UNITED NATIONAL BANCORP
10-Q, 1997-08-14
NATIONAL COMMERCIAL BANKS
Previous: HOMEOWNERS GROUP INC, 10-Q, 1997-08-14
Next: KINETIC CONCEPTS INC /TX/, 10-Q, 1997-08-14








                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q


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

For the quarterly period ended       June 30, 1997

                                                or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from                to

Commission File Number:           000-16931


                             United National Bancorp
             (Exact name of registrant as specified in its charter)

          New Jersey                                 22-2894827
(State of other jurisdiction of                   (I.R.S. Employer
incorporation or organization)                    Identification No.)

1130 Route 22 East, Bridgewater, New Jersey         08807-0010
 (Address of principal executive offices)           (Zip Code)

                                 (908) 429-2200
              (Registrant's telephone number, including area code)

                                  N/A
(Former name, former address and former fiscal year, if changed since 
last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                 [X] Yes [ ] No

As of July 30, 1997,  there were  8,742,416  shares of common  stock,  $1.25 par
value, outstanding.


<PAGE>



                             UNITED NATIONAL BANCORP



                                    FORM 10-Q

                                      INDEX


PART I -  FINANCIAL INFORMATION                                    PAGE(S)

ITEM 1    Financial Statements and Notes to Consolidated
          Financial Statements                                               1-7

ITEM 2    Management's Discussion and Analysis of Financial
          Condition and Results of Operations                               8-18



PART II - OTHER INFORMATION

ITEM 6    Exhibits and Reports on Form 8-K                                 19-20


SIGNATURES                                                                    21






<PAGE>



Part I - Financial Information

Item 1 - Financial Statements

                             United National Bancorp
                           CONSOLIDATED BALANCE SHEETS
                        (In Thousands, Except Share Data)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                            June 30,           December 31,
                                                              1997                 1996
                                                          ---------            -----------
<S>                                                       <C>                   <C>       
ASSETS
Cash and Due from Banks                                   $   38,981            $   55,392
Federal Funds Sold                                                 -                 5,887
Securities:
  Available for Sale, at Market Value                        459,563               305,667
  Held to Maturity                                            50,861                67,576
  Trading Account Securities,
    at Market Value                                              874                   512
                                                          ----------            ----------
    Total Securities                                         511,298               373,755

Loans (Net of Unearned Income)                               624,949               621,138
  Less: Allowance for Possible
    Loan Losses                                                7,682                 8,158
                                                          ----------            ----------
    Net Loans                                                617,267               612,980

Investment in Joint Venture                                    3,151                 3,151
Premises and Equipment, Net                                   21,186                21,883
Other Real Estate                                              1,505                 1,722
Intangible Assets, Primarily
  Core Deposit Premiums                                       10,299                11,179
Other Assets                                                  14,068                16,804
                                                          ----------            ----------
  Total Assets                                            $1,217,755            $1,102,753
                                                          ==========            ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Deposits:
  Demand                                                  $  163,522            $  159,018
  Savings                                                    362,039               389,292
  Time                                                       415,461               388,410
                                                          -----------           ----------
    Total Deposits                                           941,022               936,720

Short-Term Borrowings                                         79,896                46,328
Other Borrowed Funds                                          59,699                 9,693
Other Liabilities                                             14,977                13,060
                                                          -----------           ----------
  Total Liabilities                                        1,095,594             1,005,801
                                                          -----------           ----------

Company-Obligated Mandatorily Redeemable
Preferred Series B Capital Securities of a
Subsidiary Trust Holding Solely Junior
Subordinated Debentures of the Company                        20,000                     -
                                                          -----------           ----------

Stockholders' Equity:
Preferred Stock, authorized 1,000,000
  shares, none issued and outstanding                              -                     -
Common Stock, $1.25 Par Value,
  Authorized 16,000,000 Shares,
  Issued 8,830,664 in 1997 and
    8,731,006 in 1996,
  Outstanding Shares 8,742,416 in 1997
    and 8,643,014 in 1996                                     11,038                10,914
Additional Paid-In Capital                                    65,534                64,895
Retained Earnings                                             24,305                21,719
Treasury Stock (88,248 shares in 1997
 and 87,992 in 1996)                                          (1,340)               (1,337)
Restricted Stock                                                 (85)                 (176)
Net Unrealized Gain on Securities
  Available for Sale, Net of Tax                               2,709                   937
                                                          ----------            ----------
Total Stockholders' Equity                                   102,161                96,952
                                                          -----------           ----------
Total Liabilities and Stockholders'
  Equity                                                  $1,217,755            $1,102,753
                                                          ===========           ==========
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.
                                        1


<PAGE>






                             United National Bancorp
                        CONSOLIDATED STATEMENTS OF INCOME
                        (In Thousands, Except Share Data)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                        Three Months Ended                          Six Months Ended
                                                             June 30,                                   June 30,
                                              ---------------------------------------    ---------------------------------------
                                                    1997                 1996                  1997                 1996
                                              -----------------    ------------------    -----------------    ------------------
<S>                                                    <C>                   <C>                  <C>                   <C>    
INTEREST INCOME
Interest and Fees on Loans                             $13,837               $13,291              $27,748               $26,368
Interest  and   Dividends  on  Securities
Available for Sale:
    Taxable Income                                       5,629                 5,060                9,968                10,369
    Tax-Exempt Income                                      558                   564                1,114                 1,103
Interest  and Dividends on Securities
  Held to Maturity:
    Taxable Income                                         867                   643                1,785                 1,070
    Tax-Exempt Income                                      156                   104                  308                   166
Dividends on Trading Accounts Securities                     4                     4                    7                     7
Interest on Federal Funds Sold and
  Deposits with Federal Home Loan Bank                     127                    66                  353                   140
                                              -----------------    ------------------    -----------------    ------------------
        TOTAL INTEREST INCOME                           21,178                19,732               41,283                39,223
                                              -----------------    ------------------    -----------------    ------------------

INTEREST EXPENSE
Interest on Deposits:
    Interest on Savings Deposits                         1,682                 1,818                3,427                 3,666
    Interest on Time Deposits                            5,500                 4,622               10,680                 9,386
Interest on Short-Term Borrowings                          862                   601                1,325                 1,233
Interest on Other Borrowings                               290                   232                  522                   464
                                              -----------------    ------------------    -----------------    ------------------
    Total Interest Expense                               8,334                 7,273               15,954                14,749
                                              -----------------    ------------------    -----------------    ------------------

Net Interest Income                                     12,844                12,459               25,329                24,474
Provision for Possible Loan Losses                         900                   653                1,800                 1,128
                                              -----------------    ------------------    -----------------    ------------------
Net Interest Income After
     Provision for Possible Loan Losses                 11,944                11,806               23,529                23,346
                                              -----------------    ------------------    -----------------    ------------------

NON-INTEREST INCOME
Trust Income                                             1,200                 1,125                2,400                 2,325
Service Charges on Deposit Accounts                        981                   939                2,047                 1,890
Other Service Charges, Commissions
  and Fees                                               1,495                 1,205                3,019                 2,391
Net Gains from Securities Transactions                     180                   218                  336                   374
Other Income                                               469                   577                  906                 1,009
                                              -----------------    ------------------    -----------------    ------------------
       TOTAL NON-INTEREST INCOME                         4,325                 4,064                8,708                 7,989
                                              -----------------    ------------------    -----------------    ------------------

NON-INTEREST EXPENSE
Salaries and Employee Benefits                           4,871                 5,191               10,012                10,660
Occupancy Expense, Net                                     833                   818                1,656                 1,733
Furniture and Equipment Expense                            683                   714                1,358                 1,431
Data Processing Expense                                  1,181                 1,070                2,294                 2,030
Amortization of Intangible Assets                          440                   447                  880                   894
Distributions on Series B Capital
  Securities                                               501                     -                  557                     -
Merger Related Charge and
  Loss on Disposition of Assets                            543                     -                2,208                     -
Other Expenses                                           2,715                 2,557                5,364                 4,864
                                              -----------------    ------------------    -----------------    ------------------
        TOTAL NON-INTEREST EXPENSE                      11,767                10,797               24,329                21,612
                                              -----------------    ------------------    -----------------    ------------------

