CUPERTINO NATIONAL BANCORP
10-Q/A, 1995-08-16
NATIONAL COMMERCIAL BANKS
Previous: GLENBOROUGH PENSION INVESTORS, 10-Q/A, 1995-08-16
Next: NATIONAL REAL ESTATE LTD PARTNERSHIP INCOME PROPERTIES, 10-Q, 1995-08-16



<PAGE>
 
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM 10-Q

(Mark One)
 X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND
---  EXCHANGE ACT OF 1934

     For the quarterly period ended June 30, 1995

 
     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---  AND EXCHANGE ACT OF 1934
 
     For the transition period from                   to                 .
                                    ------------------   ----------------

Commission file number 0-18015

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

                CALIFORNIA                                 33-0060898
     (State or other jurisdiction of                      (IRS Employer
     incorporation or organization)                    Identification No.)

20230 STEVENS CREEK BOULEVARD, CUPERTINO, CALIFORNIA,           95014
    (Address of principal executive offices)                 (Zip Code)

                                (408) 996-1144
             (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or 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 
                                     ---      ---

Outstanding shares of Common Stock, no par value, as of July 19, 1995:
1,602,100.

This report contains a total of 18 pages.

                                    1 of 18
<PAGE>
 
                          CUPERTINO NATIONAL BANCORP

                                 INDEX

<TABLE> 
<CAPTION> 
DESCRIPTION                                                          PAGE
<S>                                                                  <C> 
PART I.        FINANCIAL INFORMATION
 
  ITEM 1.      CONSOLIDATED BALANCE SHEETS AS OF
               June 30, 1995 AND December 31, 1994................   3
 
               CONSOLIDATED STATEMENTS OF INCOME
               FOR THE THREE MONTHS AND SIX MONTHS ENDED
               June 30, 1995 AND 1994.............................   4
 
               CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE SIX MONTHS ENDED
               June 30, 1995 AND 1994.............................   5
 
               NOTES TO CONSOLIDATED
               FINANCIAL STATEMENTS...............................   6
 
  ITEM 2.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS................   7
 
PART II.       OTHER INFORMATION
 
  ITEM 1.      LEGAL PROCEEDINGS..................................  17
 
  ITEM 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS  17
 
  ITEM 6.      EXHIBITS AND REPORTS ON FORM 8-K...................  18
 
               SIGNATURES.........................................  18
</TABLE>

                                    2 of 18
<PAGE>
 
PART I.  FINANCIAL INFORMATION
CUPERTINO NATIONAL BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS

(Unaudited...Dollars in thousands)

<TABLE> 
<CAPTION> 
                                                           June 30,       December 31,                      
                                                             1995             1994                                              
--------------------------------------------------------------------------------------
<S>                                                         <C>            <C>                                                  
ASSETS                                                                                                                            
Cash and due from banks                                     $ 12,730          $  9,326   
Federal funds sold                                            19,500            10,400                                            
--------------------------------------------------------------------------------------
    Cash and cash equivalents                                 32,230            19,726                                            
Other short-term investments                                      --                --                                            
Investment securities                                                                                                             
 Held to maturity                                             55,362            59,573                                            
 (Market value $55,631 at June 30, 1995;                                                                                          
 $57,257 at December 31, 1994)                                                                                                    
 Available for sale                                            2,495               --                                             
 (Cost 2,491 at June 30, 1995)                                                                                                    
 Other securities                                                951               933                                            
--------------------------------------------------------------------------------------
 Total investment securities                                  58,808            60,506                                            
Loans:                                                                                                                            
 Commercial                                                   79,100            81,695                                            
 Real estate-construction                                     21,825            18,117                                            
 Real estate-term                                             18,349            13,133                                            
 Consumer and other                                           26,150            21,059                                            
 Deferred loan fees and discounts                               (600)             (847)                                           
--------------------------------------------------------------------------------------
   Loans                                                     144,824           133,157                                            
Allowance for credit losses                                   (2,454)           (2,918)                                           
--------------------------------------------------------------------------------------
   Loans, net                                                142,370           130,622                                            
Loans held for sale                                               --             5,383                                            
--------------------------------------------------------------------------------------
   Total loans                                               142,370           135,622                                            
Premises and equipment, net                                    1,539             1,434                                            
Accrued interest receivable and other assets                   8,632             5,856                                            
--------------------------------------------------------------------------------------
TOTAL                                                       $243,579          $223,144                                            
======================================================================================
LIABILITIES AND SHAREHOLDERS' EQUITY                                                                                              
Deposits:                                                                                                                         
 Demand, noninterest-bearing                                $ 61,086          $ 53,880                                            
 NOW                                                           9,230             8,331                                            
 Money Market Demand Accounts                                 84,360            73,623                                            
 Savings                                                       4,630             5,951                                            
 Other time certificates                                      36,581            19,417                                            
 Time certificates, $100 and over                             19,264            25,520                                            
--------------------------------------------------------------------------------------
   Total deposits                                            215,151           186,722                                            
Short-term borrowings                                          8,654            17,256                                            
Accrued interest payable and other liabilities                 2,152             1,129                                            
--------------------------------------------------------------------------------------
TOTAL LIABILITIES                                            225,957           205,107                                            
                                                                                                                                  
Shareholders' equity:                                                                                                             
 Preferred stock, no par value:                                                                                                   
    4,000,000 shares authorized; none issued                      --                --                                            
 Common stock, no par value:  6,000,000 shares                                                                                    
    authorized; shares outstanding: 1,599,928 at                                                                                  
    June 30, 1995 and 1,557,008 at December 31, 1994          15,190            14,901                                            
  Retained earnings                                            2,432             3,136                                            
--------------------------------------------------------------------------------------
Total shareholders' equity                                    17,622            18,037                                            
--------------------------------------------------------------------------------------
TOTAL                                                       $243,579          $223,144                      
======================================================================================
</TABLE>

See notes to consolidated financial statements

                                    3 of 18
<PAGE>
 
CUPERTINO NATIONAL BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited...dollars in thousands, except per share data)
<TABLE> 
<CAPTION> 
                                                      Three Months Ended           Six Months Ended            
                                                          June 30,                    June 30,
                                                      ---------------------     ----------------------
                                                        1995      1994            1995        1994
------------------------------------------------------------------------------------------------------
<S>                                                   <C>         <C>           <C>           <C> 
Interest income:
 Interest on loans                                    $  4,021    $  2,920      $7,820        $  5,863
 Interest on investment securities:
   Taxable                                                 920         399       1,837             734
   Non-taxable                                              18          28          36              56
------------------------------------------------------------------------------------------------------
     Total Investment securities                           938         427       1,873             790
 Other interest income                                     108          80         137             113
------------------------------------------------------------------------------------------------------
      Total interest income                              5,067       3,427       9,830           6,766
Interest expense:
 Interest on deposits                                    1,625         840       2,991           1,566
 Other interest expense                                    288          13         655              48
------------------------------------------------------------------------------------------------------
   Total interest expense                                1,913         853       3,646           1,614
------------------------------------------------------------------------------------------------------
     Net interest income                                 3,154       2,574       6,184           5,152
Provision for loan losses                                   85         150         516             385
------------------------------------------------------------------------------------------------------
 Net interest income after provision
   for loan losses                                       3,069       2,424       5,668           4,767
 
