20,796)    (21,223)    (20,506)    (17,003)    (17,783)   (18,158)   (18,754)
                                       ---------  ----------  ----------  ----------   ---------   ---------  ---------  -----------
  Net interest income                    29,372      28,013      28,640      30,102      27,349      27,960     28,282     28,834
Provision for loan losses                (1,359)       (929)     (1,203)     (2,738)       (836)     (1,508)    (2,993)    (1,062)
Non-interest income                       7,311       8,287       8,147       8,586       7,686       8,130      8,485      7,867
Non-interest expense                    (22,270)    (21,717)    (24,314)    (25,481)    (21,318)    (21,137)   (22,617)   (22,483)
Taxable equivalent adjustment              (846)     (1,032)     (1,124)     (1,208)       (600)       (627)      (680)      (757)
                                       ---------  ----------  ----------  ----------   ---------   ---------  ---------  -----------
  Earnings before income taxes and
   cumulative effect of accounting
      change                             12,208      12,622      10,146       9,261      12,281      12,818     10,477     12,399
Income taxes                             (4,155)     (4,087)     (3,297)     (2,889)     (4,024)     (4,625)    (3,790)    (4,912)
                                       ---------  ----------  ----------  ----------   ---------   ---------  ---------  -----------
  Earnings before cumulative effect
    of accounting change                  8,053       8,535       6,849       6,372       8,257       8,193      6,687      7,487
Cumulative effect of accounting change        -           -           -       1,151           -           -          -          -
                                       ---------  ----------  ----------  ----------   ---------   ---------  ---------  -----------
  Net earnings                         $  8,053   $   8,535   $   6,849   $   7,523    $  8,257    $  8,193   $  6,687   $  7,487
                                       =========  ==========  ==========  ==========   =========   =========  =========  ===========

Basic earnings per share:
  Before cumulative effect of
    accounting change                  $   0.74   $    0.78   $    0.66   $    0.61    $   0.76    $   0.76   $   0.61   $   0.69
  Net earnings                         $   0.74   $    0.78   $    0.66   $    0.72    $   0.76    $   0.76   $   0.61   $   0.69
Diluted earnings per share:
  Before cumulative effect of
    accounting change                  $   0.74   $    0.78   $    0.65   $    0.61    $   0.76    $   0.76   $   0.61   $   0.69
  Net earnings                         $   0.74   $    0.78   $    0.65   $    0.72    $   0.76    $   0.76   $   0.61   $   0.69

<FN>

(1) Certain quarterly amounts have been reclassified to conform with current
    presentation.
(2) Fully taxable equivalent basis (FTE).
</FN>
</TABLE>

<PAGE>

Market Information
The Company's common stock trades on the Nasdaq Stock Market under the symbol
"HBHC" and is quoted in publications under "HancHd". The following table sets
forth the high and low sale prices of the Company's common stock as reported on
the Nasdaq Stock Market. These prices do not reflect retail mark-ups, mark-downs
or commissions.


                                                                Cash
                                        High        Low       Dividends
                                        Sale        Sale        Paid
                                      -------     -------    -----------
               1998
                   1st quarter        $ 62.75     $ 58.88      $ 0.25
                   2nd quarter        $ 63.50     $ 52.50      $ 0.25
                   3rd quarter        $ 55.50     $ 45.25      $ 0.25
                   4th quarter        $ 49.50     $ 40.88      $ 0.25

               1997
                   1st quarter        $ 42.50     $ 39.25      $ 0.25
                   2nd quarter        $ 49.00     $ 39.50      $ 0.25
                   3rd quarter        $ 51.50     $ 46.00      $ 0.25
                   4th quarter        $ 63.25     $ 50.12      $ 0.25


There were 5,471 holders of record of common stock of the Company at January 4,
1999 and 11,072,770 shares issued. On January 4, 1999, the high and low sale
prices of the Company's common stock as reported on the Nasdaq Stock Market were
$46.50 and $45.00, respectively. The principal source of funds to the Company to
pay cash dividends are the dividends received from the Banks. Consequently,
dividends are dependent upon earnings, capital needs, regulatory policies and
statutory limitations affecting the Banks. Federal and state banking laws and
regulations restrict the amount of dividends and loans a bank may make to its
parent company. Dividends paid to the Company by Hancock Bank are subject to
approval by the Commissioner of Banking and Consumer Finance of the State of
Mississippi. The Company's management does not expect regulatory restrictions to
affect its policy of paying cash dividends. Although no assurance can be given
that Hancock Holding Company will continue to declare and pay regular quarterly
cash dividends on its common stock, the Company has paid regular cash dividends
since 1937.

Acquisitions
On April 29, 1994, the Company merged Hancock Bank of Louisiana, a wholly-owned
subsidiary of the Company, with First State Bank and Trust Company of East Baton
Rouge Parish (Baker), Baker, Louisiana. On February 1, 1995, the Company merged
Hancock Bank of Louisiana with Washington Bank and Trust Company (Washington),
Franklinton, Louisiana. These mergers were accounted for using the pooling-of-
interests method and all prior years' financial information has been restated.

On January 13, 1995, the Company acquired First Denham Bancshares, Inc., Denham
Springs, Louisiana, which owned 100% of the stock of First National Bank of
Denham Springs (Denham). On November 15, 1996, the Company acquired Community
Bancshares, Inc. (Community), Independence, Louisiana, which owned 100% of the
stock of Community State Bank. On January 17, 1997, the Company acquired
Southeast National Bank (Southeast), Hammond, Louisiana, and on July 15, 1997,
the Company acquired Commerce Corporation, Inc. (Commerce), St. Francisville,
Louisiana, which owned 100% of the stock of Bank of Commerce and Trust Company.
The transactions were accounted for using the purchase method of accounting and
the results of operations since acquisition are included in the consolidated
statements of earnings.  The excess of the purchase price over the value of net
tangible assets acquired in each transaction was assigned to goodwill and is
being amortized over 15 years.

<PAGE>

                    Hancock Holding Company and Subsidiaries
                          Consolidated Balance Sheets

                                                           December 31,
                                                --------------------------------
                                                      1998             1997
                                                ---------------  ---------------
Assets:
     Cash and due from banks                    $  161,293,659   $  113,124,897
     Interest-bearing time deposits with
       other banks                                      96,000        2,067,500
     Securities available for sale
       (amortized cost of $462,876,000
       and $163,531,000)                           463,120,442      163,633,434
     Securities held to maturity
       (fair value of $790,379,000 and
       $924,958,000)                               781,248,857      916,361,847
     Federal funds sold                                      -       35,500,000
     Loans                                       1,330,283,979    1,245,355,439
       Less:
         Allowance for loan losses                 (21,800,000)     (21,000,000)
         Unearned income                           (24,729,271)     (24,725,896)
                                                ---------------  ---------------
           Loans, net                            1,283,754,708    1,199,629,543
     Property and equipment, net                    44,546,636       42,810,352
     Other real estate                               2,245,711        2,357,399
     Accrued interest receivable                    23,798,439       20,976,878
     Goodwill and other intangibles                 26,449,170       28,632,744
     Other assets                                   28,141,852       12,861,951
                                                ---------------  ---------------

       Total Assets                            $ 2,814,695,474  $ 2,537,956,545
                                               ================ ================


Liabilities and Stockholders' Equity:
     Deposits:
       Non-interest bearing demand             $   546,684,623  $   462,730,852
       Interest-bearing savings, NOW,
         money market and time                   1,827,905,922    1,599,916,793
                                               ---------------- ----------------
       Total deposits                            2,374,590,545    2,062,647,645
     Securities sold under agreements to
       repurchase                                  140,207,246      170,533,618
     Other liabilities                              13,090,483       14,922,683
     Long-term bonds and notes                               -        1,279,402
                                               ---------------- ----------------
         Total Liabilities                       2,527,888,274    2,249,383,348
     Commitments and contingencies
       (notes 11 and 12)                                     -                -
     Stockholders' equity:
       Common stock - $3.33 par value per
         share; 75,000,000 shares authorized,
         11,072,770 shares issued                   36,872,324       36,872,324
       Capital surplus                             200,536,282      200,766,498
       Retained earnings                            71,498,714       51,401,100
       Unrealized gain on securities available
         for sale, net of deferred taxes               158,878           65,742
       Unearned compensation                        (1,009,949)        (532,467)
       Treasury stock, 402,409 shares, at cost     (21,249,049)               -
                                               ----------------  ---------------
         Total Stockholders' Equity                286,807,200      288,573,197
                                               ----------------  ---------------


           Total Liabilities and Stockholders'
             Equity                            $ 2,814,695,474  $ 2,537,956,545
                                               ================ ================

See notes to consolidated financial statements.

<PAGE>
                    Hancock Holding Company and Subsidiaries
                      Consolidated Statements of Earnings

                                                Years Ended December 31,
                                   ---------------------------------------------
                                          1998           1997           1996
                                   ---------------  -------------- -------------
Interest Income:
  Loans                            $  118,502,095   $ 115,037,735  $ 104,960,423
  U.S. Treasury securities             14,469,447      14,733,156     13,567,085
  Obligations of U.S. government
    agencies                           29,962,683      34,699,383     34,885,873
  Obligations of states and
    political subdivisions              6,864,947       4,150,307      3,543,436
  Federal funds sold                    3,089,792       2,733,341      5,580,275
  Other investments                    20,769,588      10,105,014      6,866,644
                                   ---------------  -------------- -------------
    Total interest income             193,658,552     181,458,936    169,403,736
                                   ---------------  -------------- -------------
Interest Expense:
  Deposits                             74,463,671      66,149,396     60,624,862
  Federal funds purchased and
    securities sold under
    agreements to repurchase            7,216,677       5,383,358      4,013,259
  Bonds and notes                          61,483         165,449        165,840
                                   ---------------  -------------- -------------
    Total interest expense             81,741,831      71,698,203     64,803,961
                                   ---------------  -------------- -------------
  Net Interest Income                 111,916,721     109,760,733    104,599,775
Provision for loan losses               6,228,965       6,399,481      6,153,753
                                   ---------------  -------------- -------------
  Net interest income after
    provision for loan losses         105,687,756     103,361,252     98,446,022
Non-Interest Income:
  Service charges on deposit
    accounts                           19,164,074      18,528,677     16,877,678
  Other service charges,
    commissions and fees               10,161,475       9,775,185      8,907,368
  Securities gains, net                   167,139         278,651         30,531
  Other                                 2,838,834       3,586,377      2,605,950
                                   ---------------  -------------- -------------
    Total non-interest income          32,331,522      32,168,890     28,421,527
                                   ---------------  -------------- -------------
Non-Interest Expense:
  Salaries and employee benefits       50,832,743      46,472,455     42,384,113
  Net occupancy expense of premises     5,559,608       4,882,277      4,764,473
  Equipment rentals, depreciation
    and maintenance                     7,707,028       7,259,428      7,365,090
  Amortization of intangibles           2,404,914       2,281,666      2,330,082
  Other                                27,278,170      26,658,497     23,250,787
                                    --------------  -------------- -------------
    Total non-interest expense         93,782,463      87,554,323     80,094,545
                                    --------------  -------------- -------------
      Earnings before income taxes
        and cumulative effect of
        accounting change              44,236,815      47,975,819     46,773,004
Income taxes                           14,427,427      17,351,400     15,170,000
                                    --------------  -------------- -------------
  Earnings before cumulative effect
    of accounting change               29,809,388      30,624,419     31,603,004
Cumulative effect of accounting
  change                                1,150,811               -              -
                                   ---------------  -------------- -------------
  Net Earnings                     $   30,960,199   $  30,624,419  $  31,603,004
                                   ===============  ============== =============