Income Before Provision for Income Taxes                 4,502                 5,073                7,908                 9,723
Provision for Income Taxes                               1,386                 1,866                2,414                 3,473
                                              -----------------    ------------------    -----------------    ------------------
    Net Income                                          $3,116                $3,207               $5,494                $6,250
                                              =================    ==================    =================    ==================

    Net Income Per Common Share                          $0.36                 $0.37                $0.63                 $0.72
                                              =================    ==================    =================    ==================


Weighted Average Shares Outstanding                      8,742                 8,696                8,738                 8,693
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.
                                        2



<PAGE>



                             United National Bancorp
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                        (In Thousands, Except Share Data)
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                                                  Net Unrealized
                                  Additional                                           Gain             Total
                         Common    Paid-In     Retained    Treasury   Restricted  on Securities     Stockholders'
                          Stock    Capital     Earnings     Stock       Stock    Available for Sale     Equity
                         -------   -------     -------     -------    ---------- ------------------  ------------
<S>                      <C>       <C>         <C>         <C>         <C>          <C>                <C>     
Balance-January 1, 1997  $10,914   $64,895     $21,719     $(1,337)    $ (176)      $   937            $ 96,952

Net Income                     -         -       5,494           -          -             -               5,494
Cash Dividends Declared -
 $.30 Per Share                -         -      (2,631)          -          -             -              (2,631)
Exercise of Stock Options
 (99,658 Shares)             124       639        (277)          -          -             -                 486
Change in Unrealized Gain
 on Securities
 Available for Sale            -         -           -           -          -         1,772               1,772
Treasury Stock Activity
 (256 Shares)                  -         -           -          (3)         -             -                  (3)
Restricted Stock               -         -           -           -         91             -                  91
                         -------   -------     -------     -------     ------       -------             -------

Balance-June 30, 1997    $11,038   $65,534     $24,305     $(1,340)    $ ( 85)      $ 2,709            $102,161
                         =======   =======     =======     =======     =======      =======            ========
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.


                                        3


<PAGE>



                             United National Bancorp
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In Thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                             Six Months Ended
                                                                 June 30,
                                                          ----------------------
                                                             1997          1996
                                                           -------       -------
<S>                                                        <C>           <C>    
OPERATING ACTIVITIES
Net Income                                                 $ 5,494       $ 6,250
Adjustments to Reconcile Net Income to Net Cash Provided
 by Operating Activities:
 Depreciation and Amortization                               1,975         1,924
 Amortization of Securities, Net                               172            21
 Provision for Possible Loan Losses                          1,800         1,128
 (Benefit)Provision for Deferred Income Taxes                  (52)          288
 Net Loss/(Gain) on Disposition/Writedown
   of Premises and Equipment                                   544            (7)
 Net Gain on Sale of Securities Available for Sale            (160)         (362)
 Trading Account Securities Activity, Net                     (362)           33
 Decrease(Increase) in Other Assets                          2,956           (94)
 Increase(Decrease) in Other Liabilities                     1,633        (1,045)
 Restricted Stock Activity                                      91           131
                                                          --------      --------
   Net Cash Provided by Operating Activities                14,091         8,267
                                                          --------      --------

INVESTING ACTIVITIES Securities Available for Sale:
 Proceeds from Sales of Securities                          26,269        98,515
 Proceeds from Maturities of Securities                     22,239        29,946
 Purchases of Securities                                  (196,599)      (93,152)
Securities Held to Maturity:
 Proceeds from Maturities of Securities                     24,510         8,852
 Purchases of Securities                                   (10,919)      (40,748)
Net Increase in Loans                                       (6,087)      (10,294)
Expenditures for Premises and Equipment                     (2,031)         (625)
Proceeds from Disposal of Premises and Equipment                 -           206
Decrease in Other Real Estate                                  217           549
                                                          --------       -------
  Net Cash Used in Investing Activities                   (142,401)       (6,751)
                                                          --------       -------

FINANCING ACTIVITIES
Net Decrease in Demand and Savings Deposits                (22,749)      (12,651)
Net Increase in Certificates of Deposit                     27,051         2,265
Net Increase in Short-Term Borrowings                       33,568         9,810
Net Increase in Other Borrowed Funds                        50,000             -
Cash Dividends on Common Stock                              (2,341)       (1,937)
Proceeds from Exercise of Stock Options                        486             -
Purchase of Treasury Stock                                      (3)           (3)
Sale of Treasury Stock                                           -           251
Proceeds of Trust Capital Securities                        20,000             -
                                                          --------       -------
  Net Cash Provided by (Used in) Financing Activities      106,012        (2,265)
                                                          --------       -------
Net Decrease in Cash and Cash Equivalents                  (22,298)         (749)
Cash and Cash Equivalents at Beginning of Period            61,279        57,201
                                                          --------       -------
Cash and Cash Equivalents at End of Period                $ 38,981       $56,452
                                                          =========      =======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash Paid During the Period:
 Interest                                                 $ 16,248       $15,824
 Income Taxes                                                3,454         4,328
Reclass to Available for Sale from Held to Maturity          3,160             -
Reclass to Other Assets of Vacant Operations Center
  from Premises and Equipment Pending Sale                   1,100             - 
</TABLE>
See Accompanying Notes to Consolidated Financial Statements.
                                        4




<PAGE>



                             UNITED NATIONAL BANCORP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(1)      Basis of Presentation

The accompanying  unaudited  consolidated  financial  statements included herein
have been prepared by United  National  Bancorp (the  "Company"),  in accordance
with  generally  accepted  accounting  principles  and pursuant to the rules and
regulations of the Securities and Exchange  Commission.  Certain information and
footnote  disclosures  normally  included  in  financial  statements  have  been
condensed or omitted pursuant to such rules and regulations.  These consolidated
financial statements should be read in conjunction with the financial statements
and the notes  thereto  included in the  Company's  latest annual report on Form
10-K.

In the  opinion  of the  Company,  all  adjustments  (consisting  only of normal
recurring accruals) which are necessary for a fair presentation of the operating
results for the interim periods,  have been included.  The results of operations
for periods of less than a year are not  necessarily  indicative  of results for
the full year.

Effective   February   28,   1997,   the  Company   acquired   Farrington   Bank
("Farrington").   The   acquisition   has   been   accounted   for   under   the
pooling-of-interests  method  of  accounting  and,  accordingly,  the  financial
statements  include  the  consolidated  accounts of  Farrington  for all periods
presented.  The  transaction  resulted  in  the  issuance  of  1,098,424  shares
(adjusted for the effect of the two-for-one stock split paid on July 1, 1997) of
the Company's common stock.

In June 1997, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial  Accounting  Standards No. 130,  "Reporting  Comprehensive  Income"
("Statement No. 130"). Statement No. 130 establishes standards for reporting and
display  of   comprehensive   income  and  its  components  in  a  full  set  of
general-purpose  financial  statements.  Under Statement No. 130,  comprehensive
income  is  divided  into net  income  and  other  comprehensive  income.  Other
comprehensive income includes items previously recorded directly in equity, such
as unrealized  gains or losses on securities  available for sale.  Statement No.
130 is effective for interim and annual  periods  beginning  after  December 15,
1997. Comparative financial statements provided for earlier periods are required
to be reclassified to reflect application of the provisions of the Statement.

In June 1997, the FASB issued  Statement of Financial  Accounting  Standards No.
131,  "Disclosures  about  Segments of an  Enterprise  and Related  Information"
("Statement  No.  131").  Statement  No. 131  establishes  standards for the way
public business  enterprises are to report  information about operating segments
in annual financial statements and requires those enterprises to report selected
financial  information about operating  segments in interim financial reports to
shareholders.  Statement  No. 131 is  effective  for  financial  statements  for
periods beginning after December 15, 1997.

                                       5
<PAGE>

In February 1997, the FASB issued  Statement of Financial  Accounting  Standards
No.  128,  "Earnings  Per  Share"  ("Statement  No.  128").  Statement  No.  128
supersedes  Accounting  Principles  Board ("APB") Opinion No. 15,  "Earnings Per
Share", and specifies the computation,  presentation and disclosure requirements
for  earnings per share (EPS) for entities  with  publicly  held common stock or
potential common stock. Statement No. 128 replaces Primary EPS and Fully Diluted
EPS with  Basic  EPS and  Diluted  EPS,  respectively.  Statement  No.  128 also
requires  dual  presentation  of Basic and Diluted EPS on the face of the income
statement for entities with complex capital  structures and a reconciliation  of
the  information  utilized  to  calculate  Basic EPS to that  used to  calculate
Diluted EPS.