Other income:
 Gain on sale of mortgage loans                             51         128         137             553
 Other loan fees                                            29          25          48             160
 Trust Fees                                                135         142         291             284
 Gain on sale of SBA loans                                  45          79         150             190
 Depositor service fees                                     67          65         138             134
 Other                                                      80          75         137             150
------------------------------------------------------------------------------------------------------
   Total other income                                      407         514         901           1,471
Operating expenses:
 Compensation and benefits                               1,600       1,537       3,236           3,057
 Occupancy and equipment                                   392         349         788             668
 Legal settlement & costs                                1,700          --       1,700              --
 Professional services                                     230         104         435             245
 FDIC insurance and regulatory assessments                 135         115         260             231
 Client services                                            91          95         179             202
 Other real estate, net                                     (7)         (1)         34              33
 Other                                                     459         367         896             726
------------------------------------------------------------------------------------------------------
   Total operating expenses                              4,600       2,566       7,528           5,162
------------------------------------------------------------------------------------------------------
Income before income tax expense                        (1,124)        372        (959)          1,076
 Income tax (benefit) expense                             (470)        126        (411)            380
------------------------------------------------------------------------------------------------------
Net (loss) income                                     $   (654)   $    246      $ (548)       $    696
------------------------------------------------------------------------------------------------------
Net (loss) income per common and
    common equivalent share                              $(.39)       $.15       $(.33)           $.43
------------------------------------------------------------------------------------------------------
</TABLE>

See notes to consolidated financial statements

                                    4 of 18
<PAGE>
 
CUPERTINO NATIONAL BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited...dollars in thousands)

<TABLE> 
<CAPTION> 
                                                                  Six Months Ended
                                                                      June 30,
                                                             ----------------------------
                                                                1995             1994
-----------------------------------------------------------------------------------------
<S>                                                          <C>                <C> 
CASH FLOWS-OPERATING ACTIVITIES:
  Net income                                                $   (548)           $    696
  Reconciliation of net income to net
    cash from operations:
      Provision for credit losses                                516                 385
      Depreciation and amortization                              293                 266
      Accrued interest receivable and other assets              (894)                122
      Accrued interest, expenses and other liabilities         1,023                 243
      Net change in deferred loan fees                          (247)                 63
      Proceeds from sales of loans held for sale              16,364              66,339
      Origination of loans held for resale                   (10,981)            (61,951)
      Other real estate owned, net                                17                  25
-----------------------------------------------------------------------------------------
Operating cash flows, net                                      5,543               6,188
 
CASH FLOWS - INVESTING ACTIVITIES:
   Maturities of investment securities
      Held-to-maturity                                         6,237               5,649
      Available-for-sale                                          --                  --
   Purchase of investment securities
      Held-to-maturity                                        (2,045)            (20,972)
      Available-for-sale                                      (2,495)                 --
   Net change in loans                                       (12,400)              2,850
   Sale of other real estate owned                               358                 381
   Purchase of life insurance policies                        (2,257)                 --
   Purchase of premises and equipment                           (397)               (257)
   Other net                                                       5                  45
-----------------------------------------------------------------------------------------
Investing cash flows, net                                    (12,994)            (12,304)
 
CASH FLOWS - FINANCING ACTIVITIES:
  Non-interest bearing deposits, net                           7,206              (1,975)
  Interest bearing deposits, net                              21,223              14,177
  Short-term borrowings, net                                  (8,603)              6,090
  Stock issued to employees                                      289                 361
  Cash dividends                                                (160)                 (3)
-----------------------------------------------------------------------------------------
Financing cash flows, net                                     19,955              18,650
-----------------------------------------------------------------------------------------
Net increase in cash and cash equivalents                     12,504              12,534
Cash and cash equivalents at beginning of period              19,726              14,350
-----------------------------------------------------------------------------------------
Cash and cash equivalents at end of period                  $ 32,230            $ 26,884
=========================================================================================
</TABLE>

See notes to consolidated financial statements

                                    5 of 18
<PAGE>
 
                   CUPERTINO NATIONAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                 June 30, 1995
                                  (UNAUDITED)

1.  BASIS OF PRESENTATION

 The accompanying unaudited consolidated financial statements include the
accounts of Cupertino National Bancorp ("CUNB" or the "Company") and its
subsidiary, Cupertino National Bank & Trust (the "Bank").  These financial
statements reflect, in management's opinion, all adjustments (consisting of
normal recurring adjustments) necessary for a fair presentation of CUNB's
financial position and the results of its operations and cash flows for the
periods presented.  Certain amounts for prior periods have been reclassified to
conform to current period presentation.  The results for the three months ended
June 30, 1995 are not necessarily indicative of the results expected for any
subsequent quarter or for the entire year ending December 31, 1995.  These
financial statements should be read in conjunction with the financial statements
for 1994 included in the Annual Report to Shareholders for 1994.

2.  ADOPTION OF ACCOUNTING PRONOUNCEMENT

The Company adopted SFAS No. 114, Accounting by Creditors for Impairment of a
Loan, on January 1, 1995.  Under this new standard, a loan is considered
impaired if it is probable that the Company will be unable to collect the
scheduled payments of principal or interest when due according to the
contractual terms of the loan agreement.  Since most of the Company's loans are
collateral dependent, the calculation of the impaired loans is generally based
on the fair value of the collateral.  The adoption of SFAS No. 114 did not
result in any additional provision for credit losses at January 1, 1995.

 Income recognition on impaired loans conforms to the method the Company uses
for income recognition on nonaccrual loans.  At June 30, 1995, the recorded
investment in loans for which impairment has been recognized in accordance with
SFAS No. 114 totaled $2.4 million, with a corresponding valuation allowance of
$547,000.  For the quarter and six months ended June 30, 1995, the average
recorded investment in impaired loans was approximately $2.5 million and $2.9
million, respectively.  The Company did not recognize interest on impaired loans
during the second quarter or the six months ended June 30, 1995.

3.  SHARE AND PER SHARE AMOUNTS

Earnings per common and common equivalent share are calculated based upon the
weighted average number of shares outstanding during the period, plus equivalent
shares representing the effect of dilutive stock options.  The number of shares
used to compute earnings per share were 1,687,100 and 1,640,000 for the three
months ended June 30, 1995 and 1994, respectively and 1,674,000 and 1,628,600
for the six months ended June 30, 1995 and 1994, respectively.

4.  CONTINGENCIES

In July 1995, the Company settled a lawsuit for $1,020,000 (net of tax) brought
against the Bank by the successor trustee of California Dental Guild Mortgage
Fund II.  The Company believes that it is highly probable that insurance
coverage for a significant portion of this settlement is available under its
director and officer's liability policy and a professional liability insurance
policy, as well as and the errors and omissions policy of the insurance agent
which sold the Company these policies.  The Company's insurance company has
denied the Company's claim for coverage under these policies, and the Company
has initiated litigation against the insurance company as well as the agent from
whom the Company obtained such policies.  However, due to the uncertainty
associated with recovery under its claims, the Company has reflected the
$1,020,000 expense (net of tax) of the legal settlement in second quarter 1995
earnings.

                                    6 of 18
<PAGE>
 
                   CUPERTINO NATIONAL BANCORP AND SUBSIDIARY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

CUNB reported a net loss for the second quarter of 1995 of $(654,000), or $(.39)
per common and common equivalent share, compared to net income of $246,000, or
$.15 per common and common equivalent share, reported in the second quarter of
last year.  The net loss in the recent quarter was largely due to the settlement
of litigation that was pending against CUNB, as discussed below.  Return on
average assets annualized for the second quarters of 1995 and 1994 were (1.14%)
and .53%, respectively, while return on average common equity annualized was
(14.26%) for the second quarter of 1995, compared with 5.70% for the second
quarter of 1994.