Basic earnings per common share:
  Before cumulative effect of
    accounting change              $         2.79   $        2.82  $        3.08
  Cumulative effect of accounting
    change                                   0.11               -              -
                                   ---------------  -------------- -------------
      Net Earnings                 $         2.90   $        2.82  $        3.08
                                   ===============  ============== =============

  Diluted earnings per common
    share:
      Before cumulative effect of
        accounting change          $         2.78   $        2.82  $        3.08
      Cumulative effect of
        accounting change                    0.11               -              -
                                   ---------------  -------------- -------------
          Net Earnings             $         2.89   $        2.82  $        3.08
                                   ===============  ============== =============

See notes to consolidated financial statements.
<PAGE>
                    Hancock Holding Company and Subsidiaries
                Consolidated Statements of Stockholders' Equity
<TABLE>
<CAPTION>

                                                           Years Ended December 31, 1998, 1997 and 1996
                                 ---------------------------------------------------------------------------------------------------
                                                                                           Unrealized
                                        Common Stock                                       Gain (Loss)
                                 ------------------------                                 on Securities
                                   Shares                      Capital        Retained    Available For     Unearned       Treasury
                                   Issued       Amount         Surplus        Earnings      Sale, Net     Compensation      Stock
                                 ----------  ------------  -------------  -------------   ------------- --------------  ------------

<S>                               <C>        <C>           <C>            <C>             <C>           <C>             <C>        
Balance, January 1, 1996          9,021,949  $ 30,043,090  $ 130,000,000  $  63,823,349   $ 312,078     $          -    $         -
  Net earnings                                                               31,603,004
  Cash dividends - $0.88 per
    share                                                                    (9,193,395)
  Change in unrealized gain
   (loss) on securities
   available for sale, net                                                                 (944,839)
  15% stock dividend              1,351,960     4,502,027     49,914,363    (54,416,390)
  Acquisition of Community
    accounted for as a purchase     513,393     1,709,599     14,585,059
                                 ----------  ------------  -------------- --------------  ----------    ------------- --------------
Balance, December 31, 1996       10,887,302    36,254,716    194,499,422     31,816,568    (632,761)               -              -
  Net earnings                                                               30,624,419
  Cash dividends - $1.00 per
    share                                                                   (11,039,887)
  Change in unrealized gain
    (loss) on securities
    available for sale, net                                                                 698,503
  Acquisition of Southeast
    accounted for as a purchase     120,900       402,597      3,486,530
  Acquisition of Commerce
    accounted for as a purchase      64,568       215,011      2,780,546
  Transactions relating to
    restricted stock grants, net                                                                            (532,467)
                                 ----------  ------------  -------------- --------------  ----------    ------------- --------------
Balance, December 31, 1997       11,072,770    36,872,324    200,766,498     51,401,100      65,742         (532,467)             -
  Net earnings                                                               30,960,199
  Cash dividends - $1.00 per
    share                                                                   (10,862,585)
  Change in unrealized gain
    (loss) on securities
    available for sale, net                                                                  93,136
  Transactions relating to
    restricted stock grants, net                                                                            (477,482)
  Purchase of treasury stock, net                               (230,216)                                               (21,249,049)
                                 ----------  ------------  -------------- --------------  ----------    ------------- --------------
Balance, December 31, 1998       11,072,770  $ 36,872,324  $ 200,536,282  $  71,498,714   $ 158,878     $ (1,009,949) $ (21,249,049)
                                 ==========  ============  ============== ==============  ==========    ============= ==============
</TABLE>


                    Hancock Holding Company and Subsidiaries
               Consolidated Statements of Comprehensive Earnings
 
                                              Years Ended December 31,
                                     -------------------------------------------
                                         1998           1997           1996
                                     -------------  -------------  -------------
Net earnings                         $ 30,960,199   $ 30,624,419   $ 31,603,004
Other comprehensive earnings (loss):
    Unrealized gain (loss) on
      securities
        available for sale, net:
          Unrealized holding gains
            (losses) arising during
             the year                     114,136        879,503       (924,839)
          Less reclassification
            adjustment for gains
            included in net earnings      (21,000)      (181,000)       (20,000)
                                     -------------  -------------  -------------
              Total other
                comprehensive
                earnings (loss)            93,136        698,503       (944,839)
                                     -------------  -------------  -------------
                  Total
                    Comprehensive
                    Earnings         $ 31,053,335   $ 31,322,922   $ 30,658,165
                                     =============  =============  =============

See notes to consolidated financial statements.

<PAGE>


                    Hancock Holding Company and Subsidiaries
                     Consolidated Statements of Cash Flows


                                                   Years Ended December 31,
                                       -----------------------------------------
                                             1998         1997          1996
                                       ------------- ------------- -------------
Cash Flows from Operating Activities:
Net earnings                           $ 30,960,199  $ 30,624,419  $ 31,603,004
Adjustments to reconcile net earnings
  to net cash provided by operating
    activities:
  Depreciation                             5,188,749     4,705,432    4,818,532
  Provision for loan losses                6,228,965     6,399,481    6,153,753
  Provision for deferred income taxes       (435,000)     (395,000)    (754,000)
  Cumulative effect of accounting change
    (before income taxes)                 (1,863,662)            -            -
  Gains on sales of securities              (167,139)     (278,651)     (30,531)
  Increase in interest receivable         (2,821,561)     (282,032)    (117,042)
  Amortization of intangible assets        2,404,914     2,281,666    2,330,082
  Increase (decrease) in interest payable    847,700        14,102     (215,863)
  Other, net                              (6,894,964)    1,140,190     (834,320)
                                       -------------- ------------- ------------
    Net cash provided by operating
      activities                          33,448,201    44,209,607   42,953,615
                                       -------------- ------------- ------------

Cash Flows from Investing Activities:
  Net decrease (increase) in interest-
    bearing time deposits                  1,971,500    (2,056,716)   1,395,000
  Proceeds from maturities of securities
     held to maturity                    225,302,135   261,488,556  372,251,124
  Purchase of securities held to
     maturity                            (99,464,050) (359,318,934)(375,169,554)
  Proceeds from sales and maturities of
    trading and available-for-sale
    securities                            83,297,803    31,441,417   25,122,385
  Purchase of securities available for
    sale                                (375,620,262)  (97,379,020) (34,102,782)
  Net decrease (increase) in federal
    funds sold                            35,500,000   (18,525,000) 147,175,000
  Net increase in loans                  (91,010,541)  (11,363,057)(109,554,135)
  Purchase of property, equipment and
    software, net                        (12,675,267)   (5,206,091)  (5,029,439)
  Proceeds from sales of other real
    estate                                   802,512     1,737,568    1,169,568
  Net cash received in connection with
    purchase transactions                          -     2,288,000      201,830
                                       -------------- ------------- ------------
      Net cash (used) provided by
        investing activities            (231,896,170) (196,893,277)  23,458,997
                                       -------------- ------------- ------------

Cash Flows from Financing Activities:
  Net increase (decrease) in deposits    311,942,900    75,490,602  (82,051,076)
  Dividends paid                         (10,862,585)  (11,039,887)  (9,193,395)
  Treasury stock transactions, net       (22,857,810)            -            -
  Repayments of long-term bonds and
    notes                                 (1,279,402)   (1,050,000)    (985,000)
  Net (decrease) increase in federal
    funds purchased, securities sold
      under agreements to repurchase
      and other temporary funds          (30,326,372)   82,924,580   21,023,725
                                       -------------- ------------- ------------
        Net cash provided (used) by
          financing activities           246,616,731   146,325,295  (71,205,746)
                                       -------------- ------------- ------------

        Net increase (decrease) in cash
          and due from banks              48,168,762    (6,358,375)  (4,793,134)
Cash and due from banks, beginning       113,124,897   119,483,272  124,276,406
                                       ------------- ------------- -------------
  Cash and due from banks, ending      $ 161,293,659 $ 113,124,897 $119,483,272
                                       ============= ============= =============

Supplemental Information
  Income taxes paid                    $  16,460,355 $  16,410,052 $ 17,185,000
  Interest paid                           80,894,131    71,684,101   65,019,824

See notes to consolidated financial statements.


<PAGE>

                    Hancock Holding Company and Subsidiaries
                   Notes to Consolidated Financial Statements


NOTE 1 - BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of Business
     Hancock Holding Company (the Company) is a bank holding company
headquartered in Gulfport, Mississippi operating in the states of Mississippi
and Louisiana through two wholly-owned bank subsidiaries, Hancock Bank,
Gulfport, Mississippi and Hancock Bank of Louisiana, Baton Rouge, Louisiana (the
Banks). The Banks are community oriented and focus primarily on offering
commercial, consumer and mortgage loans and deposit services to individuals and
small to middle market businesses in their respective market areas. The
Company's operating strategy is to provide its customers with the financial
sophistication and breadth of products of a regional bank, while successfully
retaining the local appeal and level of service of a community bank.