Statement  No. 128 is effective  for financial  statement  periods  ending after
December 15, 1997.  Earlier  application is not permitted.  After adoption,  all
prior EPS are  required to be restated to conform  with  Statement  No. 128. The
Company  expects that the adoption of Statement No. 128 will result in Basic EPS
being  approximately the same as Net Income per Common Share presently  reported
and  Diluted  EPS will be lower than  presently  reported  Net Income per Common
Share.

Statement of Financial  Accounting Standards No. 129, "Disclosure of Information
about  Capital  Structure"  ("Statement  No. 129") was issued in February  1997.
Statement  No. 129 is  effective  for periods  ending  after  December 15, 1997.
Statement No. 129 lists required  disclosures  about capital  structure that had
been included in a number of separate  statements and opinions of  authoritative
accounting  literature.  As such,  the  adoption  of  Statement  No.  129 is not
expected to have a significant impact on the disclosures in financial statements
of the Company.

(2)      Cash and Cash Equivalents

For purposes of reporting cash flows, cash and cash equivalents include cash and
due from banks and Federal funds sold.  Generally,  Federal funds are sold for a
one-day period.

(3)      Income Per Common Share

Net income per common  share is computed by dividing  net income by the weighted
average number of shares outstanding during each period,  retroactively adjusted
for the Farrington  acquisition and for the impact of subsequent stock dividends
and stock splits. The impact of stock grants is not significant.  Stock options,
which were  dilutive,  have been  considered in computing  the weighted  average
number of common shares outstanding.

(4)      Capital

On May 22, 1997, the Company's Board of Directors  approved a two-for-one  stock
split  of its  common  stock.  The  stock  split  was  paid on  July 1,  1997 to
stockholders of record on June 13, 1997.

                                       6
<PAGE>

On March 21, 1997,  the Company  placed $20 million of trust capital  securities
through UNB Capital Trust I, a statutory business trust formed under the laws of
the State of Delaware,  of which all common securities are owned by the Company.
The capital  securities pay cumulative  cash  distributions  semiannually  at an
annual rate of 10.01%.  The semi-annual  distributions may, at the option of the
Company, be deferred for up to 5 years. The securities are redeemable from March
15, 2007 until  March 15,  2017 at a  declining  rate of 105.0% to 100.0% of the
principal  amount.  After March 15, 2017 they are  redeemable at par until March
15, 2027 when  redemption is  mandatory.  Prior  redemption  is permitted  under
certain  circumstances  such as changes in tax or regulatory  capital rules. The
proceeds of the capital securities, along with its capital, were invested by the
Trust in $20,619,000  principal amount of 10.01% junior subordinated  debentures
of the Company due March 15, 2027. The Company guarantees the capital securities
through the combined  operation of the debentures  and other related  documents.
The Company's  obligations  under the guarantee are unsecured and subordinate to
senior and  subordinated  indebtedness  of the Company.  The capital  securities
qualify as Tier I capital for regulatory  capital purposes and are accounted for
as minority interest.

(5)      Commitments and Contingencies

In the normal course of business,  there are outstanding various commitments and
contingent  liabilities,  such as  commitments  to extend credit and  guarantees
(including  unused loan commitments of $162,079,000 and $150,354,000 and letters
of credit of $2,022,000  and  $3,130,000 at June 30, 1997 and December 31, 1996,
respectively),   which  are  not  reflected  in  the  accompanying  consolidated
financial statements.

                                       7

<PAGE>


Item 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF 0PERATIONS.

The following  discussion of the  operating  results and financial  condition at
June 30, 1997 is intended to help  readers  analyze the  accompanying  financial
statements, notes and other supplemental information contained in this document.
Results of  operations  for the three and six months ended June 30, 1997 are not
necessarily indicative of results to be attained for any other period.

Forward-Looking Statements

This  report  contains  forward-looking  statements  within  the  meaning of The
Private  Securities  Litigation  Reform  Act of 1995.  Such  statements  are not
historical facts and include expressions about our confidence and strategies and
our expectations  about new and existing  programs and products,  relationships,
opportunities,  technology  and  market  conditions.  These  statements  may  be
identified  by an  "asterisk"  ("*")  or  such  forward-looking  terminology  as
"expect",  "believe",  "anticipate",  or by  expressions  of confidence  such as
"continuing" or "strong" or similar statements or variations of such terms. Such
forward-looking  statements  involve  certain  risks  and  uncertainties.  These
include, but are not limited to, expected cost savings not being realized or not
being  realized  within the expected time frame;  income or revenues being lower
than expected or operating costs higher; competitive pressures in the banking or
financial services  industries  increasing  significantly;  business  disruption
related  to  program  implementation  or  methodologies;  weakening  of  general
economic conditions nationally or in New Jersey; changes in legal and regulatory
barriers and structures; and unanticipated occurrences delaying planned programs
or initiatives or increasing  their costs or decreasing  their benefits.  Actual
results may differ materially from such forward-looking  statements. The Company
assumes no obligation  for updating any such  forward-looking  statements at any
time.


                              RESULTS OF OPERATIONS

Three and Six Months Ended June 30, 1997 and June 30, 1996.

OVERVIEW

The Company realized net income of $3,116,000 for the second quarter of 1997, as
compared to  $3,207,000  reported for the same period in 1996.  Adjusted for the
two-for-one stock split,  earnings per share were $.36 for the second quarter of
1997 as compared to $.37 for the prior year.

During the  quarter,  the  Company  recorded a loss on the  pending  sale of its
former operations center (the "Operations  Center Loss").  The operations center
had been vacant since the departments  originally  located in that building were
moved to the Company's  Headquarters building during 1997. The Operations Center
Loss of $326,000,  net of taxes, was recorded in the second quarter on the sale,
which was consummated in August 1997.  Excluding the Operations Center Loss, the

                                       8
<PAGE>

Company reported earnings for the second quarter of 1997 of $3,442,000,  up 7.3%
from the prior year.  Earnings per share for the second quarter 1997,  excluding
the Operations Center Loss, were $.39, up 5.4% over the same period in 1996.

For the six months ended June 30, 1997, net income was  $5,494,000,  as compared
to $6,250,000  for the same period last year.  Per share  earnings were $.63 and
$.72,  respectively.  During the first quarter of 1997,  the Company  recorded a
merger-related  charge (the "Merger  Charge") of  $1,072,000,  net of taxes,  in
connection with the acquisition of Farrington Bank ("Farrington"). Excluding the
Merger  Charge and the  Operations  Center Loss  (together  defined as "One-Time
Charges"),  earnings for the six months ended June 30, 1997 were $6,892,000,  up
10.3% compared to the $6,250,000 reported in 1996.

The increase in earnings  before the  One-Time  Charges for the three months and
six months ended June 30, 1997,  compared to 1996, was the result of an increase
in net interest income  combined with an increase in  non-interest  income and a
decrease in the provision  for income taxes,  offset in part by increases in the
provision for possible loan losses and non-interest expenses.

EARNINGS ANALYSIS

Interest Income

Interest income for the quarter ended June 30, 1997  represented a $1,446,000 or
7.3% increase from the  $19,732,000  reported for the same period in 1996.  This
was  attributable  to  increases  in interest and  dividends  on  securities  of
$839,000,  interest and fees on loans of $546,000 and interest on federal  funds
sold and deposits with Federal Home Loan Bank ("FHLB") of $61,000.  The yield on
average interest earning assets on a fully taxable equivalent basis decreased 12
basis  points from 8.31% for the second  quarter of 1996 to 8.19% for the second
quarter of 1997. The increase in interest  income was primarily  attributable to
the $77,729,000 increase in average interest earning assets,  offset slightly by
the 12 basis point decrease in the yield on earning assets. During mid-May 1997,
the  Company,  as part of a strategy  to  effectively  leverage  its capital and
improve  net  interest  income,  completed  the  purchase  of  $100  million  of
investment securities funded through FHLB advances (the "Leverage Strategy").