The earnings for the second quarter of 1995 were adversely effected by an
accrual of $1,020,000 (net of tax) for the settlement of trust department
litigation with Sumitomo Bank, which was acting as successor trustee for the
California Dental Guild Mortgage Fund II. The Company believes, based on the
advice of counsel, that it is highly probable that insurance coverage for a
significant portion of the settlement amount is available under its director and
officer insurance policy and its professional liability insurance policy, as
well as the errors and omissions policy of its insurance agent.  The Company's
insurance company has denied the Company's claim for coverage under these
policies, and the Company has initiated litigation against the insurance
companies who issued the policies as well as the agent from whom the Company
obtained such policies.  For a more complete discussion see Part II Item 1 -
Legal Proceedings. Excluding this charge, second quarter 1995 earnings would
have been $366,000, with a return on average assets and return on average
shareholder's equity of .64% and 7.98%, respectively.

For the six months ended June 30, 1995, the Company posted a net loss of
$(548,000) or $(.33) per common and equivalent share, compared to net income of
$696,000 or $.43 per common and equivalent share for the same period in 1994.
The annualized return on average assets and return on average equity for the
first six months of 1995 were (0.49%) and (5.98%), respectively, compared to
0.75% and 8.28% for the comparable period in 1994.  Net income of $106,000 for
the first quarter of 1995 included approximately $275,000 in non-recurring
expenses (net of tax) related to the closing of the Bank's mortgage operations,
the costs incurred related to canceled merger discussions, and severance
payments to a former executive officer.  Excluding the legal settlement charge
and related costs, as well as the non-recurring charges from the first quarter,
the net income for  the six months ended June 30, 1995 would have been $747,000,
with an adjusted return on average assets and return on average shareholder's
equity of  0.66% and 8.15%, respectively.

Non-performing assets (including nonaccrual loans, loans 90 days past due and
OREO) totaled $3.6 million at June 30, 1995, a decrease of $1.4 million from
December 31, 1994, and a decrease of $0.3 million from June 30, 1994.  The ratio
of non-performing assets to loans plus foreclosed properties was 2.48% at June
30, 1995, down from 3.60% at December 31, 1994 and 3.11% at June 30, 1995.  The
Bank's portfolio of classified assets declined to $8.7 million, or 3.57% of
total assets, at June 30, 1995, from $13.1 million or 5.86% of total assets at
December 31, 1994 and $10.3 million or 4.88% of total assets at June 30, 1994.

The reserve for loan losses was $2.5 million at June 30, 1995, compared with
$2.9 million at December 31, 1994 and $2.0 million at June 30, 1994.  The
provision for loan losses was $85,000 for the second quarter of 1995, a
substantial decrease from the $431,000 recorded in the first quarter of 1995,
and $150,000 recorded in the second quarter of 1994.  The reduced provision for
the second quarter was reflective of improved credit quality, as the Company
experienced net recoveries of $10,000 versus net charge-offs of $990,000 in the
first quarter (primarily related to a $614,000 charge-off on an unsecured loan).
For the first six months of 1995, the provision for loan losses was $516,000, an
increase of $131,000 over the first half of 1994.  Net charge-offs were $980,000
for the first six months of 1995, compared to $681,000 for the first half of
1994.  The ratio of the reserve for loan losses to 

                                    7 of 18
<PAGE>
 
non-performing assets was 68.3% at June 30, 1995 compared with 58.5% at December
31, 1994 and 49.8% at June 30, 1994.

Shareholders' equity decreased $733,000 to $17.6 million, or 7.23% of assets, at
June 30, 1995 from $18.0 million or 8.08% of assets at December 31, 1994.  The
decline in the ratio was due to the growth in assets in the fist six months of
1995, coupled with the reduction in equity due primarily to the legal settlement
charge recorded in the second quarter of 1995, and a dividend payment made to
shareholders during the quarter.

CUNB's Tier 1 and Total Risk-based capital ratios were 9.6% and 10.9% at June
30, 1995, respectively, compared with 10.8% and 12.1% at December 31, 1994,
respectively.  The Leverage ratio declined to 7.6% at June 30, 1995 from 8.4% at
December 31, 1995. These declines reflect the growth in assets in combination
with the legal settlement charge and dividend payment during the second quarter
of 1995.  At June 30, 1995, CUNB's Risk-based capital and Leverage ratios, as
well as those of the Bank, exceeded the ratios for a well-capitalized financial
institution as defined in FDICIA under the prompt corrective action regulations.
The Company will seek to maintain its well capitalized position to ensure
flexibility in its operations.

CUNB's common stock closed at $9.375 per share on June 30, 1995, representing
85% of the $11.02 book value per common share, compared with $9.00 per share and
78% of the $11.57 book value per common share at March 31, 1995.

NET INTEREST INCOME
The following are the Company's average balance sheet, net interest income and
interest rates for the periods presented:
<TABLE>
<CAPTION>
                                      Three Months Ended                   Three Months Ended                Three Months Ended
                                        June 30, 1995                        March 31, 1995                    June 30, 1994
                                -----------------------------      --------------------------------    -----------------------------
                                                       Avg.                                  Avg.                            Avg.
                                Avg.                  Yield/       Avg.                     Yield/      Avg.                 Yield/
($ in 000's)                    Bal.       Int.        Rate        Bal.        Int.         Rate        Bal.       Int.      Rate
------------------------------------------------------------------------------------------------------------------------------------

<S>                             <C>        <C>         <C>         <C>         <C>          <C>         <C>         <C>      <C>
Interest earning assets:
  Loans (2) (4)                 $145,249   $  4,021       11.07%   $141,558    $  3,799      10.73%     $125,566    $2,925     9.32%

  Investment securities,
   short term investments
   and cash equivalents           67,948      1,046        6.16%     63,092         964       6.11%       45,359       502     4.43%

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

     Total interest-earning
      assets (3b)                213,197      5,067        9.51%    204,650       4,763       9.31%      170,926     3,427     8.02%

Noninterest-earning assets        17,068                             13,452                               16,046        --
------------------------------------------------------------------------------------------------------------------------------------

  Total assets                  $230,265                           $218,102                             $186,972     3,427
====================================================================================================================================

Interest bearing liabilities:
 Deposits:
  NOW and MMDA                  $ 88,998   $    903        4.06%   $ 80,473    $    775       3.85%     $ 73,393    $  489    2.67%
  Savings deposits                 4,759         42        3.51%      5,741          48       3.34%        6,074        37    2.45%
  Time deposits                   49,188        680        5.53%     42,234         543       5.14%       36,807       314    3.41%
------------------------------------------------------------------------------------------------------------------------------------

   Total interest bearing
    deposits                     142,945      1,625        4.55%    128,448       1,366       4.25%      116,274       840    2.89%
 Borrowings                       18,414        288        6.26%     24,486         367       6.00%        1,155        13    4.36%
------------------------------------------------------------------------------------------------------------------------------------
   Total interest-bearing
    liabilities                  161,359      1,913        4.74%    152,934       1,733       4.53%      117,429       853    2.91%
------------------------------------------------------------------------------------------------------------------------------------

Noninterest-bearing deposits      49,365                             46,060                               52,562
Other noninterest-bearing
 liabilities                       1,202                                773                                   50
------------------------------------------------------------------------------------------------------------------------------------

Total noninterest-bearing
 liabilities                      50,567                             46,833                               52,612
Shareholders' equity              18,339                             18,335                               16,931
------------------------------------------------------------------------------------------------------------------------------------

Total liabilities and
 shareholders' equity           $230,265                           $218,102                             $186,972
                                ========                           ========                             ========
Net interest income;
 interest rate spread (3a)                   $  3,154      4.76%               $  3,031       4.78%                 $2,574    5.11%
                                             ========                          ========                             ====== 
Net margin                      $ 51,838                   5.93%   $ 51,716                   6.01%     $ 54,120              6.04%
====================================================================================================================================

</TABLE>

1)  Average balances are computed using an average of the daily balances during
    the period.