Summary of Significant Accounting Policies
     The accounting and reporting policies of the Company conform with generally
accepted accounting principles and general practices within the banking
industry. The following is a summary of the more significant of those policies.
     Consolidation - The consolidated financial statements of the Company
include the accounts of the Company, the Banks and other subsidiaries.
Significant intercompany transactions and balances have been eliminated in
consolidation.
     Comprehensive Income - The Company adopted Statement of Financial
Accounting Standards No. 130 "Reporting Comprehensive Income" (SFAS No. 130)
effective January 1, 1998 and has provided the required information for all
periods presented. SFAS No. 130 establishes standards for reporting and display
of comprehensive income and its major components. Comprehensive income includes
net earnings and other comprehensive income which, in the case of the Company,
includes only unrealized gains and losses on securities available for sale.
     Use of Estimates - In preparing the financial statements in conformity with
generally accepted accounting principles, management is required to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ significantly from
those estimates. The determination of the allowance for loan losses is a
material estimate that is particularly subject to significant change.
     Cash - For the purpose of presentation in the statements of cash flows,
cash and cash equivalents are defined as those amounts included in the balance
sheet caption "Cash and Due from Banks".
     Securities - Securities have been classified into one of three categories:
trading, available-for-sale, or held-to-maturity. Management determines the
appropriate classification of debt securities at the time of purchase and re-
evaluates this classification periodically. Trading account securities are held
for resale in anticipation of short-term market movements. Debt securities are
classified as held to maturity when the Company has the positive intent and
ability to hold the securities to maturity. Securities not classified as held to
maturity or trading are classified as available for sale.
     With the exception of securities reclassified from held to maturity to
trading and subsequently sold upon adoption of Statement of Financial Accounting
Standards No. 133 "Accounting for Derivative Instruments and Hedging Activities"
(SFAS No.133), the Company had no trading account securities during the three
years ended December 31, 1998.
     Held-to-maturity securities are stated at amortized cost. Available-for-
sale securities are stated at fair value with unrealized gains and losses, net
of income taxes, reported as a separate component of stockholders' equity until
realized.
     The amortized cost of debt securities classified as held to maturity or
available for sale is adjusted for amortization of premiums and accretion of
discounts to maturity or, in the case of mortgage-backed securities, over the
estimated life of the security. Amortization, accretion and accrued interest are
included in interest income on securities. Realized gains and losses, and
declines in value judged to be other than temporary, are included in net
securities gains and losses. Gains and losses on the sale of securities
available for sale are determined using the specific-identification method.
     Derivative Instruments - Effective October 1, 1998, the Company adopted
SFAS No. 133. The Statement was issued in June 1998 and requires the Company to
recognize all derivatives as either assets or liabilities in the Company's
balance sheet and measure those instruments at fair value. If certain conditions
are met, a derivative may be specially designated as a hedge. The accounting for
changes in the fair value of a derivative depends on the intended use of the
derivative and the resulting designation.  Further, SFAS No. 133 permits, at the
time of implementation, the reclassification of securities currently classified
as held to maturity without calling into question the Company's original intent.
     The Company is not currently engaged in any significant activities with
derivatives; therefore, management believes that the impact of the adoption of
this Statement is not significant. However, at the time of implementation of
this Statement, the Company reclassified a portion of its held-to-maturity
portfolio to trading securities. The securities that were transferred to trading
had an amortized cost of $5,126,000 and unrealized gross gains of $1,864,000
($1,151,000 net of income taxes) at October 1, 1998. This amount is reported as
a cumulative effect of accounting change in the 1998 consolidated statement of
earnings.  These securities were sold subsequent to the transfer.
<PAGE>

     Loans - Loan origination fees and certain direct origination costs are
deferred and recognized as an adjustment of the yield on the related loan.
Interest on loans is recorded to income as earned. Where doubt exists as to
collectibility of a loan, the accrual of interest is discontinued, all unpaid
accrued interest is reversed and payments subsequently received are applied
first to principal. Interest income is recorded after principal has been
satisfied and as payments are received.
     The Company considers a loan to be impaired when, based upon current
information and events, it believes it is probable that the Company will be
unable to collect all amounts due according to the contractual terms of the loan
agreement. The Company's impaired loans include troubled debt restructurings,
and performing and non-performing major loans for which full payment of
principal or interest is not expected. Non-major homogenous loans, which are
evaluated on an overall basis, generally include all loans under $500,000. The
Company calculates an allowance required for impaired loans based on the present
value of expected future cash flows discounted at the loan's effective interest
rate, the loan's observable market price or the fair value of its collateral. If
the recorded investment in the impaired loan exceeds the measure of fair value,
a valuation allowance is required as a component of the allowance for loan
losses.  Changes to the valuation allowance are recorded as a component of the
provision for loan losses.
     Generally, loans of all types which become 90 days delinquent are deemed
currently uncollectible unless such loans are in the process of collection
through repossession or foreclosure. Loans deemed currently uncollectible are
charged off against the allowance account. As a matter of policy, loans are
placed on a non-accrual status when doubt exists as to collectibility.
     Allowance for Loan Losses - The allowance for loan losses is a valuation
account available to absorb losses on loans. All losses are charged to the
allowance for loan losses when the loss actually occurs or when a determination
is made that a loss is likely to occur; recoveries are credited to the allowance
for loan losses at the time of receipt. Periodically during the year management
estimates the probable level of future losses to determine whether the allowance
is adequate to absorb reasonably foreseeable, anticipated losses in the existing
portfolio based on the Company's past loan loss experience, known and inherent
risks in the portfolio, adverse situations that may affect the borrowers'
ability to repay, the estimated value of any underlying collateral and current
economic conditions. The allowance for loan losses is increased by charges to
expense and decreased by loan charge-offs (net of recoveries).
     Property and Equipment - Property and equipment are recorded at amortized
cost. Depreciation is computed principally by the straight-line method based on
the estimated useful lives of the related assets. Leasehold improvements are
amortized over the shorter of the term of the lease or the asset's useful life.
     Other Real Estate - Other real estate acquired through foreclosure is
stated at the fair market value at the date of acquisition, net of the costs of
disposal. When a reduction to fair market value at the time of foreclosure is
required, a charge is made to the allowance for loan losses. Any subsequent
adjustments are charged to expense.
     Intangible Assets - Intangible assets include the values assigned to core
deposits of acquired banks which are being amortized over lives ranging from six
to seven years using accelerated methods and goodwill which is being amortized
over fifteen years.
     Trust Fees - Trust fees are recorded as earned.
     Income Taxes - Provisions for income taxes are based on taxes payable or
refundable for the current year (after exclusion of non-taxable income such as
interest on state and municipal securities) and deferred taxes on temporary
differences between the amount of taxable income and pre-tax financial income.
Deferred taxes on temporary differences are calculated at the currently enacted
tax rates applicable to the period in which the deferred tax assets and
liabilities are expected to be realized or settled. As changes in tax laws or
rates are enacted, deferred tax assets and liabilities are adjusted through the
provision for income taxes.
     Pension and Other Plans - The Company adopted Statement of Financial
Accounting Standards No. 132 "Employers' Disclosures about Pensions and Other
Post-Retirement Benefits" (SFAS No. 132) effective January 1, 1998 and has
provided the required information for all periods presented.  SFAS No. 132
establishes revised disclosure standards for pension and other post-retirement
plan information.
     Stock Based Compensation - The Company applies APB Opinion No. 25 and
related interpretations in accounting for its stock options. The pro forma
disclosures required by Statement of Financial Accounting Standards No. 123
"Accounting for Stock Based Compensation" (SFAS No. 123) are included in Note 9.
     Basic and Diluted Earnings Per Common Share - Basic earnings per share
(EPS) excludes dilution and is computed by dividing earnings by the weighted-
average number of common shares outstanding for the period. Diluted EPS reflects
the potential dilution that could occur if securities or other contracts to
issue common stock were exercised or converted into common stock or resulted in
the issuance of common stock that then shared in the earnings of the entity.
     Reclassifications - Certain prior year amounts have been reclassified to
conform with the 1998 presentation.


NOTE 2 - ACQUISITIONS

Completed Acquisitions
     On November 15, 1996, the Company acquired Community Bancshares, Inc.
(Community), Independence, Louisiana, for approximately $5,000,000 cash and
513,000 shares (adjusted for a 15% stock dividend in 1996) of common stock of
the Company. On January 17, 1997, the Company acquired Southeast National Bank
(Southeast), Hammond, Louisiana for approximately $3,700,000 cash and 121,000
shares of common stock of the Company. On July 15, 1997, the Company acquired
Commerce Corporation, Inc. (Commerce), St. Francisville, Louisiana, which owned
100% of the stock of Bank of Commerce and Trust Company, for approximately
<PAGE>

$330,000 cash, 65,000 shares of the Company's common stock and the assumption of
Commerce debt owed to certain individuals in the aggregate principal amount of
$1,250,000. These transactions were accounted for using the purchase method of
accounting and the results of operations since the date of acquisition were
included in the consolidated statements of earnings. The excess of the purchase
price over the value of the net tangible assets acquired was assigned to
goodwill and is being amortized over 15 years.
     The following unaudited pro forma consolidated results of operations give
effect to the acquisitions of Community, Southeast and Commerce as though they
had occurred on January 1, 1996 (in thousands, except per share data):


                                               Years Ended December 31,
                                            -----------------------------
                                                 1997            1996
                                            -------------    ------------
Interest income                             $  182,688       $ 180,253
Interest expense                               (72,162)        (69,278)
Provision for loan losses                       (6,565)         (6,179)
                                            -------------    ------------
  Net interest income after provision
    for loan losses                            103,961         104,796

Net earnings                                $   30,643       $  32,624
Basic and diluted earnings per common
   share                                    $     2.81       $    2.99
 
 
     The unaudited pro forma information is not necessarily indicative either of
results of operations that would have occurred had the purchases been made as of
January 1, 1996 or of future results of operations of the combined companies.

     In connection with the 1997 and 1996 acquisitions, liabilities were assumed
as follows (in thousands):


                                                 1997            1996
                                             -----------     -----------
Fair value of all assets, excluding cash     $  68,815       $  96,623
Cash acquired, net of amount paid                2,288             202
Market value of common stock issued             (6,885)        (16,295)
                                             -----------     -----------
Liabilities assumed                          $  64,218       $  80,530
                                             ===========     ===========


Pending Acquisition
     During 1998, Hancock Holding Company entered into an agreement to acquire
American Security Bancshares of Ville Platte, Inc.(ASB), Ville Platte,
Louisiana.  Terms of the agreement call for the acquisition of ASB stock in
return for approximately $13,800,000 cash and 672,000 shares of common stock of
the Company. The acquisition will be accounted for using the purchase method.
ASB had total assets of approximately $230,000,000 (unaudited) and stockholders'
equity of approximately $23,000,000 (unaudited) at December 31, 1998 and net
earnings of approximately $3,000,000 (unaudited) for the year then ended. The
results of operations of ASB will be included in the 1999 consolidated
statements of earnings from the date of acquisition.  It is expected that this
acquisition will result in the recognition of goodwill amounting to
approximately $20,000,000, which will be amortized over 15 years.
     Following is certain selected unaudited pro forma combined financial
information at December 31, 1998 and for the year then ended, assuming that the
acquisition had been effective January 1, 1998 (in thousands, except per share
data):


   Total assets                              $  3,062,000
   Stockholders' equity                           316,000
   Net interest income                            119,000
   Net earnings                                    32,000
   Basic and diluted earnings per share      $       2.81

<PAGE>

NOTE 3 - SECURITIES

     The amortized cost and fair value of securities classified as available for
sale were as follows (in thousands):
<TABLE>
<CAPTION>
                                           December 31, 1998                                    December 31, 1997
                           ----------------------------------------------------   --------------------------------------------------
                                          Gross         Gross                                    Gross         Gross
                           Amortized    Unrealized    Unrealized      Fair        Amortized    Unrealized    Unrealized      Fair
                             Cost         Gains         Losses        Value         Cost         Gains         Losses        Value
                           ---------    ----------    ----------   ---------      ---------    -----------   ----------   ----------