For the six months ended June 30, 1997, interest income increased  $2,060,000 or
5.3%,  from the  $39,223,000  reported  for the same  period  in 1996.  This was
attributable to increases in interest and fees on loans of $1,380,000,  interest
and dividends on securities of $467,000,  and interest on federal funds sold and
deposits  with the  FHLB of  $213,000.  The  increase  in  interest  income  was
primarily the result of the  $53,682,000  increase in average  interest  earning
assets.  This was offset in part by a decrease  in the yield on average  earning
assets  from  8.25%  for the six  months  ended  June 30,  1996 to 8.22% for the
comparable period in 1997.

Interest Expense

As a result of increased average deposits, the Leverage Strategy, as well as the
movement  of  deposits  from lower rate  savings  accounts  to higher  rate time

                                       9
<PAGE>

deposits,  the  Company's  interest  expense  for  the  second  quarter  of 1997
increased  $1,061,000,  or 14.6%,  to $8,334,000  from  $7,273,000  for the same
period  last year.  Specifically,  interest on savings  and time  deposits  rose
$742,000,  interest on short-term borrowings increased $261,000, and interest on
other  borrowings  increased  $58,000.  The  Company's  average  cost  of  funds
increased  from  3.72% for the  second  quarter  of 1996 to 3.95% for the second
quarter in 1997. Average interest bearing  liabilities  increased by $51,422,000
from the second quarter of 1996 to the same period in 1997.

For the six months ended June 30, 1997, interest expense increased by $1,205,000
over the same  period in 1996.  Interest  expense on savings  and time  deposits
increased by $1,055,000,  interest expense on short-term borrowings increased by
$92,000, and interest on other borrowings increased $58,000.

Net Interest Income

The net effect of the changes in interest  income and  interest  expense for the
second  quarter of 1997 was an  increase  of  $385,000  or 3.1% in net  interest
income as compared to the second  quarter of 1996.  The net interest  margin and
net interest spread,  on a fully taxable  equivalent  basis,  decreased 23 basis
points and 35 basis points, respectively, from the same period last year.

Net interest income for the six months ended June 30, 1997,  increased  $855,000
or 3.5% over the same  period last year.  The net  interest  margin  decreased 9
basis points,  while the net interest spread  decreased 14 basis points from the
same period last year.


Provision for Possible Loan Losses

For the three months ended June 30, 1997, the provision for possible loan losses
was $900,000,  compared to $653,000 for the same period last year. The provision
for possible loan losses was  $1,800,000 for the six months ended June 30, 1997,
as compared to $1,128,000  for the same period last year. The amount of the loan
loss  provision and the level of the allowance for possible loan losses is based
upon a number of factors including  Management's  evaluation of potential losses
in the portfolio,  after consideration of appraised collateral values, financial
condition and past credit  history of the  borrowers as well as  prevailing  and
anticipated economic conditions.

In the opinion of Management, the allowance for possible loan losses at June 30,
1997 was  adequate  to  absorb  possible  future  losses on  existing  loans and
commitments  that are  currently  inherent in the loan  portfolio.*  At June 30,
1997,  the ratio of the  allowance  for possible  loan losses to  non-performing
loans was 85.03% as compared to 70.00% at June 30, 1996.

Non-Interest Income

For the second  quarter of 1997,  compared  to the second  quarter  1996,  total
non-interest  income  increased  $261,000 or 6.4%,  due  primarily to a $290,000
increase  in other service charges,  commissions and  fees, along with increases

                                       10
<PAGE>

of $75,000 in trust income,  and $42,000 in service charges on deposit accounts.
These  increases  were offset in part by  reductions in other income of $108,000
and  $38,000 in net gains on  securities  transactions.  The  increase  in other
service charges, commissions and fees is the result of an increase in the volume
of application fees collected on the secured credit card  solicitation  program.
The current  credit card marketing  program was  implemented in January 1996 and
the  response  rate  had  grown  steadily  throughout  1996.  During  1997,  the
application  response  rate has remained  relatively  constant.  The increase in
service charges on deposit accounts is primarily the result of increased fees on
certain  customer  activities.  The increased fees resulted from revised service
charge fee structures, which were implemented during the second half of 1996.

For the six months ended June 30, 1997,  non-interest  income increased $719,000
from the same period in 1996,  due  primarily  to increases of $628,000 in other
service charges  commissions and fees,  along with increases of $75,000 in trust
income,  and $157,000 in service charges on deposit accounts.  The increases for
the six month  period were due to the same  factors  that  caused the  quarterly
increases. These increases were partially offset by a decline in other income of
$103,000  along with a reduction in net gains from  securities  transactions  of
$38,000.

Non-Interest Expense

For the quarter ended June 30, 1997, non-interest expense increased $970,000, or
9.0% from the same period last year. In connection  with the  Operations  Center
Loss, the Company recorded a pre-tax charge of $543,000.  Excluding this charge,
non-interest  expense  increased  $427,000,  or 4.0% from the second  quarter of
1997.  Salaries and employee benefits decreased  $320,000,  or 6.2%, as salaries
decreased $221,000,  while employee benefits decreased by $99,000. The reduction
in salary  and  benefit  expense  was  achieved  by the  elimination  of certain
positions   resulting  from  the  acquisition  of  Farrington   along  with  the
outsourcing of facilities  management.  Occupancy expense increased $15,000,  or
1.8%.   Furniture  and  equipment  expense  decreased  $31,000,  or  4.3%.  Data
processing expense increased $111,000,  or 10.4% as a result of increased volume
of items processed through United Financial Services, Inc. ("United Financial").
United Financial,  a data processing joint venture, is 50% owned by the Company.
The cash distributions on the trust capital securities of $501,000 resulted from
the placement of $20 million of trust capital  securities  during March 1997. In
addition, other expenses, including amortization of intangible assets, increased
$151,000  primarily  as a result  additional  marketing,  postage and  telephone
expenses incurred for credit card marketing.


For  the  six  months  ended  June  30,  1997,  non-interest  expense  increased
$2,717,000,  or 12.6% from the same period last year.  Included in 1997 were the
pre-tax  Merger Charge of  $1,665,000  in the first  quarter and the  Operations
Center Loss of $543,000 in the second quarter. Excluding these One-Time Charges,
non-interest expense increased $509,000, or 2.4% from 1996 to 1997. Salaries and
employee benefits  decreased  $648,000,  or 6.1% as salaries and wages decreased
$385,000  and  employee  benefits  decreased  by  $263,000.   Occupancy  expense
decreased   $77,000   as  a  result  of   lower  building   maintenance   costs,

                                       11
<PAGE>

including  reduced snow  removal  costs during  1997.  Furniture  and  equipment
expense decreased $73,000 or 5.1%. Data processing  expense increased  $264,000,
or 13.0% over the same period in 1996 as a result of higher processing  volumes.
The cash distributions on the trust capital securities of $557,000 resulted from
their  placement  in March  1997.  Other  expenses,  including  amortization  of
intangible  assets,  increased  $500,000  primarily  as a result  of  additional
marketing,  postage and telephone  expenses  incurred for credit card marketing,
along with increases in local marketing expenses, legal and professional fees.

The efficiency  ratio,  which is the ratio of expense to revenue,  was 61.79% in
the  second  quarter of 1997,  compared  to 61.66% a year  earlier.  For the six
months  ended June 30,  1997 and 1996,  the  efficiency  ratios  were 61.16% and
62.73%, respectively.


Income Taxes

Income tax expense  decreased  $480,000 to $1,386,000  for the second quarter of
1997 as compared to $1,866,000  for the same period in 1996.  For the six months
ended June 30, 1997,  income tax expense  decreased  $1,059,000 when compared to
the prior year. The decrease in income taxes was primarily the result of the tax
effect on the  Operations  Center  Loss in the second  quarter and on the Merger
Charge  incurred in the first quarter of 1997. The Company  implemented  certain
tax planning  strategies  during the first quarter of 1997, which had the effect
of reducing overall income tax expense by  approximately  $166,000 in the second
quarter. The Company anticipates similar savings in future quarters.*

                                       12

<PAGE>


FINANCIAL CONDITION

June 30, 1997 as compared to December 31, 1996.