2)  Nonaccrual loans are included in the average balance column; however, only
    collected interest on such loans is included in the interest column.

3)  The net margin on interest-earning assets during the period equals (3a) the
    difference between the interest income on interest-earning assets and
    interest expense on interest-bearing liabilities, divided by (3b) average
    interest-earning assets for the period.

4)  Loan fees totaling $209, $186, and $211 are included in loan interest income
    for the periods ended June 30, 1995, March 31, 1995 and June 30, 1994,
    respectively.

                                    8 of 18
<PAGE>
 
<TABLE>
<CAPTION>
                                   Three months ended June 30, 1995        Three months ended June 30, 1995
                                     compared with March 31, 1995            compared with June 30, 1994
                                       favorable (unfavorable)                  favorable (unfavorable)
 
(Dollars in thousands)                 Volume     Rate      Net             Volume        Rate        Net    
------------------------------------------------------------------------------------------------------------                        
<S>                                     <C>      <C>      <C>               <C>          <C>         <C> 
Interest income on loans                $ 102    $ 120    $ 222             $ 544        $ 552       $ 1,096                      
Interest on investment                                                                                                           
 securities, short-term                                                                                                          
 investments and cash equivalents          75        7       82                348         196           544                     
------------------------------------------------------------------------------------------------------------                        
                                          177      127      304                892         748         1,640                     
Interest expense on deposits                                                                                                     
  NOW and MMDA                            (86)     (42)    (128)              (158)       (256)         (414)                    
  Savings deposits                          8       (2)       6                 11         (16)           (5)                    
  Time Deposits                           (96)     (42)    (138)              (171)       (195)         (366)                    
------------------------------------------------------------------------------------------------------------                        
                                         (174)     (86)    (260)              (318)       (467)         (785)                    
Interest expense on borrowings             95      (16)     (79)              (270)         (5)         (275)                    
                                        -----    -----    -----              -----       -----       -------
                                          (79)    (102)    (181)              (588)       (472)       (1,060)                    
------------------------------------------------------------------------------------------------------------                        
Increase (decrease) in net                                                                                                       
 interest income                        $  98    $  25    $ 123              $ 304       $ 276       $   580                     
                                        =====    =====    =====              =====       =====       =======                     
</TABLE>                        
(1)  In the analysis, the change due to the volume rate variance has been
     allocated to volume

CUNB's net interest income for the second quarter of 1995 was $3.2 million, a
$123,000 increase over the first quarter of 1995.  When compared to the first
quarter of 1995, average earning assets increased by $8.5 million, while the net
yield on earning assets decreased slightly from 6.01% in the first quarter of
1995 to 5.93% in the second quarter of 1995.  This was mainly due to a rising
interest rate environment and increased competition for loans and deposits,
which resulted in higher rates being paid on deposit accounts, and more
competitive loan rates offered to our loan clients.  The average yield on loans
for the second quarter of 1995 was also affected to some extent by non-accruing
loans, and lower accrued loan fees.  It is anticipated that the pressure on loan
rates may continue in 1995.  However, with the temporary decline of interest
rates implemented by the Federal Reserve, the pressure on deposit rates may be
reduced.

Compared to the second quarter of 1994, average earning assets during the second
quarter of 1995 increased by $42.3 million. This was due to an increase in the
investment securities portfolio undertaken in 1994, when loan demand was
relatively flat, coupled with increased loan demand in the latter part of 1994
and the first half of 1995. Average loans in the second quarter of 1995
increased by $19.6 million (15%) over the second quarter of 1994.  The Company's
mix of funding sources shifted toward higher cost short term borrowings in the
latter half of 1994 to finance the increased investment in the securities
portfolio. This increased net interest income but reduced the net interest
spread and margin.

                                    9 of 18
<PAGE>
 
The following are the Company's average balance sheet, net
 interest income and interest rates for the periods presented:   
<TABLE> 
<CAPTION> 
                                                       Six Months Ended                          Six Months Ended
                                                         June 30, 1995                            June 30, 1994
                                                --------------------------------          ----------------------------
                                                                         Avg.                                   Avg.
                                                Avg.                     Yield/           Avg.                  Yield/
($ in 000's)                                    Bal.          Int.       Rate             Bal.         Int.     Rate
----------------------------------------------------------------------------------------------------------------------
<S>                                             <C>           <C>        <C>              <C>          <C>      <C>
Interest earning assets:
  Loans (2) (4)                                   $143,414   $7,820       10.91%           $128,033    $5,868   9.17%
  Investment securities, short term                                                                                                 
     investments and cash equivalents               65,533    2,010        6.13%             41,739       898   4.30% 
----------------------------------------------------------------------------------------------------------------------
      Total interest-earning assets (3b)           208,947    9,830        9.41%            169,772     6,766   7.97%  
Noninterest-earning assets                          15,270       --                          16,796        --          
----------------------------------------------------------------------------------------------------------------------
  Total assets                                    $224,217   $9,830                        $186,568     6,766    
======================================================================================================================
Interest bearing liabilities:                                                                                                       

 Deposits:                                                                                                                          
  NOW and MMDA                                    $ 84,665   $1,678        3.96%           $ 69,726    $  894   2.56%  
  Savings deposits                                   5,247       90        3.42%              6,062        70   2.32%  
  Time deposits                                     45,731    1,223        5.35%             36,913       602   3.26%  
----------------------------------------------------------------------------------------------------------------------
    Total interest bearing deposits                135,643    2,991        4.41%            112,701     1,566   2.78%  
 Borrowings                                         21,433      655        6.11%              2,316        48   4.11%  
----------------------------------------------------------------------------------------------------------------------
    Total interest-bearing liabilities             157,076    3,646        4.64%            115,017     1,614   2.81%  
----------------------------------------------------------------------------------------------------------------------
Noninterest-bearing deposits                        47,722                                   54,301                   
Other noninterest-bearing liabilities                1,082                                      438                   
----------------------------------------------------------------------------------------------------------------------
Total noninterest-bearing liabilities               48,804                                   54,739                   
Shareholders' equity                                18,339                                   16,813                   
----------------------------------------------------------------------------------------------------------------------
Total liabilities and                                                                                                 
 shareholders' equity                             $224,217                                 $186,568                   
                                                  ========                                 ========  
Net interest income; interest rate spread (3a)              $6,184       4.77%                         $5,152   5.16% 
                                                            ======                                     ======
Net margin                                        $ 51,871               5.97%             $ 54,755             6.12%
=====================================================================================================================
</TABLE> 

1)  Average balances are computed using an average of the daily balances during
    the period.

2)  Nonaccrual loans are included in the average balance column; however, only
    collected interest on such loans is included in the interest column.

3)  The net margin on interest-earning assets during the period equals (3a) the
    difference between the interest income on interest-earning assets and
    interest expense on interest-bearing liabilities, divided by (3b) average
    interest-earning assets for the period.