<S>                        <C>           <C>           <C>         <C>            <C>           <C>           <C>         <C>      
U.S. Treasury              $ 101,493     $     692     $     23    $ 102,162      $  54,637     $     79      $      8    $  54,708
U.S. government agencies     272,564           288          518      272,334         46,039            5           126       45,918
Municipal obligations          5,851           101           35        5,917          1,496           30             -        1,526
Mortgage-backed securities    31,652            79          395       31,336         27,538          318            29       27,827
CMOs                          45,347            92           37       45,402         21,427            -           162       21,265
Other debt securities              -             -            -            -          6,305            -             5        6,300
Equity securities              5,969             -            -        5,969          6,089            -             -        6,089
                           ---------    ----------    ---------    ---------      ---------     --------     ----------   ----------
                           $ 462,876     $   1,252     $  1,008    $ 463,120      $ 163,531     $    432       $   330    $ 163,633
                           =========    ==========    =========    =========      =========     ========     ==========    =========

</TABLE>

<PAGE>

     The amortized cost and fair value of debt securities classified as
available for sale at December 31, 1998, by contractual maturity, were as
follows (in thousands):

                                      Amortized Cost         Fair Value
                                      --------------         ----------
Due in one year or less                 $ 134,436            $ 134,242
Due after one year through five years     193,733              194,481
Due after five years through ten years     73,916               73,934
Due after ten years                        54,822               54,494
                                        ---------            ---------
                                        $ 456,907            $ 457,151
                                        =========            =========

     The amortized cost and fair value of securities classified as held to
maturity were as follows (in thousands):
<TABLE>
<CAPTION>

                                              December 31, 1998                                     December 31, 1997
                            ---------------------------------------------------    -------------------------------------------------
                                            Gross          Gross                                  Gross          Gross
                            Amortized     Unrealized     Unrealized      Fair      Amortized    Unrealized     Unrealized    Fair
                              Cost          Gains          Losses        Value       Cost         Gains          Losses      Value
                            ---------     ----------     ----------   ---------    ---------    ----------     ----------  ---------

<S>                         <C>           <C>             <C>         <C>          <C>          <C>            <C>         <C>      
U.S. Treasury               $ 114,506     $    1,043      $      -    $ 115,549    $ 210,525    $    2,533     $     127   $ 212,931
U.S. government agencies      200,149          2,250            97      202,302      267,437         1,112           312     268,237
Municipal obligations         167,997          4,136            73      172,060       88,062         2,979            37      91,004
Mortgage-backed securities    114,747            851           177      115,421      133,925         1,943           137     135,731
CMOs                          177,796          1,346           150      178,992      190,539         1,245           602     191,182
Other debt securities           6,054              1             -        6,055       25,874            19            20      25,873
                            ---------     ----------      --------    ---------    ---------    ----------     ---------   ---------
                            $ 781,249     $   9,627       $    497    $ 790,379    $ 916,362    $    9,831     $   1,235   $ 924,958
                            =========     ==========      ========    =========    =========    ==========     =========   =========
</TABLE>


     The amortized cost and fair value of securities classified as held to
maturity at December 31, 1998, by contractual maturity, were as follows (in
thousands):

                                           Amortized Cost         Fair Value
                                           --------------         ----------
Due in one year or less                      $ 195,115            $ 196,134
Due after one year through five years          140,033              142,978
Due after five years through ten years         198,146              200,667
Due after ten years                            247,955              250,600
                                             ---------            ---------
                                             $ 781,249            $ 790,379
                                             =========            =========


     Proceeds from sales of available-for-sale securities were $19,222,000 in
1998, $12,919,000 in 1997 and $20,425,000 in 1996. Gross gains of $540,000 in
1998, $321,000 in 1997 and $178,000 in 1996 and gross losses of $508,000 in
1998, $42,000 in 1997 and $147,000 in 1996 were realized on such sales. Gross
gains of $135,000 were recognized on held-to-maturity securities called during
1998.
     Securities with an amortized cost of approximately $547,491,000 at
December 31, 1998 and $600,264,000 at December 31, 1997, were pledged primarily
to secure public deposits and securities sold under agreements to repurchase.
     The Company's collateralized mortgage obligations (CMOs) generally consist
of first and second tranche sequential pay and/or planned amortization class
(PAC) instruments. Interest income on CMOs and mortgage-backed securities is
generally included in other investment income.

NOTE 4 - LOANS

     Loans consisted of the following (in thousands):

                                                        December 31,
                                              -----------------------------
                                                   1998             1997
                                              -----------      -----------
Real estate loans - primarily mortgage        $   482,418      $   476,612
Commercial and industrial loans                   224,686          175,721
Loans to individuals for household, family
  and other consumer expenditures                 583,211          558,147
Leases                                             17,324           16,889
Other loans                                        22,645           17,986
                                              -----------      -----------
                                              $ 1,330,284      $ 1,245,355
                                              ===========      ===========


<PAGE>

     The Company generally makes loans in its market areas of South Mississippi
and Southeastern Louisiana. Loans are made in the normal course of business to
its directors, executive officers and their associates on substantially the same
terms, including interest rates and collateral, as those prevailing at the time
for comparable transactions with other persons. Such loans did not involve more
than normal risk of collectibility. The balance of loans to the Company's
directors, executive officers and their affiliates at December 31, 1998 and 1997
was approximately $2,898,000 and $3,652,000, respectively.

     Changes in the allowance for loan losses were as follows (in thousands):

                                                Years Ended December 31,
                                         ---------------------------------------
                                            1998           1997           1996
                                         ---------      ---------      ---------
Balance at January 1                     $ 21,000       $ 19,800       $ 17,391
Balance acquired through acquisitions           -            833            654
Recoveries                                  1,701          2,181          2,068
Loans charged off                          (7,130)        (8,213)        (6,466)
Provision charged to operating expense      6,229          6,399          6,153
                                         ---------      ---------      ---------
        Balance at December 31           $ 21,800       $ 21,000       $ 19,800
                                         =========      =========      =========


     Non-accrual and renegotiated loans amounted to approximately 0.46% of total
loans at December 31, 1998 and 0.41% at December 31, 1997. In addition, the
Company's other individually evaluated impaired loans amounted to approximately
0.45% and 0.25% of total loans at December 31, 1998 and 1997, respectively.
Related reserve amounts were not significant and there was no significant change
in these amounts during the years ended December 31, 1998, 1997 or 1996.  The
amount of interest not accrued on these loans did not have a significant effect
on earnings in 1998, 1997 or 1996.
     Transfers from loans to other real estate amounted to approximately
$656,000, $1,894,000 and $1,952,000 in 1998, 1997 and 1996, respectively.
Valuation allowances associated with other real estate amounted to $1,088,000
and $812,000 at December 31, 1998 and 1997, respectively.


NOTE 5 - PROPERTY AND EQUIPMENT

     Property and equipment, stated at cost less accumulated depreciation and
amortization, consisted of the following (in thousands):

                                                              December 31,
                                                       -------------------------
                                                          1998            1997
                                                       ---------       ---------
Land, buildings and leasehold improvements             $ 49,414        $ 47,073
Furniture, fixtures and equipment                        46,245          42,022
                                                       ---------       ---------
                                                         95,659          89,095
Accumulated depreciation and amortization               (51,112)        (46,285)
                                                       ---------       ---------
                                                       $ 44,547        $ 42,810
                                                       =========       =========


NOTE 6 - STOCKHOLDERS' EQUITY

     Basic and diluted earnings per common share were based on the weighted
average number of shares outstanding of approximately 10,693,000 and 10,705,000
in 1998, 10,870,000 and 10,877,000 in 1997 and 10,277,000 and 10,277,000 in
1996. Outstanding amounts reflect reductions for treasury stock and shares of
stock owned by subsidiaries and give retroactive effect to the 15% stock
dividend paid in 1996. At December 31, 1998 and 1997, subsidiaries owned 162,200
shares of stock.
     Stockholders' equity of the Company includes the undistributed earnings of
the bank subsidiaries. Dividends are payable only out of undivided profits or
current earnings. Moreover, dividends to the Company's stockholders can
generally be paid only from dividends paid to the Company by the Banks.
Consequently, dividends are dependent upon earnings, capital needs, regulatory
policies and statutory limitations affecting the Banks. Federal and state
banking laws and regulations restrict the amount of dividends and loans a bank
may make to its parent company. With respect to Hancock Bank, dividends paid are
subject to approval by the Commissioner of Banking and Consumer Finance of the
State of Mississippi. The amount of capital of the subsidiary banks available
for dividends at December 31, 1998 was approximately $100 million.
<PAGE>

     The Company and its bank subsidiaries are required to maintain certain
minimum capital levels. At December 31, 1998 and 1997, the Company and the Banks
were in compliance with their respective statutory minimum capital requirements.
Following is a summary of the actual capital levels at December 31, 1998 and
1997 (amounts in thousands):
<TABLE>
<CAPTION>
                                                                            To be Well
                                                      Required for       Capitalized Under
                                                     Minimum Capital     Prompt Corrective
                                     Actual             Adequacy         Action Provisions
                              -------------------  -------------------   ------------------
                                Amount    Ratio %    Amount    Ratio %    Amount    Ratio %
                              ---------   -------  ---------   -------   --------   -------
At December 31, 1998
 Total capital
   (to risk weighted assets)

<S>                           <C>         <C>      <C>         <C>       <C>        <C>
  Company                     $ 277,846   17.41    $ 122,600   8.00      $    N/A     N/A
  Hancock Bank                  172,127   17.44       79,000   8.00        98,700   10.00
  Hancock Bank of Louisiana     105,864   19.46       43,600   8.00        54,400   10.00

 Tier I capital
   (to risk weighted assets)
  Company                     $ 258,663   16.88    $  61,300   4.00      $    N/A     N/A
  Hancock Bank                  159,771   16.19       39,500   4.00        59,300    6.00
  Hancock Bank of Louisiana      99,053   18.21       21,800   4.00        32,700    6.00

 Tier I leveraged capital
  Company                     $ 258,663    9.69    $  80,100   3.00      $    N/A     N/A
  Hancock Bank                  159,771    8.83       54,400   3.00        90,600    5.00
  Hancock Bank of Louisiana      99,053   10.46       28,500   3.00        47,400    5.00
</TABLE>

<TABLE>
<CAPTION>
                                                                            To be Well
                                                     Required for        Capitalized Under
                                                    Minimum Capital      Prompt Corrective
                                    Actual             Adequacy          Action Provisions
                             -------------------  -------------------    ------------------
                               Amount    Ratio %    Amount    Ratio %     Amount    Ratio %
                             ---------   -------  ---------   -------    --------   -------
At December 31, 1997
 Total capital
   (to risk weighted assets)