Total assets increased  $115,002,000 or 10.4% from December 31, 1996. Securities
increased by $137,543,000, as a result of a leverage strategy implemented during
the second quarter and  investments  purchased with the proceeds raised from the
trust capital securities.  The Company utilized $100 million of FHLB advances to
fund  the  growth  in the  investment  portfolio,  which in turn  increased  net
interest income.  In addition,  loans, net of allowance,  increased  $4,287,000.
Conversely,  there were  decreases  of  $16,411,000  in cash and due from banks,
$5,887,000  in Federal  funds sold and  $4,530,000  in all other  assets,  which
consists of premises and equipment, other real estate, intangible assets and all
other assets.

Total loans at June 30, 1997 increased  $3,811,000 or 0.6%, to $624,949,000 from
year-end  1996.  The  residential  and  commercial  real estate loan  portfolios
increased  by  $28,443,000  or 11.4% from  $250,503,000  at December 31, 1996 to
$278,946,000 at June 30, 1997. The credit card portfolio  increased  $630,000 or
1.9%  from  December  31,  1996 to  $32,994,000  at  June  30,  1997.  Partially
offsetting  these increases,  personal loans decreased  $18,159,000 or 9.7% from
December 31, 1996 to $168,670,000 at June 30, 1997, as a result of loan payments
on the  indirect  automobile  loan  portfolio  exceeding  new  loan  growth.  In
addition,  commercial loans decreased $7,103,000 or 4.7% to $144,339,000 at June
30, 1997.

The  following  schedule  presents  the  components  of loans,  by type,  net of
unearned income, for each period presented.

                                          June 30,          December 31,
(In Thousands)                               1997                1996
                                          ---------          --------
Commercial                                $144,339            $151,442
Real Estate                                278,946             250,503
Personal Loans                             168,670             186,829
Credit Card Loans                           32,994              32,364
                                          --------            --------
  Loans, Net of Unearned Income           $624,949            $621,138
                                          ========            ========

Within the securities  portfolio,  the majority of the increase  occurred in the
mortgage-backed  securities,  which  increased  $82,448,000.  Other  securities,
consisting of money market mutual funds and trust preferred  issues increased by
$42,680,000.   U.S.  Treasury   securities  and  U.S.  government  agencies  and
corporations  increased  by  $12,156,000.  This was offset in part by a $103,000
decrease in obligations of states and political  subdivisions.  Trading  account
securities rose $362,000.

                                       13
<PAGE>



The amortized  cost and approximate market value of securities are summarized as
follows (in thousands):

<TABLE>
<CAPTION>
                                    June 30, 1997          December 31, 1996
                                ---------------------     ---------------------- 
                                 Amortized    Market       Amortized     Market
Securities Available for Sale      Cost       Value          Cost        Value
                                ---------    --------     ----------    --------
<S>                             <C>          <C>           <C>          <C>     
U.S. Treasury Securities
  and U.S. Government
  Agencies and Corporations     $ 86,191     $ 86,415      $ 58,401     $ 58,299

Obligations of States and
  Political Subdivisions          45,014       45,748        44,765       45,231

Agency Issued Mortgage-Backed
  Securities                     257,536      256,648       175,452      174,040

Other Securities                  66,717       70,752        25,635       28,097
                                --------     --------      --------     --------
Total Securities Available
 For Sale                        455,458      459,563       304,253      305,667
                                --------     --------      --------     --------

Securities Held to Maturity

U.S. Treasury Securities and
  U.S. Government Agencies
  and Corporations                33,928       33,789        49,888       49,890

Obligations of States and
  Political Subdivisions          12,023       11,971        12,643       12,484

Agency Issued Mortgage-Backed
  Securities                       4,785        4,679         4,945        4,814

Other Securities                     125          127           100          103
                                --------     --------      --------     --------
Total Securities Held
 to Maturity                      50,861       50,566        67,576       67,291
                                --------     --------      --------     --------

Trading Securities                   547          874           360          512
- ------------------              --------     --------      --------     --------

TOTAL SECURITIES                $506,866     $511,003      $372,189     $373,470
                                ========     ========      ========     ========
</TABLE>


Total  deposits  increased   $4,302,000  or  .5%.  Time  deposits  increased  by
$27,051,000,  while savings  deposits  decreased  $27,253,000.  Demand  deposits
increased by $4,504,000.  Short-term  borrowings  increased by  $33,568,000  and
other  borrowings  increased  by  $50,006,000,  as the Bank  utilized a leverage
strategy to increase the investment  portfolio.  Management continues to monitor
the  shift of  deposits  and level of  borrowings  through  its  Asset/Liability
Management Committee.

                                       14
<PAGE>


Asset Quality

At June 30, 1997,  non-performing loans decreased $2,224,000 and $1,087,000,  as
compared  to  December  31,  1996  and  March  31,  1997,  respectively.  Of the
$2,224,000 decrease in non-performing  loans,  $518,000 was in the personal loan
portfolio,  and $1,632,000 was in the real estate loan portfolio.  The remaining
$74,000 of the decrease was in the commercial  loan  portfolio.  The Loan Review
Department  reviews the large credits in the performing loan portfolio,  as well
as the non-performing loans on a regular basis.

<TABLE>
<CAPTION>


                              June 30,    March 31,    Dec. 31,   Sept. 30,   June 30,
(Dollars in Thousands)          1997        1997        1996        1996        1996
                             ----------  ----------  ----------  ----------  -------
<S>                          <C>         <C>         <C>         <C>         <C>       
Total Assets                 $1,217,755  $1,105,210  $1,102,753  $1,076,212  $1,069,673

Total Loans (Net of
  Unearned Income)           $  624,949  $  604,602  $  621,138  $  598,115  $  591,689

Allowance for Possible
  Loan Losses                $    7,682  $    7,761  $    8,158  $    8,267  $    8,268
  % of Total Loans                 1.23%       1.28%       1.31%       1.38%       1.40%

Total Non-Performing Loans(1)$    9,034  $   10,121  $   11,258  $   11,278  $   11,811
  % of Total Assets                 .74%        .92%       1.02%       1.05%       1.10%
  % of Total Loans                 1.45%       1.67%       1.81%       1.89%       2.00%

Allowance for Possible Loan
  Losses to Non-Performing
  Loans                           85.03%      76.68%      72.46%      73.30%      70.00%

Total of Non-Performing
  Assets                     $   10,636  $   11,723  $   13,158  $   13,225  $   14,162
  % of Total Assets                 .87%       1.06%       1.19%       1.23%       1.32%
</TABLE>

(1) Non-performing loans consist of:
   (a)impaired loans, which includes non-accrual and renegotiated loans, and
   (b)loans which are contractually  past due 90 days or more as to principal or
      interest,  but  are  still  accruing   interest at  previously  negotiated
      rates to the extent  that  such  loans  are both well  secured  and in the
      process of collection.

At June 30, 1997,  the recorded  investment  in loans that are  considered to be
impaired under FASB Statement No. 114 was $7,791,000, of which $7,731,000 was on
a non-accrual  basis.  There was one troubled debt restructured loan of $60,000,
which is performing in accordance with the restructured agreement. The allowance
related to these loans amounted to $1,629,000.

For the quarter ended June 30, 1997, the Company  recognized  interest income on
impaired loans amounting to $22,000,  all of which was recognized using the cash

                                       15
<PAGE>

basis method of income recognition.  For the six months ended June 30, 1997, the
Company recognized interest income on impaired loans of $280,000.

Allowance for Possible Loan Losses

The  allowance  for possible  loan losses is  maintained  at a level  considered
adequate to provide for  potential  loan  losses.* The level of the allowance is
based on  Management's  evaluation of potential  losses in the portfolio,  after
consideration  of  risk   characteristics   of  the  loans  and  prevailing  and
anticipated  economic  conditions.  The  allowance is  increased  by  provisions
charged to expense and reduced by charge-offs, net of recoveries.

At June 30, 1997,  the allowance for possible loan losses was  $7,682,000,  down
5.8% from the $8,158,000 at year-end 1996. Net  charge-offs for the three months
and six months ended June 30, 1997 were $979,000 and $2,276,000, respectively.