4)  Loan fees totaling $395 and $441 are included in loan interest income for
    the periods ended June 30, 1995, and June 30, 1994, respectively.

<TABLE> 
<CAPTION>
 
                                               Six months ended June 30, 1995
                                                compared with June 30, 1994
                                                  favorable (unfavorable)

(Dollars in thousands)                            Volume     Rate      Net    
----------------------------------------------------------------------------
<S>                                              <C>        <C>      <C>                                                        
Interest income on loans                         $ 1,395    $ 557    $ 1,952                                                    
Interest on investment                                                                                                          
 securities, short-term                                                                                                         
 investments and cash equivalents                    921      191      1,112                                                    
----------------------------------------------------------------------------
                                                   2,316      748      3,064                                                    
Interest expense on deposits                                                                                                    
  NOW and MMDA                                      (540)    (244)      (784)                                                   
  Savings deposits                                     2      (17)       (19)                                                   
  Time Deposits                                     (428)    (193)      (621)                                                   
----------------------------------------------------------------------------
                                                    (970)    (454)    (1,424)                                                   
Interest expense on borrowings                      (595)     (12)      (607)                                                   
                                                 -------    -----    -------
                                                  (1,565)    (466)    (2,031)                                                   
----------------------------------------------------------------------------
Increase (decrease) in net                                                                                                      
 interest income                                 $   726    $ 305    $ 1,033                                                    
                                                 =======    =====    =======                                                    
</TABLE> 
(1)  In the analysis, the change due to the volume rate variance has been
     allocated to volume

                                    10 of 18
<PAGE>
 
For the six month period ended June 30, 1995, the company experienced an
increase in net interest income of $1.0 million when compared to the comparable
period of 1994.  This increase was mainly due to the increased volume in the
lending and securities portfolios, and higher interest rates received on these
assets, partly offset by higher interest expense rates on increased volumes of
deposits and other short term borrowings.  For the six months ended June 30,
1995, the Company's net interest margin of 5.97% reflected a decline from 6.12%
for the same period in 1994. This again was due to the shift in the Company's
asset and liability mix as discussed above, as well as increased competition for
deposits and loans.

The trend of interest rates in the economy has reversed, and it appears that
interest rates will level off or possibly decline slightly for the remainder of
1995, as the Federal Reserve attempts to control inflation, but achieve a "soft
landing."  If the interest rates remain relatively flat, the Bank's net interest
margin should remain relatively stable.

The Company provides client services to several of its non-interest bearing
demand deposit customers.  The amount of credit available to clients is based on
a calculation of their average non-interest bearing deposit balance, adjusted
for float and reserves, multiplied by an earnings credit rate, generally the 90-
day T-Bill rate.  The credit can be utilized to pay for services including
messenger service, account reconciliation and other similar services.  If the
cost of the services provided exceeds the available credit, the customer is
charged for the difference.

The impact of this expense on the Company's net interest spread and net yield on
interest earning assets was as follows:
<TABLE>
<CAPTION>
                                            Three Months Ended      Six Months Ended
                                           --------------------   --------------------
                                           June 30,   June 30,    June 30,    June 30,
                                             1995       1994        1995        1994
--------------------------------------------------------------------------------------
<S>                                        <C>         <C>         <C>         <C>        
Non-interest bearing demand deposits       $49,365     $52,562     $47,722     $54,301
Client Service expense                          91          95         161         202
Client Service cost annualized                 .74%        .72%        .67%        .74%
 
Impact on Net Yield
-------------------
Net yield on interest earning assets          5.93%       6.04%       5.97%       6.12%
Impact of client services                     (.17)       (.16)       (.16)       (.24)
                                              ----     -------     -------     -------
Adjusted net yield (1)                        5.76%       5.88%       5.81%       5.88%
                                              ====     =======     =======     =======
</TABLE>
(1)  Non-interest bearing liabilities are included in cost of funds calculation
     to determine adjusted spread.

The negative impact on the net yield on interest earning assets is caused by
off-setting net interest income by the cost of client service expenses, which
reduces the yield on interest earning assets.  The cost for client service
expense has been relatively stable, and reflects the Company's efforts in the
management of client service expense.

INTEREST RATE SENSITIVITY

Interest rate sensitivity is measured as the difference between the volumes of
assets and liabilities in the Bank's current portfolio that are subject to
repricing at intervals of (1) one day or immediate, (2) two days to six months,
(3) seven to twelve months, (4) one to three years, (5) three to five years, (6)
over five years and (7) on a cumulative basis.   Allocations of assets and
liabilities, including noninterest-bearing sources of funds, to specific periods
are based upon management's assessment of contractual or anticipated repricing
characteristics. The

                                    11 of 18
<PAGE>
 
differences between the volumes of assets and liabilities are known as
"sensitivity gaps."  The following table shows interest sensitivity gaps for
different intervals at June 30, 1995:

                          INTEREST SENSITIVITY REPORT
<TABLE>
<CAPTION>
CUPERTINO NATIONAL BANK & TRUST                                       Repricing  Periods
=================================================================================================================================
                                                              Greater    Greater
       (Dollars in thousands)                                   than      than     Greater      Total        Total
                              Day        Months      Months    1 Year    3 Years    than         Rate       Non-Rate
                              One          1-6        7-12    to 3 Yrs   to 5 Yrs  5 Years     Sensitive    Sensitive       Total
=================================================================================================================================
<S>                        <C>         <C>         <C>        <C>        <C>        <C>         <C>         <C>          <C> 
Assets:
Cash & due from Banks      $     --    $     --    $    --    $    --    $    --    $    --     $     --     $ 12,730    $ 12,730
Short term investments       19,500          --         --         --         --         --       19,500           --      19,500
Investment securities            --      10,459      8,446      9,999      6,606     22,343       57,853          951      58,804
Loans                       123,800       1,407      2,361      6,046      3,338      4,839      141,791        3,432     145,223
Other assets                     --          --         --         --         --         --           --       (3,054)     (3,054)
Loan loss & unearned fees        --          --         --         --         --         --           --       10,645      10,645
---------------------------------------------------------------------------------------------------------------------------------
Total assets                143,300      11,866     10,807     16,045      9,944     27,182      219,144       24,704     243,848
=================================================================================================================================
Liabilities & equity:
Deposits
  Demand                         --          --         --         --         --         --           --       61,752          --
  NOW, MMDA, and Savings     98,849          --         --         --         --         --       98,849           --      98,849
   Time deposits                         41,411      8,879      5,273         25        123       55,711           --      55,711
Other borrowed funds          8,654          --         --         --         --         --        8,654           --       8,654
Other liabilities                --          --         --         --         --         --           --        2,150       2,150
Shareholder's equity             --          --         --         --         --         --           --       16,732      16,732
---------------------------------------------------------------------------------------------------------------------------------
Total Liability & Equity    107,503      41,411      8,879      5,273         25        123      163,214       80,634    $243,848
=================================================================================================================================
Total asset GAP
GAP                        $ 35,797    $(29,545)   $ 1,928    $10,772    $ 9,919    $27,059     $ 55,930     $(55,930)         --
Cumulative GAP             $ 35,797    $  6,252    $ 8,180    $18,952    $28,871    $55,930     $ 55,930     $      0          --
Cumulative GAP/Total
  assets                      14.68%       2.56%      3.35%      7.77%     11.84%     22.94%       22.94%           0%         --
</TABLE>

The management of interest rate sensitivity, or interest rate risk management,
is a function of the repricing characteristics of the Bank's portfolio of assets
and liabilities.   These repricing characteristics are subject to changes in
interest rates either as replacement, repricing or maturity during the life of
the instruments.   Interest rate risk management focuses on the maturity
structure of assets and liabilities and their repricing characteristics during
periods of changes in market interest rates.   Effective interest rate risk
management seeks to ensure that both assets and liabilities respond to changes
in interest rates within an acceptable time frame, thereby reducing the effect
of interest rate movements on net interest income.