<S>                          <C>          <C>     <C>           <C>      <C>        <C>
  Company                    $ 276,977    20.33   $ 109,000     8.00     $    N/A     N/A
  Hancock Bank                 168,498    19.71      68,400     8.00       85,500   10.00
  Hancock Bank of Louisiana    109,671    20.42      43,000     8.00       53,800   10.00

 Tier I capital
   (to risk weighted assets)
  Company                    $ 259,900    19.08   $  54,500     4.00    $     N/A     N/A
  Hancock Bank                 157,791    18.46      34,200     4.00       51,300    6.00
  Hancock Bank of Louisiana    102,934    19.16      21,500     4.00       32,300    6.00

 Tier I leveraged capital
  Company                    $ 259,900    10.41   $  75,000     3.00    $     N/A     N/A
  Hancock Bank                 157,791     9.79      48,400     3.00       80,600    5.00
  Hancock Bank of Louisiana    102,934    11.63      26,600     3.00       44,300    5.00
 </TABLE>

     Risk-based capital requirements are intended to make regulatory capital
more sensitive to risk elements of the Company. Currently, the Company and its
bank subsidiaries are required to maintain a minimum risk-based capital ratio of
8.0%, with not less than 4.0% in Tier 1 capital. In addition, the Company and
its bank subsidiaries must maintain a minimum Tier 1 leveraged ratio (Tier 1
capital to total average assets) of at least 3.0% based upon the regulators
latest composite rating of the institution.
     The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA)
required each federal banking agency to implement prompt corrective actions for
institutions that it regulates. The rules provide that an institution is "well
capitalized" if its total risk-based capital ratio is 10.0% or greater, its Tier
1 risked-based capital ratio is 6.0% or greater, its leveraged ratio is 5.0% or
greater and the institution is not subject to a capital directive. Under this
regulation, each of the subsidiary banks were deemed to be "well capitalized" as
of December 31, 1998 and 1997 based upon the most recent notifications from
their regulators. There are no conditions or events since those notifications
that management believes would change these classifications.
<PAGE>


NOTE 7 - INCOME TAXES

     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's deferred tax assets and liabilities were as follows (in
thousands):

                                                       December 31,
                                                  ---------------------
                                                    1998          1997
                                                  --------     --------
Deferred tax assets:
  Post-retirement benefit obligation              $ 1,167      $   993
  Allowance for loan losses                         6,200        6,022
  Other real estate valuation allowances              420          284
  Deferred compensation                               746          725
  Lease accounting                                    344          195
  Other                                               292          242
                                                  --------     --------
                                                    9,169        8,461
                                                  --------     --------
Deferred tax liabilities:
  Property and equipment depreciation              (3,234)      (3,325)
  Prepaid pension                                  (1,206)      (1,088)
  Unrealized gain on securities available for sale    (85)         (36)
  Discount accretion on securities                 (1,567)      (1,321)
                                                  --------     ---------
                                                   (6,092)      (5,770)
                                                  --------     ---------
    Net deferred tax asset                        $ 3,077      $ 2,691
                                                  ========     =========

Income taxes consisted of the following components (in thousands):


                                        Years Ended December 31,
                               -----------------------------------------
                                  1998            1997            1996
                               ---------       ---------       ---------
Currently payable              $ 14,862        $ 17,746        $ 15,924
Deferred                           (435)           (395)           (754)
                               ---------       ---------       ---------
                               $ 14,427        $ 17,351        $ 15,170
                               =========       =========       =========


     The reason for differences in income taxes reported compared to amounts
computed by applying the statutory income tax rate of 35% to earnings before
income taxes were as follows (in thousands):

                                                    December 31,
                                   ---------------------------------------------
                                         1998           1997            1996
                                   -------------  --------------  --------------
                                     Amount   %     Amount    %     Amount     %
                                   --------  --   --------   --   --------   ---
Taxes computed at statutory rate   $ 15,483  35   $ 16,792   35   $ 16,371   35
Increases (decreases) in taxes
resulting from:
  State income taxes, net of
    federal income tax benefit          410   1        550    1          -    -
  Tax-exempt interest                (2,380) (5)    (1,501)  (3)    (1,583)  (3)
  Goodwill amortization                 840   2        831    2        400    -
  Other, net                             74   -        679    1        (18)   -
                                   --------- ---  ---------  ---  ---------  ---
    Income tax expense             $ 14,427  33   $ 17,351   36   $ 15,170   32
                                   ========= ===  =========  ===  =========  ===


     The related deferred income tax provision (credit) on unrealized gains
(losses) on securities available for sale included in other comprehensive income
was $50,000 in 1998, $375,000 in 1997 and $(510,000) in 1996.

<PAGE>

NOTE 8 - EMPLOYEE BENEFIT PLANS

     The Company has a non-contributory pension plan covering substantially all
salaried full-time employees who have been employed by the Company the required
length of time. The Company's current policy is to contribute annually the
minimum amount that can be deducted for federal income tax purposes. The
benefits are based upon years of service and employee's compensation during the
last five years of employment. Data relative to the pension plan follows (in
thousands):

                                                      Years Ended December 31,
                                                     --------------------------
                                                         1998           1997
                                                     ----------      ----------
Change in Benefit Obligation:
    Benefit obligation at beginning of year          $  26,742       $ 24,687
    Service cost                                         1,041            942
    Interest cost                                        2,018          1,871
    Actuarial loss                                         588            450
    Benefits paid                                       (1,269)        (1,208)
                                                     ----------      ----------
    Benefit obligation at end of year                   29,120         26,742
                                                     ----------      ----------

Change in Plan Assets:
    Fair value of plan assets at
      beginning of year                                 26,524         23,251
    Actual return on plan assets                         2,249          3,091
    Employer contributions                               1,486          1,567
    Benefits paid                                       (1,268)        (1,208)
    Expenses                                              (200)          (177)
                                                     ----------      ----------

      Fair value of plan assets at end of year          28,791         26,524
                                                     ----------      ----------

      Funded status                                       (329)          (218)
                                                     ----------      ----------

    Unrecognized portion of net obligation being
      amortized over 15 years                              137            183
    Unrecognized prior service cost                      3,072          2,484
    Unrecognized net actuarial loss                        567            659
                                                     ----------      ----------
      Prepaid pension cost included in other assets  $   3,447       $  3,108
                                                     ==========      ==========


Rate assumptions at December 31:
    Discount rate                                         7.00%          7.75%
    Expected return on plan assets                        8.00%          8.00%
    Rate of compensation increase                         3.00%          3.00%



                                                       Years Ended December 31,
                                                     ---------------------------
                                                       1998      1997     1996
                                                     --------  -------- --------
Net pension expense included the following 
 (income) expense components:
   Service cost - benefits earned during the period  $ 1,041   $   942  $   850
   Interest cost on projected benefit obligation       2,018     1,871    1,628
   Return on plan assets                              (2,249)   (3,091)  (2,222)
   Net amortization and deferral                          92        92       92
   Amortization of prior service cost                    244     1,386      655
                                                     --------  -------- --------
     Net pension expense                             $ 1,146   $ 1,200  $ 1,003
                                                     ========  ======== ========


<PAGE>

     The Company sponsors two defined benefit post-retirement plans, other than
the pension plan, that cover full-time employees who have reached 45 years of
age. One plan provides medical benefits and the other provides life insurance
benefits. The post-retirement health care plan is contributory, with retiree
contributions adjusted annually and subject to certain employer contribution
maximums; the life insurance plan is non-contributory. Data relative to these
post-retirement benefits, none of which have been funded, were as follows (in
thousands):

                                                  Years Ended December 31,
                                                ----------------------------
                                                   1998             1997
                                                ----------      ------------
Change in Benefit Obligation:
  Benefit obligation at beginning of year       $  5,509        $   4,640
  Service cost                                       293              233
  Interest cost                                      374              357
  Actuarial loss                                     324              428
  Benefits paid                                     (262)            (149)
                                                 ---------      ------------
    Benefit obligation at end of year              6,238            5,509
Fair value of plan assets                              -                -
                                                 ---------      ------------
    Amount unfunded                               (6,238)          (5,509)
Unrecognized transition obligation being
    amortized over 20 years                        1,863            2,006
Unrecognized net actuarial (gain) loss               976              665
                                                ----------      ------------
Accrued post-retirement benefit cost            $ (3,399)       $  (2,838)
                                                ==========      ============

Rate assumptions at December 31:
        Discount rate                               6.50%            7.00%


                                                       Years Ended December 31,
                                                      --------------------------
                                                        1998     1997      1996
                                                      -------  -------  --------
Net Periodic Post-Retirement Benefit Cost:
  Amortization of unrecognized net gain (loss)        $   12   $    -   $   (30)
  Service cost - benefits attributed to service
    during the year                                      293      233       219
  Interest costs on accumulated post-retirement
    benefit obligation                                   375      357       254
  Amortization of transition obligation over 20 years    143      143       143
                                                      -------  -------  --------
    Net periodic post-retirement benefit cost         $  823   $  733   $   586
                                                      =======  =======  ========


     For measurement purposes in 1998, an 8.0% annual rate of increase in the
per capita cost of covered health care benefits was assumed. The rate was
assumed to decrease gradually to 5.5% for 5 years and remain at that level
thereafter. In 1997, rates of 8.5% and 5.5% were assumed and in 1996, rates of
9.0% and 5.5% were assumed.  The health care cost trend rate assumption has an
effect on the amounts reported. To illustrate, increasing the assumed health
care cost trend rates by 1% in each year would increase the accumulated post-
retirement benefit obligation at December 31, 1998, by $841,000 and the
aggregate of the service and interest cost components of net periodic post-
retirement benefit cost for the year then ended by $106,000. A 1% decrease in
the rate would decrease those items by $701,000 and $89,000, respectively.
     The Company has a non-contributory profit sharing plan covering
substantially all salaried full-time employees who have been employed the
required length of time. Contributions are made at the discretion of the Board
of Directors and amounted to $569,000 in 1998 and $568,500 in both 1997 and
1996.
     In addition, the Company has an employee stock purchase plan that is
designed to provide the employees of the Company a convenient means of
purchasing common stock of the Company. Substantially all salaried, full-time
employees, with the exception of Leo W. Seal, Jr., who have been employed by the
Company the required length of time are eligible to participate. The Company
contributes an amount equal to 25% of each participant's contribution, which
contribution cannot exceed 5% of the employee's base pay. The Company's
contribution amounted to $101,300 in 1998, $84,500 in 1997 and $71,000 in 1996.
     The post-retirement plans relating to health care payments and life
insurance and the stock purchase plan are not guaranteed and are subject to
immediate cancellation and/or amendment. These plans are predicated on future
Company profit levels that will justify their continuance. Overall health care
costs are also a factor in the level of benefits provided and continuance of
these post-retirement plans. There are no vested rights under the post-
retirement health or life insurance plans.
<PAGE>