Liquidity Management

At June 30, 1997,  the amount of liquid  assets  remained at a level  Management
deemed adequate to ensure that contractual  liabilities,  depositors' withdrawal
requirements,   and  other  operational  and  customer  credit  needs  could  be
satisfied.*  This  liquidity  was  maintained  at the same time the  Company was
managing the interest rate  sensitivity of interest  earning assets and interest
bearing liabilities so as to improve profitability.

At June 30, 1997,  liquid  investments,  comprised  of money market  mutual fund
instruments,  totaled  $36,345,000.   Additional  liquidity  is  generated  from
maturities  and  principal  payments  in  the  investment  portfolio.  Scheduled
maturities and anticipated  principal payments of the investment  portfolio will
approximate  $98,885,000 throughout the next twelve months.* In addition, all or
part of the  investment  securities  available for sale could be sold to provide
liquidity. These sources can be used to meet the funding needs during periods of
loan growth.  Liquidity is also available through additional lines of credit and
the ability to incur  additional  debt. At June 30, 1997, there were $75,000,000
of short-term lines of credit of which  $68,000,000 was available.  In addition,
the Bank has  $46,600,000  available  on  established  lines of credit  totaling
$57,200,000  with the Federal  Reserve Bank and the FHLB of New York at June 30,
1997, which further support and enhance liquidity.

Interest Rate Sensitivity

Interest  rate risk  refers to  potential  changes  in  current  and  future net
interest income  resulting from changes in interest  rates,  product spreads and
mismatches  in  the  repricing   between  interest  rate  sensitive  assets  and
liabilities.  The Company utilizes a simulation model to assist in measuring and
evaluating  interest rate risk.  Based upon this model,  the Company's  interest
rate sensitivity was essentially  neutral within reasonable ranges; for example,
at June 30, 1997 interest rate  increases or decreases of 200 basis points would
not be expected  to have a  significant  impact on the  Company's  net  interest
income.*  However,  there can be no assurance  that interest  rate  increases or

                                       16
<PAGE>

decreases  would not have a  significant  impact on the  Company's  net interest
income.

Capital

Total stockholders' equity increased $5,209,000 to $102,161,000 at June 30, 1997
from the  $96,952,000  recorded at the end of 1996.  The increase was due to net
income  of  $5,494,000,  an  increase  in net  unrealized  gains  on  securities
available  for sale of  $1,772,000,  exercises of stock  options of $486,000 and
vesting of restricted  stock of $91,000.  These increases were offset in part by
cash dividends declared of $2,631,000 and net treasury stock activity of $3,000.

On March 21, 1997,  the Company  placed  $20,000,000  in  aggregate  liquidation
amount of 10.01% Capital Securities due March 15, 2027 (the "Securities")  using
UNB Capital  Trust I, a statutory  business  trust  formed under the laws of the
State of Delaware. The Securities pay cash distributions  semi-annually and such
distributions  on the Securities may, at the option of the Company,  be deferred
for up to 5 years.  These  securities  qualify as Tier I capital for  regulatory
purposes  and are  accounted  for as minority  interest.  Accordingly,  the cash
distributions  on these  securities  will be recorded as a Non-Interest  Expense
item in the Company's income statement.

                                       17

<PAGE>



The following table reflects the Company's  capital ratios,  as of June 30, 1997
and December  31,  1996,  and have been  presented  in  accordance  with current
regulatory guidelines.
<TABLE>
<CAPTION>


(Dollars in Thousands)           June 30, 1997       December 31, 1996
                               -----------------     ------------------
                                Amount     Ratio       Amount     Ratio
                               --------    -----     --------     -----
<S>                            <C>         <C>        <C>         <C>   
Risk-Based Capital
Tier I Capital
   Actual                      $109,571    14.54%     $85,492     11.66%
   Regulatory Minimum
    Requirements                 30,139     4.00       29,320      4.00
   For Classification as
    Well Capitalized             45,208     6.00       43,980      6.00

Combined Tier I and
  Tier II Capital
   Actual                       117,253    15.56       93,650     12.78
   Regulatory Minimum
    Requirements                 60,277     8.00       58,640      8.00
   For Classification as
    Well Capitalized             75,347    10.00       73,300     10.00

Leverage
   Actual                       109,571     9.66       85,492      7.96
   Regulatory Minimum
    Requirements                 45,351     4.00       42,969      4.00
   For Classification as
    Well Capitalized             56,688     5.00       53,711      5.00

</TABLE>


The Company's  risk-based capital ratios (Tier I and Combined Tier I and Tier II
Capital) and Tier I leverage ratio  continue to exceed the minimum  requirements
set forth by the Company's regulators.  The Tier I ratio and the combined Tier I
and Tier II ratios  both  increased  from  11.66% to 14.54%  and from  12.78% to
15.56%,  respectively,  while the Tier I leverage ratio  increased from 7.96% to
9.66 from  December  31,  1996 to June 30,  1997,  respectively.  The  Company's
capital  ratios  increased as a result of the $20 million  Securities  privately
placed in March and net income for the six months ended June 30, 1997, offset in
part by cash dividends declared.

                                       18

<PAGE>



Part II - Other Information


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

On or about March 17,  1997,  the  Company  mailed to its  shareholders  a proxy
statement ("Proxy  Statement") for the purpose of soliciting  proxies for use at
its Annual  Meeting of  Shareholders.  The proxies  were  solicited  pursuant to
Regulation  14A  under the  Securities  Exchange  Act of 1934 and there  were no
solicitations in opposition thereto.

At the Annual  Meeting,  held on April 15, 1997, the  shareholders  approved the
following proposals set forth in the Proxy Statement, by the votes indicated:

         1.  Election of the four (4) directors nominated by the Company's Board
             of  Directors  to serve  until the  expiration  of their  terms and
             thereafter  until their successors shall have been duly elected and
             have been  qualified.  The vote  tabulation  with  respect  to each
             nominee for director is as follows:

                                     Term             Affirmative      Withheld
             Director             Expiration             Votes           Votes

             Donald A. Buckley       2000              2,901,981        118,313
             Antonia S. Marotta      2000              2,916,801        103,493
             Charles N. Pond, Jr.    2000              2,911,837        108,457
             Ronald E. West          2000              2,917,342        102,952

             The  following  directors'  terms of  office  continued  after  the
             meeting:

             George W. Blank
             C. Douglas Cherry
             Thomas C. Gregor
             Charles E. Hance
             John R. Kopicki
             John W. McGowan III
             Patricia A. McKiernan
             Kenneth W. Turnbull
             David R. Walker
             George J. Wickard

         2.  An amendment to the  Certificate of  Incorporation  to increase the
             authorized  common  stock  from  10,000,000  to  16,000,000  shares
             (adjusted  for the effect of the  two-for-one  stock  split paid on
             July 1, 1997) and the  authorized  preferred  stock from 300,000 to
             1,000,000 shares.
             For - 2,140,056; Against - 431,782; Abstain - 10,346.

          3. An  amendment  to   the  Company's  1995  Stock   Option  Plan  for
             Non-Employee  Directors (the "Director Plan")  to increase the size
             of the options  granted to  each  non-employee  director elected or
             re-elected  at an  annual  meeting  and to  increase  the number of
             shares reserved for

                                       19
<PAGE>

             issuance by  the  Company  under  the Director's  Plan  from 70,000
             shares  to 130,000 shares  (adjusted for the effect of the two-for-
             one  stock  split  paid  on  July  1,  1997.
             For - 2,478,320; Against - 413,875; Abstain - 36,849

Item 6 -     Exhibits and Reports on Form 8-K

         (a)      Exhibits

         (3)(a)  Certificate of  Incorporation  of the Company  as in  effect on
                 July 1, 1997

         (3)(b)  By-laws of the Company  (Incorporated  by reference in the
                 Company's  Report on Form 10-K for the year ended  December 31,
                 1994 filed with the Securities and Exchange Commission.

         (10) Material Contracts

                 No  material  contracts  have been  entered  into  during  the
                 quarter.