Changes in the mix of earning assets or supporting liabilities can either
increase or decrease the net interest margin without affecting interest rate
sensitivity.   In addition, the interest rate spread between an asset and its
supporting liability can vary significantly while the timing of repricing of
both the asset and its supporting liability can remain the same, thus impacting
net interest income.   This characteristic is referred to as a "basis risk" and,
generally, relates to the repricing characteristics of short-term funding
sources such as certificates of deposit.

Varying interest rate environments can create unexpected changes in prepayment
levels of assets and liabilities which are not reflected in the interest
sensitivity table above.   These prepayments may have significant effects on the
Bank's net interest margin.   Because of these factors, the interest sensitivity
gap report may not provide a complete assessment of the Bank's exposure to
changes in interest rates.

                                    12 of 18
<PAGE>
 
<TABLE>
<CAPTION>
 
NON-INTEREST INCOME                                        Quarter Ended
--------------------------------------------------------------------------------------------------
                                    June 30,   March 31,   December 31,   September 30,   June 30,
(in thousands)                        1995       1995          1994            1994        1994
--------------------------------------------------------------------------------------------------
<S>                                 <C>        <C>         <C>            <C>              <C>
Gain on sale of mortgage loans         $  51       $  85          $ 218            $ 222     $ 128
Loan fees                                 22          20             78               39        25
Trust fees                               135         156            146              163       142
Gain on sale of SBA loans                 45         105            343              151        79
Depositor service fees                    67          71             64               69        65
Other                                     87          56             59               57        75
--------------------------------------------------------------------------------------------------
Total other income                     $ 407       $ 493          $ 908            $ 701     $ 514
--------------------------------------------------------------------------------------------------
</TABLE>

Non-interest income was $404,000 for the second quarter of 1995, a decrease of
$89,000 from the first quarter of 1995, and a decrease of $110,000 from the
second quarter of 1994.   Relative to the first quarter of 1995, most of the
decline was due to $60,000 decrease in gain on sale of SBA loans and a $34,000
decrease in gain on sale of mortgage loans.  The decline in the SBA category was
due to the generally cyclical nature of this business, while the decline in
mortgage revenue was due to the closure of the Company's wholesale mortgage
business unit at the end of the first quarter of 1995.
<TABLE>
<CAPTION>
 
NON-INTEREST EXPENSE                                          Quarter Ended
-----------------------------------------------------------------------------------------------------
                                     June 30,    March 31,   December 31,   September 30,    June 30,
(in thousands)                         1995        1995          1994            1994          1994
-----------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>         <C>            <C>              <C>
Compensation and benefits              $1,600       $1,635         $1,270           $1,397     $1,537
Occupancy and equipment                   392          396            372              362        349
Professionals services                    230          204            307              109        104
Legal settlement and costs              1,700           --            250               --         --
FDIC insurance and assessments            135          125            127              127        115
Supplies, telephone and postage           108          128            119              110        120
Data processing                            30           33             29               32         30
Client services                            91           70             86               86         95
Other real estate, net                     (7)          41              7                9         (1)
Other                                     321          295            208              276        217
-----------------------------------------------------------------------------------------------------
Total operating expenses               $4,600       $2,927         $2,775           $2,508     $2,566
                                       ======       ======         ======           ======     ======
</TABLE>

Non-interest expenses were $4.6 million for the second quarter of 1995, an
increase of $1.67 million from the first quarter of 1995, and $2.0 million from
the second quarter of 1994.   Most of the increase is due to the $1.9 million
legal settlement related to the Sumitomo litigation (see Part II Item 1 - Legal
Proceedings), $1.7 million of which was expensed in the second quarter of 1995.

Compensation and benefits expense decreased $35,000 versus the first quarter of
1995, but increased by $63,000 from the comparable quarter of 1994.  The
decrease during the second quarter of 1995 was due to the closure of the
wholesale mortgage business unit.  The increase of other expense to $318,000 in
the second quarter from $277,000 in the first quarter was largely due to an
increase in marketing and advertising expense of $34,000.

INCOME TAXES

The provision for income taxes for the second quarter of 1995 was a credit of
$470,000, compared with an expense of $126,000 for the same quarter a year ago.
The difference was primarily due to the operating loss experienced by the
Company in the second quarter of 1995, due to the settlement of litigation with
Sumitomo.  CUNB did not require a valuation allowance related to its deferred
tax asset.

                                    13 of 18
<PAGE>
 
FINANCIAL CONDITION
CAPITAL RATIOS
The Company's and the Bank's risk-based capital and leverage ratios were as
follows:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------
CAPITAL RATIOS                       June 30,    March 31,    December 31,    September 30,    June 30,
(in thousands)                         1995         1995          1994             1994          1994
-------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>          <C>             <C>              <C>
CONSOLIDATED COMPANY
--------------------
GAAP EQUITY RATIO:
 GAAP equity                         $ 17,622     $ 18,355        $ 18,037         $ 17,872    $ 17,406
 Total assets                         243,579      233,261         223,144          216,318     212,296
 Equity to assets ratio                  7.23%        7.87%           8.08%            8.26%       8.20%
LEVERAGE RATIO:
 GAAP equity                         $ 17,622     $ 18,355        $ 18,037         $ 17,872    $ 17,406
 Average quarterly assets             230,265      223,093         214,889          206,467     185,988
 Leverage capital ratio                  7.65%        8.23%           8.39%            8.66%       9.36%
 Minimum requirement                     3.00%        3.00%           3.00%            3.00%       3.00%
 Well capitalized requirement            5.00%        5.00%           5.00%            5.00%       5.00%
RISK-BASED CAPITAL RATIOS:
 Tier I capital                      $ 17,622     $ 18,355        $ 18,037         $ 17,872    $ 17,406
 Tier II capital allowed                2,288        2,268           2,082            2,086       1,951
-------------------------------------------------------------------------------------------------------
Total risk-based capital             $ 19,910     $ 20,623        $ 20,119         $ 19,958    $ 19,357
=======================================================================================================
RISK-BASED ASSETS                     183,000      181,474         166,592          166,889     161,590
TIER I RISK-BASED CAPITAL RATIO          9.63%       10.11%          10.83%           10.71%      10.77%
 Minimum requirement                     4.00%        4.00%           4.00%            4.00%       4.00%
 Well capitalized requirement            6.00%        6.00%           6.00%            6.00%       6.00%
TOTAL RISK-BASED CAPITAL RATIO          10.88%       11.36%          12.08%           11.96%      11.98%
 Minimum requirement                     8.00%        8.00%           8.00%            8.00%       8.00%
 Well capitalized requirement           10.00%       10.00%          10.00%           10.00%      10.00%
=======================================================================================================
BANK ONLY
---------
GAAP EQUITY RATIO:
 GAAP equity                         $ 16,732     $ 16,962        $ 16,851         $ 16,624    $ 16,168
 Total assets                         243,579      233,205         222,839          216,312     212,276
 Equity to assets ratio                  6.87%        7.27%           7.56%            7.69%       7.62%
LEVERAGE RATIO:
 GAAP equity                         $ 16,732     $ 16,962        $ 16,851         $ 16,624    $ 16,168
 Regulatory Accounting
 Adjustment                               (30)         (65)            (65)             (57)        (48)
-------------------------------------------------------------------------------------------------------
 Regulatory Equity                   $ 16,702     $ 16,897        $ 16,786         $ 16,567    $ 16,120
-------------------------------------------------------------------------------------------------------
 Average quarterly assets            $230,109     $222,901        $214,785         $206,367    $185,888
 Leverage capital ratio                  7.26%        7.58%           7.82%            8.03%       8.67%
 Minimum requirement                     3.00%        3.00%           3.00%            3.00%       3.00%
 Well capitalized requirement            5.00%        5.00%           5.00%            5.00%       5.00%
RISK-BASED CAPITAL RATIOS:
 Tier I capital                      $ 16,732     $ 16,897        $ 16,786         $ 16,567    $ 16,120
 Tier II capital                        2,285        2,268           2,079            2,084       1,951
-------------------------------------------------------------------------------------------------------
Total risk-based capital             $ 19,017     $ 19,165        $ 18,865         $ 18,651    $ 18,071
-------------------------------------------------------------------------------------------------------
RISK-BASED ASSETS                    $182,837     $181,417        $166,288         $166,691    $161,571
TIER I RISK-BASED CAPITAL RATIO          9.15%        9.31%          10.09%           10.01%      10.02%
 Minimum requirement                     4.00%        4.00%           4.00%            4.00%       4.00%
 Well capitalized requirement            6.00%        6.00%           6.00%            6.00%       6.00%
TOTAL RISK-BASED CAPITAL RATIO          10.40%       10.56%          11.34%           11.19%      11.18%
 Minimum requirement                     8.00%        8.00%           8.00%            8.00%       8.00%
 Well capitalized requirement           10.00%       10.00%          10.00%           10.00%      10.00%
=======================================================================================================
</TABLE>