NOTE 9 - EMPLOYEE STOCK PLANS

     In 1996, the stockholders of the Company approved the Hancock Holding
Company 1996 Long-Term Incentive Plan (the Plan) to provide incentives and
awards for employees of the Company and its subsidiaries.  Awards as defined in
the Plan include, with limitations, stock options (including restricted stock
options), restricted and performance shares, and performance stock awards, all
on a stand-alone, combination or tandem basis. A total of 5,000,000 common
shares can be granted under the Plan with an annual grant maximum of 1% of the
Company's outstanding common stock (as reported for the fiscal year ending
immediately prior to such plan year). The exercise price is equal to the market
price on the date of grant, except for certain of those granted to major
shareholders where the option price is 110% of the market price.
     On December 24, 1998, options to purchase 25,950 shares were granted, of
which 23,861 are exercisable at $43.50 per share and 2,089 are exercisable at
$47.85 per share. Options totalling 23,861 are exercisable at a vesting rate of
25% per year on the anniversary of the date of grant and 2,089 are exercisable
six months after the date of grant. 
     On December 11, 1997, options to purchase 62,375 were granted, of which
60,860 shares are exercisable at $60.00 per share and 1,515 are exercisable at
$66.00 per share. Options totalling 48,288 are exercisable on the first
anniversary of the date of grant and 14,087 options are exercisable six months
after the date of grant.
     On December 15, 1996, options to purchase 35,250 shares were granted, of
which 32,978 are exercisable at $40.00 per share and 2,272 are exercisable at
$44.00 per share. Options totalling 27,522 are exercisable on the first
anniversary of the date of grant and 7,728 options are exercisable six months
after the date of grant. The options generally expire ten years after the date
of grant.

Following is a summary of the transactions:

                                   Number of        Average         Aggregate
                                    Options      Exercise Price      Exercise
                                  Outstanding      Per Share        of Options
                                  -----------    --------------     ------------
Balance January 1, 1996                    -     $           -      $         -
Granted                               35,250             40.26        1,419,000
                                  -----------    --------------     ------------

Balance December 31, 1996             35,250             40.26        1,419,000
Granted                               62,375             60.15        3,752,000
Cancelled                             (1,300)            40.00          (52,000)
                                  -----------    --------------     ------------

Balance December 31, 1997             96,325             53.14        5,119,000
Granted                               25,950             43.89        1,138,939
Exercised                             (8,800)            40.00         (352,000)
Cancelled                             (4,425)            60.00         (265,500)
                                  -----------    --------------     ------------

Balance December 31, 1998            109,050     $       51.72      $ 5,640,439
                                  ===========    ==============     ============


     Options on 83,400 shares were exercisable at December 31, 1998 with a
weighted average exercise price of $54.12 per share.  The weighted average
remaining contractual life of options outstanding at December 31, 1998 was 7.25
years.
     The Company has adopted the disclosure-only option under SFAS No. 123. The
weighted average fair value of options granted during 1998, 1997 and 1996 was
$12.38, $20.36 and $11.53, respectively.  Had compensation costs for the
Company's stock options been determined based on the fair value at the grant
date consistent with the method under SFAS No. 123, the Company's net earnings
and earnings per share would have been as indicated below:

                                              Years Ended December 31,
                                     -------------------------------------------
                                       1998             1997            1996
                                     --------        ---------       ----------
Net earnings (in thousands):
     As reported                     $30,960         $ 30,624        $ 31,603
     Pro forma                        29,936           30,220          31,584

Basic earnings per share:
     As reported                     $  2.90         $   2.82        $   3.08
     Pro forma                          2.80             2.78            3.07

Diluted earnings per share:
     As reported                     $  2.89         $   2.82        $   3.08
     Pro forma                          2.80             2.78            3.07

<PAGE>

     The fair value of the options granted under the Company's stock option
plans during the years ended December 31, 1998, 1997 and 1996 was estimated
using the Black-Scholes Pricing Model with the following assumptions used:
dividend yield of 1.9%, 1.6% and 2.3%, expected volatility of 24%, 25% and 22%,
risk-free interest rates of 4.9%, 5.5% and 5.6%, respectively and expected lives
of 8 years in 1998, 1997 and 1996.
     During 1998, the Company granted 12,070 restricted shares which vest at 12,
18 and 24 month intervals, and 7,050 restricted shares were granted which vest
at the end of three years. The Company also granted 12,300 restricted shares
during 1997 which vest at the end of three years. Vesting is contingent upon
continued employment by the Company. On December 31, 1998, 29,745 of these
grants were outstanding. The 1998 shares had respective market values of $46.00
and $43.50 at the dates of grant. The 6,100 and 6,200 shares granted in 1997 had
respective market values of $42.00 and $60.00 per share at the dates of grant.
Compensation expense related to the grants totalled $308,000 for 1998 and
$96,000 for 1997. The remaining unearned compensation of $1,010,000 is being
amortized over the life of the grants. 


NOTE 10 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following methods and assumptions were used to estimate the fair value
of each class of financial instruments for which it is practicable to estimate:
       Cash, Short-Term Investments and Federal Funds Sold - For cash and short-
term instruments, the carrying amount is a reasonable estimate of fair value.
       Securities - For securities, fair value equals quoted market price, if
available. If a quoted market price was not available, a reasonable estimate of
fair value was used.
       Loans - The fair value of loans was estimated by discounting the future
cash flows using the current rates at which similar loans with the same
remaining maturities would be made to borrowers with similar credit ratings.
       Deposits - The fair value of demand deposits, savings accounts and
certain money market deposits is the amount payable on demand at the reporting
date. The fair value of fixed-maturity certificates of deposit was estimated
using the rates currently offered for deposits of similar remaining maturities.
       Long-Term Bond and Notes - Rates currently available to the Company for
debt with similar terms and remaining maturities were used to estimate fair
value of existing debt.
       Commitments - The fair value of commitments to extend credit was not
significant.

The estimated fair values of the Company's financial instruments were as follows
(in thousands):

                                                    December 31,
                                 -----------------------------------------------
                                            1998                    1997
                                 ----------------------  -----------------------
                                   Carrying      Fair       Carrying     Fair
                                    Amount       Value       Amount      Value
                                 ----------- ----------- ----------- -----------
Financial assets:
  Cash, short-term investments
    and federal funds sold       $  161,390  $  161,390  $  150,692  $  150,692
  Securities available for sale     463,120     463,120     163,633     163,633
  Securities held to maturity       781,249     790,379     916,362     924,958
  Loans, net of unearned income   1,305,555   1,308,412   1,220,630   1,208,958
    Less: allowance for loan
      losses                        (21,800)    (21,800)    (21,000)    (21,000)
                                 ----------- ----------- ----------- -----------
        Loans, net                1,283,755   1,286,612   1,199,630   1,187,958

Financial liabilities:
  Deposits                       $2,374,591  $2,375,718  $2,062,648  $2,063,604
  Securities sold under
    agreements to repurchase        140,207     140,207     170,534     170,534
  Long-term bonds and notes               -           -       1,279       1,279

<PAGE>

NOTE 11 - OFF-BALANCE SHEET RISK

     In the normal course of business, the Company enters into financial
instruments, such as commitments to extend credit and letters of credit, to meet
the financing needs of its customers.  Such instruments are not reflected in the
accompanying consolidated financial statements until they are funded and
involve, to varying degrees, elements of credit risk not reflected in the
consolidated balance sheets. The contract amounts of these instruments reflect
the Company's exposure to credit loss in the event of non-performance by the
other party on whose behalf the instrument has been issued. The Company
undertakes the same credit evaluation in making commitments and conditional
obligations as it does for on-balance-sheet instruments and may require
collateral or other credit support for off-balance-sheet financial instruments.
These obligations are summarized below (in thousands):

                                           December 31,
                                   --------------------------
                                       1998            1997
                                   ------------    ----------
Commitments to extend credit       $ 244,135       $ 241,000
Letters of credit                     13,425           8,950


     Approximately $172,000,000 and $181,000,000 of commitments to extend credit
at December 31, 1998 and 1997, respectively, were at variable rates and the
remainder were at fixed rates. A commitment to extend credit is an agreement to
lend to a customer as long as the conditions established in the agreement have
been satisfied. A commitment to extend credit generally has a fixed expiration
date or other termination clauses and may require payment of a fee by the
borrower. Since commitments often expire without being fully drawn, the total
commitment amounts do not necessarily represent future cash requirements at the
Company. The Company continually evaluates each customer's credit worthiness on
a case-by-case basis. Occasionally, a credit evaluation of a customer requesting
a commitment to extend credit results in the Company obtaining collateral to
support the obligation.
     Letters of credit are conditional commitments issued by the Company to
guarantee the performance of a customer to a third party. The credit risk
involved in issuing a letter of credit is essentially the same as that involved
in extending a loan.

NOTE 12 - CONTINGENCIES

     The Company is party to various legal proceedings arising in the ordinary
course of business. In the opinion of management, after consultation with
outside legal counsel, all such matters are adequately covered by insurance or,
if not so covered, are not expected to have a material adverse effect on the
financial statements of the Company.