         (27) Financial Data Schedule

         (b) Reports on Form 8-K

         A Form 8-K was filed on May 30,  1997.  Under Item 5,  United  reported
         that its Board of  Directors  had declared a 2 for 1 stock split of its
         common  stock.  The  stock  split  will be  payable  on July 1, 1997 to
         Stockholders of Record on June 13, 1997. A press release  reporting its
         2 for 1 stock split was filed as an exhibit to the Form 8-K.

         A Form 8-K was filed on August  12,  1997.  Under Item 5,  United  made
         certain disclosures relating to forward-looking statements.

                                       20
<PAGE>


                                   SIGNATURES






Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.




                                           UNITED NATIONAL BANCORP
                                           -----------------------
                                                (Registrant)








Dated: August 13, 1997                 By: /s/Thomas C.  Gregor
                                           --------------------
                                           Thomas C. Gregor, Chairman
                                             President and CEO






Dated: August 13, 1997                 By: /s/Donald W.  Malwitz
                                           ---------------------
                                           Donald W. Malwitz
                                             Vice President & Treasurer

                                       21


Exhibit 3A


                          CERTIFICATE OF INCORPORATION
                                       OF
                             UNITED NATIONAL BANCORP
                       PURSUANT TO THE NEW JERSEY BUSINESS
                CORPORATION ACT, N.J.S.A. SECTION 14A:1-1 ET SEQ
                ------------------------------------------------

                      As amended through July 1, 1997


                                    ARTICLE 1

     1.   The name of this Corporation is: UNITED NATIONAL BANCORP.

     2. The  principal  office  of this  Corporation  is:  65  Readington  Road,
Branchburg, New Jersey 08876.


                                    ARTICLE 2

     1. The purpose for which this  Corporation  is  organized  is to act to the
fullest  extent  permitted  by law as a bank  holding  company and to  otherwise
engage  in any  activity  within  the  purposes  for which  corporations  may be
organized under the New Jersey Business Corporation Act.

                                    ARTICLE 3

     1.  The  total  authorized  capital  stock  of  the  Corporation  shall  be
17,000,000 shares, consisting of 16,000,000 shares of Common Stock and 1,000,000
shares of Preferred  Stock which may be issued in one or more classes or series.
The shares of Common Stock shall  constitute a single class and shall have a par
value of $1.25 per share.  The shares of Preferred Stock of each class or series
shall be without nominal or par value, except that the amendment authorizing the
initial  issuance of any class or series,  adopted by the board of  directors as
provided  herein,  may provide  that shares of any class or series  shall have a
specified par value per share, in which event all of the shares of such class or
series shall have the par value per share so specified.

     2. The Board of Directors of the  Corporation is expressly  authorized from
time to time to adopt  and to cause to be  executed  and filed  without  further
approval of the  shareholders  amendments to this  Certificate of  Incorporation
authorizing the issuance of one or more classes or series of Preferred Stock for
such  consideration  as  the  Board  of  Directors  may  fix.  In  an  amendment
authorizing  any class or series of Preferred  Stock,  the Board of Directors is
expressly authorized to determine:

          (a) The distinctive  designation of the class or series and the number
of shares  which  will  constitute  the class or  series,  which  number  may be
increased or decreased  (but not below the number of shares then  outstanding in
that class or above the total  shares  authorized  herein)  from time to time by
action of the Board of Directors.

          (b) The  dividend  rate on the shares of the class or series,  whether
dividends will be cumulative, and, if so, from what date or dates;

          (c) The  price or  prices at  which, and  the terms and  conditions on
which, the  shares  of the  class or series may be  redeemed  at the  option  of
the Corporation;

          (d)  Whether or not the shares of the class or series will be entitled
to the benefit of a retirement  or sinking fund to be applied to the purchase or
redemption  of such shares and, if so entitled,  the amount of such fund and the
terms and provisions relative to the operation thereof;
<PAGE>

          (e)  Whether  or not  the  shares  of the  class  or  series  will  be
convertible  into,  or  exchangeable  for,  any  other  shares  of  stock of the
Corporation or other  securities,  and if so convertible  or  exchangeable,  the
conversion  price or  prices,  or the  rates of  exchange,  and any  adjustments
thereof,  at which such  conversion or exchange may be made, and any other terms
and conditions of such conversion or exchange;

          (f)  The rights  of the shares of the  class or series in the event of
voluntary  or   involuntary  liquidation,  dissolution  or  winding  up  of  the
Corporation;

          (g)  Whether  or not the  shares  of the  class or  series  will  have
priority  over,  parity  with,  or be junior to the shares of any other class or
series in any respect,  whether or not the shares of the class or series will be
entitled to the benefit of limitations restricting the issuance of shares of any
other class or series having  priority over or on parity with the shares of such
class or series  and  whether  or not the  shares  of the  class or  series  are
entitled to  restrictions  on the payment of  dividends  on, the making of other
distributions  in respect of, and the  purchase or  redemption  of shares of any
other class or series of Preferred  Stock or Common Stock ranking  junior to the
shares of the class or series;

          (h) Whether the class or series will have voting  rights,  in addition
to any  voting  rights  provided  by law,  and if so,  the terms of such  voting
rights; and

          (i) Any other  preferences,  qualifications,  privileges,  options and
other relative or special rights and limitations of that class or series.

                                    ARTICLE 4

     1.  ELIMINATION  OF CERTAIN  LIABILITY  OF  DIRECTORS.  A  director  of the
Corporation   shall  not  be  personally   liable  to  the  Corporation  or  its
shareholders  for damages for breach of any duty owed to the  Corporation or its
shareholders,  except for  liability for any breach of duty based upon an act or
omission (a) in breach of such  person's duty of loyalty to the  Corporation  or
its shareholders,  (b) not in good faith or involving a knowing violation of law
or (c) resulting in receipt by such person of an improper personal benefit.

     2. ELIMINATION OF CERTAIN LIABILITY OF OFFICERS.  Unless provided otherwise
by law,  an officer of the  Corporation  shall not be  personally  liable to the
Corporation or its  shareholders  for damages for breach of any duty owed to the
Corporation  or its  shareholders,  except for  liability for any breach of duty
based upon an act or omission (a) in breach of such  person's duty of loyalty to
the  Corporation  or its  shareholders,  (b) not in good  faith or  involving  a
knowing  violation  of law or (c)  resulting  in  receipt  by such  person of an
improper personal benefit.

     3. REPEAL OR  MODIFICATION  OF THIS ARTICLE.  Any repeal or modification of
the  foregoing  paragraphs  by the  shareholders  of the  Corporation  shall not
adversely  affect any right or  protection  of a  director  or an officer of the
Corporation existing at the time of such repeal or modification.

                                    ARTICLE 5

     1. (a) Except as otherwise  provided herein, no purchase by the Corporation
from any Interested Person (as
                                       -2-


<PAGE>


hereinafter  defined)  of shares of any stock of the  Corporation  owned by such
Interested  Person shall be made at a price  exceeding the average price paid by
such Interested  Person for all shares of stock of the  Corporation  acquired by
such  Interested  Person during the two-year  period  preceding the date of such
proposed  purchase unless such purchase is approved by the  affirmative  vote of
not less than  two-thirds of the votes cast by  Disinterested  Shareholders  (as
hereinafter defined) entitled to vote thereon.

          (b) The  provisions  of this Section 1 of ARTICLE FIVE shall not apply
to (i) any offer to purchase made by the  Corporation  which is made on the same
terms and conditions to all holders of shares of stock of the Corporation,  (ii)
any  purchase  by the  Corporation  of  shares  owned  by an  Interested  Person
occurring after the end of two years following the date of the last  acquisition
by such  Interested  Person of stock of the  Corporation,  (iii) any transaction
which may be deemed to be a purchase by the  Corporation  of shares of its stock
which is made in  connection  with the terms or operation of any stock option or
other employee benefit plan now or hereafter  maintained by the Corporation,  or
(iv) any purchase by the Corporation of shares of its stock at prevailing market
prices pursuant to a stock repurchase program.