                                    14 of 18
<PAGE>
 
CUNB's Tier 1 and Total Risk-based capital ratios were 9.63% and 10.88% at June
30, 1995, respectively, compared with 10.83% and 12.08%, respectively, at
December 31, 1994, and 10.77% and 11.98%, respectively, at June 30, 1994.   The
leverage ratio, a measure of Tier 1 capital to average quarterly assets, was
7.65% at June 30, 1995, compared to 8.39% at December 31, 1994 and 9.36% at June
30, 1994.  To be considered well capitalized as defined under the regulatory
framework for prompt corrective action, an institution must have a risk-based
Tier 1 capital ratio of 6.0% or greater, a risk-based total capital ratio of 10%
or greater and a leverage ratio of 5.0% or greater.  CUNB's risk-based capital
and leverage ratios have exceeded the ratios for a well capitalized financial
institution for all periods presented above.

The Bank's Tier 1 and Total Risk-based capital ratios were 9.15% and 10.40%,
respectively, at June 30, 1995, compared with 10.09% and 11.34%, respectively,
at December 31, 1994, and 10.02% and 11.18%, respectively, at June 30, 1994. The
leverage ratio, a measure of Tier 1 capital to average quarterly assets, was
7.26% at June 30, 1995, compared to 7.82% at December 31, 1994 and 8.67% at June
30, 1994.  To be considered well capitalized as defined under the regulatory
framework for prompt corrective action, an institution must have a risk-based
Tier 1 capital ratio of 6.0% or greater, a risk-based total capital ratio of 10%
or greater and a leverage ratio of 5.0% or greater.  The Bank's risk-based
capital and leverage ratios have exceeded the ratios for a well capitalized
financial institution for all periods presented above.

The Company and the Bank seek to maintain capital ratios at levels that will
maintain their status as a well capitalized financial institution.  During the
second quarter of 1995, the holding company made an additional investment of
$425,000 in common equity of the Bank.

LIQUIDITY

Liquidity is defined as the ability of a company to convert assets into cash or
cash equivalents without significant loss, and to raise additional funds by
increasing liabilities.  Liquidity management involves maintaining the Bank's
ability to meet the day-to-day cash flow requirements of the Bank's clients who
either want to withdraw funds or require funds to meet their credit needs.
Through an Asset Liability Management Committee, the Bank actively monitors its
commitments to fund loans, as well as the composition and maturity schedule of
its loan and deposit portfolios.  To manage its liquidity, the Bank maintains
$20 million in inter-bank Fed Fund purchase lines, as well as $100 million in
institutional deposit or brokered deposit lines, and $60 million in reverse
repurchase lines.

PROVISION AND RESERVE FOR LOAN LOSSES

The following schedule details the activity in the Bank's reserve for loan
losses and related ratios for each of the last five quarters:
<TABLE>
<CAPTION>
                                                               Quarter ended
---------------------------------------------------------------------------------------------------------
                                      June 30,    March 31,     December 31,    September 30,    June 30,
(in millions)                           1995         1995           1994             1994          1994
---------------------------------------------------------------------------------------------------------
<S>                                   <C>         <C>          <C>              <C>              <C>
Reserve for loan losses at
  beginning of period                   $2,359      $ 2,918           $2,286           $1,951      $1,989
Provision charged to operations             85          431              785              450         150
Loans charged off                           (4)      (1,001)            (153)            (123)       (191)
Loan recoveries                             14           11               --                8           3
---------------------------------------------------------------------------------------------------------
Reserve for loan losses at
  end of period                         $2,454      $ 2,359           $2,918           $2,286      $1,951
=========================================================================================================
Ratio of:
Reserve for loan losses to loans          1.70%        1.60%            2.09%            1.66%       1.55%
Reserve for loan losses to
  Nonperforming assets                   68.33%       78.66%           58.47%           50.67%      49.82%
---------------------------------------------------------------------------------------------------------
</TABLE>

The provision for loan losses was $85,000 in the second quarter of 1995, down
substantially from $431,000 in the first quarter of 1995, and the $150,000 in
the second quarter of 1994.  The second quarter of 1995 included net 

                                    15 of 18
<PAGE>
 
recoveries of $10,000, compared to net charge-offs of $990,000 in the first
quarter of 1995, and net charge-offs of $188,000 in the second quarter of 1994.
For the first two quarters of 1995 net charge-offs were $980,000, or 1.36% of
average loans (on an annualized basis), compared to $681,000 (1.06% of average
loans) for the same period in 1994.

Management considers changes in the size and character of the loan portfolio,
changes in non-performing and past due loans, historical loan loss experience,
and the existing and prospective economic conditions when determining the
adequacy of the loan loss reserve. The reserve for loan losses was $2.45 million
at June 30, 1995, compared with $2.36 million at March 31, 1995, and $1.95
million at June 30, 1994.

The ratio of the reserve for loan losses to total loans was 1.70% at June 30,
1995, compared with 1.60% at March 31, 1995, and 1.55%  at June 30, 1994.  The
ratio of the reserve for loan losses to total nonperforming assets, including
foreclosed real estate, was 68.33% at June 30, 1995, compared to 78.66% at March
31, 1995 and 49.82% at June 30, 1994.