NOTE 13 - SUPPLEMENTAL INFORMATION

     The following is selected supplemental information (in thousands):

                                                     Years Ended December 31,
                                                 -------------------------------
                                                   1998        1997        1996
                                                 --------    --------    -------
Other service charges, commissions and fees:
  Trust fees                                     $ 3,071     $ 2,946     $ 2,412
Other non-interest expense:
  Postage                                        $ 3,312     $ 3,051     $ 2,327
  Communication                                    3,405       3,184       2,451
  Data processing                                  3,562       3,823       4,245
  Professional fees                                2,889       2,485       1,781
  Taxes and licenses                               2,698       2,695       1,543
  Printing and supplies                            2,131       2,001       2,464

<PAGE>

NOTE 14 - SEGMENT REPORTING

     The Company's primary segments are geographically divided into the
Mississippi (MS) and Louisiana (LA) markets. Each segment offers the same
products and services but are managed separately due to different pricing,
product demand and consumer markets. Both segments offer commercial, consumer
and mortgage loans and deposit services.  Following  is selected information for
the Company's segments (in thousands):

                                         Years Ended December 31,
                       ---------------------------------------------------------
                                1998                1997               1996
                       ------------------- ------------------ ------------------
                            MS        LA        MS       LA        MS       LA
                       --------- --------- --------- -------- --------- --------
Interest income        $ 122,813 $  67,271 $ 112,294 $ 66,299 $ 107,408 $ 59,597
Interest expense          56,896    24,789    48,349   23,350    44,944   19,970
                       --------- --------- --------- -------- --------- --------
  Net interest income     65,917    42,482    63,945   42,949    62,464   39,627
Provision for loan
  losses                   2,731     2,854     1,929    4,260     2,970    3,018
Non-interest income       18,822    13,261    18,524   13,711    17,068   11,626
Depreciation and
  amortization             3,517     1,671     3,118    1,587     3,344    1,404
Other non-interest
  expense                 48,661    36,727    46,003   34,893    41,744   32,068
                       --------- --------- --------- -------- --------- --------
   Earnings before
    income taxes and
     cumulative effect
      of accounting
       change             29,830    14,491    31,419   15,920    31,474   14,763
Income taxes               9,390     5,062    11,209    6,347     9,976    5,039
                        -------- --------- --------- -------- --------- --------
  Earnings before
    cumulative effect of
     accounting change    20,440     9,429    20,210    9,573    21,498    9,724
Cumulative effect of
  accounting change        1,151         -         -        -         -        -
                       --------- --------- --------- -------- --------- --------
    Net earnings       $  21,591 $   9,429 $  20,210 $  9,573 $  21,498 $  9,724
                       ========= ========= ========= ======== ========= ========


                                             At and For Years Ended December 31,
                                         ---------------------------------------
                                              1998          1997          1996
                                         -----------   -----------   -----------
Net Interest Income:
  MS                                     $   65,917    $   63,945    $   62,464
  LA                                         42,482        42,949        39,627
  Other                                       3,518         2,866         2,509
                                         -----------   -----------   -----------
    Consolidated net interest income     $  111,917    $  109,760    $  104,600
                                         ===========   ===========   ===========


Net Earnings:
  MS                                     $   21,591    $   20,210    $   21,498
  LA                                          9,429         9,573         9,724
  Other                                         (60)          841           381
                                         -----------   -----------   -----------
    Consolidated net earnings            $   30,960    $   30,624    $   31,603
                                         ===========   ===========   ===========


Assets:
  MS                                     $1,833,064    $1,612,805    $1,433,698
  LA                                      1,003,620       937,060       868,444
  Other                                      27,487        30,043        25,505
  Intersegment                              (49,476)      (41,951)      (38,065)
                                         -----------   -----------   -----------
    Consolidated assets                  $2,814,695    $2,537,957    $2,289,582
                                         ===========   ===========   ===========

<PAGE>

NOTE 15 - SUMMARIZED FINANCIAL INFORMATION OF HANCOCK HOLDING COMPANY
          (PARENT COMPANY ONLY)

                                 Balance Sheets

                                                     December 31,
                                            ------------------------------
                                                 1998            1997
                                            --------------  --------------
Assets:
  Investment in subsidiaries                $ 285,464,704   $ 289,423,238
  Other                                         1,342,496         811,280
                                            --------------  --------------
                                            $ 286,807,200   $ 290,234,518
                                            ==============  ==============


Liabilities and Stockholders' Equity:
  Accrued expenses                          $           -   $     381,919
  Note payable                                          -       1,279,402
  Stockholders' equity                        286,807,200     288,573,197
                                            --------------  --------------
                                            $ 286,807,200   $ 290,234,518
                                            ==============  ==============


                             Statements of Earnings

                                                Years Ended December 31,
                                       -----------------------------------------
                                            1998          1997          1996
                                       ------------- ------------- -------------
Dividends received from subsidiaries   $ 36,555,000  $ 17,150,000  $ 15,391,000
Equity in earnings of subsidiaries
  greater than (less than) dividends
   received                              (5,209,781)   14,793,067    16,632,753
Interest and other expenses              (1,689,631)   (1,847,491)     (555,788)
Income tax credit                           153,800       528,843       135,039
                                       ------------- ------------- -------------
  Earnings before cumulative effect
    of accounting change                 29,809,388    30,624,419    31,603,004
Cumulative effect of accounting change    1,150,811             -             -
                                       ------------- ------------- -------------
  Net earnings                         $ 30,960,199  $ 30,624,419  $ 31,603,004
                                       ============= ============= =============


                            Statements of Cash Flows

                                                 Years Ended December 31,
                                         ---------------------------------------
                                              1998         1997         1996
                                         ------------ ------------ -------------
Cash flows from operating activities
  - principally dividends received
    from subsidiaries                    $ 35,952,990 $ 15,116,205 $ 14,872,899
Cash flows from investing  activities
  - principally purchase transactions               -   (4,062,524)  (5,622,371)
Cash flows from financing activities:
  Dividends paid                          (10,862,585) (11,039,887)  (9,193,395)
  Purchase of treasury stock              (22,857,810)           -            -
  Repayment of note                        (1,279,402)           -            -
                                         ------------- ------------ ------------
    Net cash used by financing activities (34,999,797) (11,039,887)  (9,193,395)
                                         ------------- ------------ ------------
    Net increase in cash                      953,193       13,794       57,133
Cash, beginning                               171,101      157,307      100,174
                                         ------------ ------------ -------------
    Cash, ending                         $  1,124,294 $    171,101 $    157,307
                                         ============ ============ =============

<PAGE>

                          Independent Auditors' Report



Board of Directors and Stockholders 
Hancock Holding Company 
Gulfport, Mississippi


We have audited the accompanying consolidated balance sheets of Hancock Holding
Company and subsidiaries as of December 31, 1998 and 1997, and the related
consolidated statements of earnings, comprehensive earnings, stockholders'
equity and cash flows for each of the three years in the period ended
December 31, 1998. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Hancock Holding Company and
subsidiaries as of December 31, 1998 and 1997, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1998, in conformity with generally accepted accounting principles.

As discussed in Note 1 to the consolidated financial statements, in 1998 the
Company changed its method of accounting for derivative instruments to conform
with the Statement of Financial Accounting Standards No. 133 and in conjunction
therewith reclassified certain securities from its held-to-maturity portfolio to
trading securities.

Deloitte & Touche LLP

New Orleans, Louisiana
January 15, 1999

<PAGE>


                    Hancock Holding Company and Subsidiaries
          Management's Discussion and Analysis of Financial Condition
                           and Results of Operations

Results of Operations
- ---------------------

For the Years Ended December 31, 1998 and 1997
The Company's net earnings were $31.0 million, or $2.90 per share, for the year
ended December 31, 1998, compared to $30.6 million, or $2.82 per share, for the
year ended December 31, 1997. The $2.2 million increase in net interest income
for the current year was primarily due to volume increases which were somewhat
offset by lower yields on interest earning assets and a slightly higher cost of
funds. The Company's net interest margin on a fully taxable equivalent basis
decreased to 4.67% in 1998, compared to 5.03% in 1997, partially due to the
repricing of and investment in interest-earning assets during a period of short-
term market interest rate declines and a deposit growth that surpassed the
Company's loan growth. The provision for loan losses decreased to $6.2 million
in the current year, compared to $6.4 million in the prior year, due to
decreased loan charge-offs. Operating expenses, primarily compensation costs,
increased as the Company concentrated on new lines of business and broadened its
market area.

For the Years Ended December 31, 1997 and 1996
The Company's net earnings were $30.6 million, or $2.82 per share, for the year
ended December 31, 1997, compared to $31.6 million, or $3.08 per share, for the
year ended December 31, 1996. Net interest income and non-interest income
increased as a result of increased volume.  Net interest margin declined from
5.10% in 1996 to 5.03% in 1997. Revenue increases were offset by higher levels
of operating costs and income taxes. Income taxes increased $2.2 million in 1997
compared to 1996 due to increased taxable income, state income taxes and higher
levels of non-deductible goodwill amortization associated with three recent
acquisitions. The provision for loan losses increased from $6.2 million to $6.4
million as a result of increased loan charge-off activity. The loan loss
allowance was 1.72% of period-end loans and represented 417% of non-performing
loan balances at December 31,1997.

Financial Condition
- -------------------

Securities
The Company generally purchases securities with a maturity schedule that
provides ample liquidity. Certain securities have been classified as available
for sale based on management's internal assessment of the portfolio after
considering the Company's liquidity requirements and the portfolio's exposure to
changes in market interest rates and prepayment activity. The December 31, 1998
carrying value of the held-to-maturity portfolio was $781.2 million and the
market value was $790.4 million. The available-for-sale portfolio was $463.1
million at December 31, 1998. Investment in securities increased by
approximately $164.4 million during 1998, primarily due to the availability of
investable funds generated from increased deposits.

Loans
Loans increased $84.9 million to $1.3 billion at December 31, 1998, compared to
balances a year earlier.  Non-accruing loans were $4.6 million, or 0.35%, of the
outstanding loans at December 31, 1998. Restructured loans were $1.4 million at
December 31, 1998 and a significant portion was current with the modified terms.
The Company generally makes loans in its market areas of South Mississippi and
Southeastern Louisiana.

Deposits and Deposit-Related Liabilities
Deposits increased from $2.1 billion at December 31, 1997 to $2.4 billion at
December 31, 1998. Non-interest-bearing demand accounts increased 18.1%, to
$546.7 million in 1998. Increases to other transaction and time deposits were
partially offset by a decrease in securities sold under agreements to
repurchase. Certificates of deposit of $100,000 or more outstanding at
December 31, 1998 amounted to $278.4 million. Deposits and deposit-related
liabilities are the Company's primary source of funds supporting its earning
asset base.

Liquidity
- ---------

Liquidity represents the Company's ability to provide funds to satisfy demands
from depositors, borrowers and other commitments by either converting assets to
cash or accessing new or existing funds. The principal sources of funds which
provide liquidity are customer deposits, payments of principal and interest on
loans, maturities and sales of securities, earnings and borrowings. The Company
has a line of credit with the Federal Home Loan Bank in excess of $30 million,
providing an additional liquidity source. At December 31, 1998, cash and due
from banks and securities available for sale were in excess of 26.3% of total
deposits.

Capital Resources
- -----------------

Composite ratings by the respective regulatory authorities of the Company and
the Banks establish minimum capital levels. Currently, the Company and the Banks
are required to maintain minimum Tier I leverage ratios of at least 3%, subject
to increase up to 5%, depending on the composite rating. At December 31, 1998,
the Company's and the Banks' capital balances were in excess of current
regulatory minimum requirements.
<PAGE>

Year 2000
- ---------

In 1996, the Company began addressing all the systems and business methods
requiring modifications to accommodate the turn of the century.  Since there is
concern that computer systems will not properly recognize dates or date
sensitive information when the digit year value rolls over to "00", virtually
every computer operation and every system that has an embedded microchip is
potentially at risk for failure or improper performance.  Many software programs
assume the "19" in storing the year and only utilized the last two digits of the
year for calculations and date storage. The year "2000" may be recognized by
some systems as "1900" which could adversely affect a significant portion of a
company's daily operations, especially those of financial institutions.