     2.   Notwithstanding   any  other   provisions  of  this   Certificate   of
Incorporation or the By-Laws of the Corporation,  no Transaction (as hereinafter
defined) between the  Corporation and any  Interested  Person shall be valid nor

                                       -3-


<PAGE>


shall  any such  Transaction  be  consummated  unless  (i) such  Transaction  is
expressly  approved by at least the affirmative vote of Disinterested  Directors
(as hereinafter  defined) which vote at the time constitutes at least a majority
vote  of the  entire  Board  of  Directors  of the  Corporation,  or  (ii)  such
Transaction is approved by the  affirmative  vote of not less than two-thirds of
the votes cast by Disinterested  Shareholders entitled to vote thereon, or (iii)
if such  Transaction  would  result in payment of cash or other  property to the
shareholders of the Corporation,  such  transaction  provides for the payment to
each  of the  Disinterested  Shareholders  upon  the  consummation  thereof,  in
exchange for all the shares of the  Corporation's  capital stock held by each of
such  Disinterested  Shareholders,  consideration  which,  as to both amount and
kind,  is equal to or greater than the highest per share price  actually paid by
or for the  account  of such  Interested  Person for the same class of shares of
capital stock held by such Disinterested  Shareholders  during both the two-year
period prior to the time any such Interested Person became such and the two-year
period prior to the consummation of such Transaction.

     3. For purposes of this Article: (i) the term "Interested Person" means any
individual,  corporation,  partnership, trust, association or other organization
or entity  (including  any group formed for the purpose of acquiring,  voting or
holding securities of the Corporation) which beneficially or of record,  owns or
controls by agreement, voting

                                       -4-


<PAGE>


trust or  otherwise,  at least 3% of the  voting  power of any class of  capital
stock of the  Corporation  and who (a) is offering shares to the Corporation for
repurchase or (b) is party to a proposed  Transaction with the  Corporation,  as
the case may be,  and such  term also  includes  any  corporation,  partnership,
trust,  association,  or other  organization  or  entity  in  which  one or more
Interested Persons have the power, trough the ownership of voting securities, by
contract,  or  otherwise,  to  influence  significantly  any of the  management,
activities or policies of such corporation,  partnership, trust, association, or
other  organization or entity;  (ii) the term  "Disinterested  Director" means a
director  (excluding any directly who is an Interested  Person) who was either a
member  of the  Board  of  Directors  of the  Corporation  prior to the time the
Interested Person in the proposed transaction became an Interested Person or who
subsequently  became a  director  of the  Corporation  and  whose  election,  or
nomination for election,  was approved by the vote of at least a majority of the
Disinterested  Directors  of  the  Corporation  voting  on  such  nomination  or
election; (iii) the term "Disinterested Shareholders" means those holders of the
Corporation's  capital stock entitled to vote on the transaction,  none of which
is an  Interested  Person;  and (iv) the term  "Transaction"  includes a merger,
consolidation,  liquidation, or other form of corporate reorganization deemed to
involve the purchase or transfer of the shares of the Corporation.


                                       -5-


<PAGE>


     4.  The  provisions  of this  Article  shall  not be  amended  without  the
affirmative  vote  of  not  less  than  two-thirds  of  the  votes  cast  by the
shareholders entitled to vote thereon;  provided,  however, that if, at the time
of such vote, there shall be one or more Interested Persons,  (i) in the case of
amendment of Section 1 or 2 of this ARTICLE FIVE,  such  affirmative  vote shall
include  the  affirmative  vote in favor  of such  amendment  of not  less  than
two-thirds  of the votes cast by  Disinterested  Shareholders  entitled  to vote
thereon,  or (ii) in the case of Section 2 of this ARTICLE FIVE,  such amendment
shall have been approved by the  affirmative  vote of  Disinterested  Directors,
which vote at the time  constitutes at least a majority vote of the entire Board
of Directors of the Corporation,

     5. The  provisions  of this  Article  shall  be in  addition  to any  other
provisions of the New Jersey  Business  Corporation  Law or this  Certificate of
Incorporation  or the By-Laws of the  Corporation,  each as amended from time to
time, applicable to the authorization and consummation by the Corporation of any
transaction or amendment contemplated by this ARTICLE FIVE.


                                    ARTICLE 6


     1. The address of the Corporation's  initial registered office is: 202 Park
Avenue, Plainfield, New Jersey 07061.
                                       -6-


<PAGE>


     2. The name of the Corporation's  initial  registered agent at such address
is: Pierce Baugh.
                                    ARTICLE 7

     1. The number of directors  constituting the  Corporation's  first Board of
Directors,  and the names and  addresses of the persons who are to serve as such
directors are as follows:

          The initial Board of Directors shall consist of four persons:

          Kenneth W. Turnbull
          George F. Hetfield, Sr.
          Lowell F. Johnson
          Mrs. C. Northrop Pond

The address for each of them shall be c/o United National Bank, 202 Park Avenue,
Plainfield, New Jersey 07061.

                                    ARTICLE 8

     1. The  names  and  addresses  of the  Corporation's  incorporators  are as
follows:  George F.  Hetfield,  Sr., 102 North  Avenue,  Plainfield,  New Jersey
07061.
                                    ARTICLE 9

     1.   The duration of the Corporation shall be perpetual.
                                       -7-
                                   ARTICLE 10

     1. This Certificate of Incorporation  shall be effective on the date of its
filing.
                                   ARTICLE 11

     The directors of the  Corporation  shall be divided into three classes,  as
nearly equal in number as possible, designated Class I, Class II and Class III.

Class I  directors  shall  initially  serve  until the 1996  annual  meeting  of
shareholders;  Class II directors  shall  initially  serve until the 1997 annual
meeting of shareholders; and Class III directors shall initially serve until the
1998 annual meeting of  shareholders.  At each annual  meeting of  shareholders,
successors  to the class of directors  whose term expires at the annual  meeting
shall be elected for a term expiring at the third  succeeding  annual meeting of
shareholders  after their election.  Except as otherwise provided by law, if the
number of directors is changed,  any increase or decrease  shall be  apportioned
among the classes so as to  maintain  the number of  directors  in each class as
nearly equal as possible. In no case shall a decrease in the number of directors
shorten the term of any incumbent directors.


                                        /s/ Thomas C. Gregor
                                        ------------------------------
                                        THOMAS C. GREGOR
DATED:  August 14, 1997

                                       -8-


<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
 This schedule  contains summary financial  information  extracted from SEC Form
 10-Q  and  is  qualified  in  its  entirety  by  reference  to  such  financial
 statements.
</LEGEND>
<MULTIPLIER>                                     1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-mos
<FISCAL-YEAR-END>                          Dec-31-1997
<PERIOD-END>                               Jun-30-1997
<CASH>                                          38,981
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                   874
<INVESTMENTS-HELD-FOR-SALE>                    459,563
<INVESTMENTS-CARRYING>                          50,861
<INVESTMENTS-MARKET>                            50,566
<LOANS>                                        624,949
<ALLOWANCE>                                      7,682
<TOTAL-ASSETS>                               1,217,755
<DEPOSITS>                                     941,022
<SHORT-TERM>                                    79,896
<LIABILITIES-OTHER>                             14,977
<LONG-TERM>                                     59,699
                                0
                                          0
<COMMON>                                        11,038
<OTHER-SE>                                      91,123
<TOTAL-LIABILITIES-AND-EQUITY>               1,217,755
<INTEREST-LOAN>                                 27,748
<INTEREST-INVEST>                               13,175
<INTEREST-OTHER>                                   353
<INTEREST-TOTAL>                                41,283
<INTEREST-DEPOSIT>                              14,107
<INTEREST-EXPENSE>                              15,954
<INTEREST-INCOME-NET>                           25,329
<LOAN-LOSSES>                                    1,800
<SECURITIES-GAINS>                                 336
<EXPENSE-OTHER>                                 24,329
<INCOME-PRETAX>                                  7,908
<INCOME-PRE-EXTRAORDINARY>                       7,908
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,494
<EPS-PRIMARY>                                     0.63
<EPS-DILUTED>                                     0.63
<YIELD-ACTUAL>                                    5.08
<LOANS-NON>                                      7,731
<LOANS-PAST>                                     1,243
<LOANS-TROUBLED>                                    60
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 8,158
<CHARGE-OFFS>                                    2,686
<RECOVERIES>                                       410
<ALLOWANCE-CLOSE>                                7,682
<ALLOWANCE-DOMESTIC>                             7,682
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>


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