NON-ACCRUING LOANS, RESTRUCTURED LOANS, ACCRUING LOANS PAST DUE 90 DAYS OR MORE
AND FORECLOSED PROPERTIES
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
                                               June 30,    March 31,    December 31,    September 30,   June 30,
(in millions)                                    1995         1995          1994             1994          1994
-----------------------------------------------------------------------------------------------------------------
<S>                                            <C>         <C>          <C>             <C>              <C>
Non-accruing loans                               $2,426       $2,743          $3,244           $3,162     $3,694
Restructured loans                                   --           --              --               --         --
Accruing loans past due 90 days or more           1,166          256           1,371              762         10
-----------------------------------------------------------------------------------------------------------------
Total nonperforming loans                         3,592        2,999           4,615            3,924      3,704
OREO                                                 --           --             375              587        212
                                                 ------       ------          ------           ------     ------
Total nonperforming assets                        3,592       $2,999          $4,990           $4,511     $3,916
================================================================================================================
Total nonperforming loans to total assets          1.47%        1.29%           2.24%            2.08%      1.84%
================================================================================================================
</TABLE>

Total nonperforming assets were $3.6 million at June 30, 1995, compared with
$3.0 million at March 31, 1995, and $3.9 million at June 30, 1994.
Nonperforming loans, which includes non-accruing loans, restructured loans, and
accruing loans which are past due 90 days or more, were $3.6 million at June 30,
1995, compared with $3.0 million at March 31, 1995, and $3.7 million at June 30,
1994.

Accruing loans past due 90 days or more, which are well secured and in the
process of collection, were $1.2 million at June 30, 1995, compared with $0.3
million at March 31, 1995, and $0.01 million at June 30, 1994. It is the Bank's
policy to discontinue the accrual of interest when the ability of a borrower to
repay principal or interest is in doubt, or when a loan is past due 90 days or
more, except when, in management's judgment, the loan is well secured and in the
process of collection.

At June 30, 1995 the Bank had no foreclosed properties, compared with $375,000,
at December 31, 1994, and $212,000 at June 30, 1994.

The Bank has an active credit administration function which includes, in
addition to internal reviews, the regular use of an outside loan review firm to
review the quality of the loan portfolio.  Senior management, and an internal
asset review committee review problem loans on a regular basis.

EFFECTS OF INFLATION

The impact of inflation on a financial institution differs significantly from
that exerted on industrial concerns, primarily because its assets and
liabilities consist largely of monetary items.  The most direct effect of
inflation on a financial institution is fluctuation in interest rates.  However,
net interest income is affected by the spread between interest rates received on
assets and those paid on interest bearing liabilities, rather than the absolute
level 

                                    16 of 18
<PAGE>
 
of interest rates. Additionally, there may be some upward pressure on the
Company's operating expenses, such as increases in occupancy expenses based on
consumer price indices. In the opinion of management, inflation has not had
material effect on the operating results of the Company.

                          PART II.  OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS

The Company has previously reported on pending litigation brought against the
Bank by Sumitomo Bank ("Sumitomo"), as trustee for the California Dental Guild
Mortgage Fund II, which alleged that the Bank did not perform its fiduciary
duties as a trustee properly.  The Bank and Sumitomo have recently agreed upon
the terms of a settlement agreement.  Under the settlement agreement, the Bank
made a payment of $1,850,000 to fully settle the litigation on July 21, 1995.

The Company believes, based on the advice of counsel, that it is highly probable
that insurance coverage for a significant portion of this settlement amount is
available under its director and officer liability insurance policy and its
professional liability insurance policy, as well as the errors and omissions
policy of the insurance agent which sold the Company these policies.  The
company's insurance company has denied the Company's claim for coverage under
these policies, and the Company has initiated litigation against the insurance
company as well as the agent from whom the Company obtained such policies.
However, due to the uncertainty associated with recovery under its claims, the
Company has reflected the expense of the legal settlement in second quarter 1995
earnings.

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF  SECURITY HOLDERS
    
(a)  The Annual Meeting of Shareholders of the Company was held on May 25, 1995
     and 1,237,059 shares were represented at the meeting in person or by 
     proxy.      

(b)  The following 13 persons nominated by management were elected as directors
     at the meeting:
<TABLE>    
<CAPTION>
 
                                    For      Withheld
                                 ---------   --------
<S>                              <C>         <C>
      C. Donald Allen            1,216,509    20,550
      David K. Chui              1,224,329    12,730
      Carl E. Cookson            1,224,329    12,730
      Jerry R. Crowley           1,224,329    12,730
      Janet M. DeCarli           1,224,329    12,730
      John M. Gatto              1,224,329    12,730
      William H. Guengerich      1,224,329    12,730
      James E. Jackson           1,224,329    12,730
      Rex D. Lindsay             1,206,742    30,305
      Glen McLaughlin            1,205,754    30,305
      Norman Meltzer             1,224,329    12,730
      Dick J. Randall            1,206,754    30,305
      Dennis Whittaker           1,224,329    12,730
</TABLE>      
    
(c)  A proposal to approve the adoption of the Company's 1995 Stock Option Plan
     was approved by a vote of 872,994 shares in favor, 71,766 shares opposed 
     and 86,466 shares abstaining or subject to broker non-votes.      

(d)  A proposal to approve an amendment to the Company's Employee Stock Purchase
     Plan to (i) increase the number of shares of the Company's Common Stock
     reserved for issuance thereunder from 40,202 to 65,202 and (ii) permit
     otherwise eligible directors administering the plan who are also employees
     to participate in the plan was approved by a vote of 908,668 shares in
     favor, 38,661 shares opposed and 94,071 shares abstaining.

                                    17 of 18
<PAGE>
     
(e)  A proposal to ratify the appointment of Coopers & Lybrand L.L.P. as the
     Company's independent accountants for the current fiscal year was approved
     by a vote of 1,208,838 in favor, 9,808 shares opposed and 18,413 shares 
     abstaining or subject to broker non-votes.     

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K
The Exhibits listed in the accompanying Index to Exhibits are filed or
incorporated by reference as part of this Report.
    
(a) Exhibits--Listed on Index to Exhibits      

         
 (b) Reports on Form 8-K for the quarter covered by this report - None

                                 SIGNATURES

IN ACCORDANCE WITH THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, AS
AMENDED, THE REGISTRANT CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF BY THE
UNDERSIGNED THEREUNTO DULY AUTHORIZED.

CUPERTINO NATIONAL BANCORP
(REGISTRANT)

BY:

/s/  STEVEN C. SMITH
----------------------------
STEVEN C. SMITH
 EXECUTIVE VICE PRESIDENT, CHIEF OPERATING OFFICER
  & CHIEF FINANCIAL OFFICER


DATE:    AUGUST 9, 1995

                                   18 of 18
<PAGE>
     
                               INDEX TO EXHIBITS      

<TABLE>     
<CAPTION> 
NUMBER        EXHIBIT
------        -------
<S>           <C> 
 3.1          Amended Articles of Incorporation of Cupertino National Bankcorp-
              filed as Exhibit 4.1 of Registrant's Exhibits to Form S-8
              Registration Statement (No. 33-36057), as filed with the
              Securities and Exchange Commission (the "Commission") on July 25,
              1990 and incorporated herein by reference.

 3.2          Bylaws of Cupertino National Bancorp-filed as Exhibit of
              Registrant's Exhibits to Form S-8 Registration Statement 
              (No. 33-36057), as filed with the Commission on July 25, 1990 and
              incorporated herein by reference.

 4.1          Specimen Stock Certificate filed as Exhibit 4.1 of Registrant's
              Exhibits to Form S-2 Registration Statement (No. 33-30297), as
              filed with the Commission on August 2, 1989 and incorporated 
              herein by reference.

27.0*         Financial Data Schedule
</TABLE>      
--------------
    
*  Previously filed      


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