Identification of the Company's major Year 2000 issues is substantially complete
and a plan, including replacement of certain systems, has been implemented to
resolve the issues of which management is aware. Written assurances of expected
Year 2000 readiness have been requested from all material third party vendors,
including, but not limited to, correspondent banks, software providers and
utility companies. If any of the companies providing services, software or
equipment to the Company fail to adequately address the Year 2000 issue at a
reasonable cost, the result could be a significant adverse effect on the
Company's business and operational results. The readiness of all third parties,
including customers and suppliers, is inherently uncertain and cannot be
assured.

The Company recognized the importance of its customers' need to address Year
2000 issues. Relationships considered material to the Company's financial
position have been identified and appropriate documentation from borrowers
received. A committee, specifically established for this project, is in the
process of reviewing the information obtained and assessing the risk of
repayment impairment.

Testing of information systems and review of property equipment functions,
except those slated for replacement or vendor upgrade, is near completion. It is
anticipated that fully integrated systems testing of current and newly-acquired
systems will be completed by June 1999.

Contingency plans for the most reasonably likely worst-case scenarios, including
provisions for liquidity needs due to potentially significant deposit
withdrawals during the fourth quarter of 1999, are substantially complete. Plans
may be updated as testing and implementation continue. Issues regarding material
equipment and applications failure have been addressed.

Management believes it has dedicated adequate resources to address the issues
associated with the turn of the century. The total amount of expenditures for
Year 2000 compliance, including those incurred since 1997, and those anticipated
during the next two years, is expected to be less than $4.0 million (before
income taxes) but cannot be predicted with certainty at this time.

Quantitative and Qualitative Disclosures About Market Risk
- ----------------------------------------------------------

The Company's net income is dependent on its net interest income. Net interest
income is susceptible to interest rate risk to the degree that interest-bearing
liabilities mature or reprice on a different basis than interest-earning assets.
When interest-bearing liabilities mature or reprice more quickly than interest-
earning assets in a given period, a significant increase in market rates of
interest could adversely affect net interest income. Similarly, when interest-
earning assets mature or reprice more quickly than interest-bearing liabilities,
falling interest rates could result in a decrease in net income.

In an attempt to manage its exposure to changes in interest rates, management
monitors the Company's interest rate risk. The Company's interest rate
management policy is designed to produce a stable net interest margin in periods
of interest rate fluctuations. Interest sensitive assets and liabilities are
those that are subject to maturity or repricing within a given time period.
Management also reviews the Company's securities portfolio, formulates
investment strategies and oversees the timing and implementation of transactions
to assure attainment of the Board's objectives in the most effective manner.
Notwithstanding the Company's interest rate risk management activities, the
potential for changing interest rates is an uncertainty that can have an adverse
effect on net income.

In adjusting the Company's asset/liability position, the Board and management
attempt to manage the Company's interest rate risk while enhancing net interest
margins. At times, depending on the level of general interest rates, the
relationship between long and short-term interest rates, market conditions and
competitive factors, the Board and management may determine to increase the
Company's interest rate risk position somewhat in order to increase its net
interest margin. The Company's results of operations and net portfolio values
remain vulnerable to increases in interest rates and to fluctuations in the
difference between long and short-term interest rates.

The Company also controls interest rate risk reductions by emphasizing non-
certificate depositor accounts. The Board and management believe that such
accounts carry a lower interest cost than certificate accounts and that a
material portion of such accounts may be more resistant to changes in interest
rates. At December 31, 1998, the Company had $298 million of regular savings and
club accounts and $647 million of money market and NOW accounts, representing
51.7% of total interest-bearing depositor accounts.

<PAGE>

One approach used to quantify interest rate risk is the net portfolio value
(NPV) analysis. NPV includes shareholders' equity of the Company as reported in
the financial statements, adjusted for changes in the carrying value of
investments, loans and certificates of deposit, when considering changes in
market values on a pre-tax basis. In essence, this analysis calculates the
difference between the present value of liabilities and the present value of
expected cash flows from assets and off-balance sheet contracts. The following
table sets forth, at December 31, 1998, an analysis of the Company's interest
rate risk as measured by the estimated changes in NPV resulting from an
instantaneous and sustained parallel shift in the yield curve (+ or - 400 basis
points, measured in 100 basis point increments).


                                       December 31,
               -----------------------------------------------------------------
                        1998                               1997
               --------------------------------  -------------------------------
                           Estimated Increase                 Estimated Increase
  Change in                 (Decrease) in NPV                  (Decrease) in NPV
  Interest     Estimated   ------------------     Estimated   ------------------
   Rates       NPV Amount  Amount      Percent    NPV Amount   Amount    Percent
- -------------- ----------  ------      -------    ----------   ------    -------
(basis points)                       (amounts in thousands)
   +400         105,291    $ (188,460)  (64.2)   $ 125,143    $(159,398)  (56.0)
   +300         148,425      (145,326)  (49.5)     167,841     (116,700)  (41.0)
   +200         192,969      (100,782)  (34.3)     205,447      (79,094)  (27.8)
   +100         238,923       (54,828)  (18.7)     244,874      (39,667)  (13.9)
   ----         293,751             -       -      284,541            -       -
   -100         331,661        37,910    12.9      315,631       31,090    10.9
   -200         337,171        43,420    14.8      346,406       61,865    21.7
   -300         344,122        50,371    17.1      378,736       94,195    33.1
   -400         352,514        58,763    20.0      411,955      127,414    44.8


Certain assumptions in assessing the interest rate risk were employed in
preparing data for the Company included in the preceding table. These
assumptions relate to interest rates, loan prepayment rates, deposit decay rates
and the market values of certain assets under the various interest rate
scenarios. It was also assumed that delinquency rates will not change as a
result of changes in interest rates although there can be no assurance that this
will be the case. Even if interest rates change in the designated amounts, there
can be no assurance that the Company's assets and liabilities would perform as
anticipated. In addition, a change in U. S. Treasury rates in the designated
amounts accompanied by a change in the shape of the U. S. Treasury yield curve
would cause significantly different changes to the NPV than indicated above.

As with any method of measuring interest rate risk, certain shortcomings are
inherent in the methods of analysis presented. For example, although certain
assets and liabilities may have similar maturities or periods to repricing, they
may react in different degrees to changes in market interest rates. Also, the
interest rates on certain types of assets and liabilities may fluctuate in
advance of changes in market interest rates, while interest rates on other types
may lag behind changes in market rates. Additionally, certain assets, such as
adjustable rate loans, have features which restrict changes in interest rates on
a short-term basis and over the life of the asset. Finally, the ability of many
borrowers to service their debt may decrease in the event of an interest rate
increase. The Company considers all of these factors in monitoring its exposure
to interest rate risk.

The Company does not currently engage in trading activities or use derivative
instruments to control interest rate risk. Even though such activities may be
permitted with the approval of the Board of Directors, the Company does not
intend to engage in such activities in the immediate future.

Interest rate risk is the most significant market risk affecting the Company.
Other types of market risk, such as foreign currency exchange rate risk and
commodity price risk, do not arise in the normal course of the Company's
business activities.

Forward Looking Statements
- --------------------------

Congress passed the Private Securities Litigation Act of 1995 in an effort to
encourage corporations to provide information about a company's anticipated
future financial performance.  This act provides a safe harbor for such
disclosure which protects the companies from unwarranted litigation if actual
results are different from management expectations. This report contains
forward-looking statements and reflects management's current views and estimates
of future economic circumstances, industry conditions, Company performance and
financial results. These forward-looking statements are subject to a number of
factors and uncertainties which could cause the Company's actual results and
experience to differ from the anticipated results and expectations expressed in
such forward-looking statements.




Exhibit (23)


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation by reference in the Registration  Statements of
Hancock  Holding  Company  on Form S-8 (No.  2-99863)  and on Form S-3 (No.  33-
31782) of our report dated  January 15, 1999  incorporated  by reference in this
Annual Report on Form 10-K for the year ended December 31, 1998.



DELOITTE & TOUCHE LLP
New Orleans, Louisiana
March 26, 1999



<TABLE> <S> <C>

<ARTICLE>                               9
<LEGEND>
Exhibit 27
Selected Financial Data

THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM HANCOCK
HOLDING COMPANY'S DECEMBER 31, 1998 CONSOLIDATED BALANCE SHEETS, CONSOLIDATED
STATEMENTS OF EARNINGS AND CONSOLIDATED STATEMENTS OF CASH FLOWS AND THE
ASSOCIATED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<MULTIPLIER>                        1,000
       
<S>                             <C>
<PERIOD-TYPE>                      12-MOS
<FISCAL-YEAR-END>             DEC-31-1998
<PERIOD-START>                JAN-01-1998
<PERIOD-END>                  DEC-31-1998
<CASH>                            161,294
<INT-BEARING-DEPOSITS>                 96
<FED-FUNDS-SOLD>                        0
<TRADING-ASSETS>                        0
<INVESTMENTS-HELD-FOR-SALE>       463,120
<INVESTMENTS-CARRYING>            781,249
<INVESTMENTS-MARKET>              790,379
<LOANS>                         1,305,555
<ALLOWANCE>                      (21,800)
<TOTAL-ASSETS>                  2,814,695
<DEPOSITS>                      2,374,591
<SHORT-TERM>                      140,207
<LIABILITIES-OTHER>                13,090
<LONG-TERM>                             0
<COMMON>                           36,872
                   0
                             0
<OTHER-SE>                        249,935
<TOTAL-LIABILITIES-AND-EQUITY>  2,814,695
<INTEREST-LOAN>                   118,502
<INTEREST-INVEST>                  75,124
<INTEREST-OTHER>                       33
<INTEREST-TOTAL>                  193,659
<INTEREST-DEPOSIT>                 74,464
<INTEREST-EXPENSE>                 81,742
<INTEREST-INCOME-NET>             111,917
<LOAN-LOSSES>                       6,229
<SECURITIES-GAINS>                    167
<EXPENSE-OTHER>                    93,782
<INCOME-PRETAX>                    44,237
<INCOME-PRE-EXTRAORDINARY>         29,809
<EXTRAORDINARY>                         0
<CHANGES>                           1,151
<NET-INCOME>                       30,960
<EPS-PRIMARY>                        2.90
<EPS-DILUTED>                        2.89
<YIELD-ACTUAL>                       4.67
<LOANS-NON>                         5,982
<LOANS-PAST>                        2,907
<LOANS-TROUBLED>                        0
<LOANS-PROBLEM>                         0
<ALLOWANCE-OPEN>                   21,000
<CHARGE-OFFS>                       7,130
<RECOVERIES>                        1,701
<ALLOWANCE-CLOSE>                  21,800
<ALLOWANCE-DOMESTIC>               21,800
<ALLOWANCE-FOREIGN>                     0
<ALLOWANCE-UNALLOCATED>             2,100
        


</TABLE>


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